{"text_format":"1","workbook":"xlsx","n_sheets":84,"sheets":["Label","Title","Start","Process Description","Charcoal_Calculator_SMALL","Charcoal_Calculator_M&L","Energy Demand","Investment","Data Entry Needs","PRICE_RES1","PRICE_RES2","PRICE_RES3","COST_RES1","COST_RES2","COST_RES3","Summary of results-by feedstock","Summary of results-technology","Oil_drum_Rural_RES1","Oil_drum_Urban_RES1","Oil_drum_Industrial_RES1","Casamance_Rural_RES1","Casamance_Urban_RES1","Casamance_Industrial_RES1","Improved_Rural_RES1","Improved_Urban_RES1","Improved_Industrial_RES1","Portable_Steel_Rural_RES1","Portable_Steel_Urban_RES1","Portable_Steel_Industrial_RES1","Standard_Rural_RES1","Standard_Urban_RES1","Standard_Industrial_RES1","Missouri_Rural_RES1","Missouri_Urban_RES1","Missouri_Industrial_RES1","Somalia_Rural_RES1","Somalia_Urban_RES1","Somalia_Industrial_RES1","Oil_drum_Rural_RES2","Oil_drum_Urban_RES2","Oil_drum_Industrial_RES2","Casamance_Rural_RES2","Casamance_Urban_RES2","Casamance_Industrial_RES2","Improved_Rural_RES2","Improved_Urban_RES2","Improved_Industrial_RES2","Portable_Steel_Rural_RES2","Portable_Steel_Urban_RES2","Portable_Steel_Industrial_RES2","Standard_Rural_RES2","Standard_Urban_RES2","Standard_Industrial_RES2","Missouri_Rural_RES2","Missouri_Urban_RES2","Missouri_Industrial_RES2","Somalia_Rural_RES2","Somalia_Urban_RES2","Somalia_Industrial_RES2","Oil_drum_Rural_RES3","Oil_drum_Urban_RES3","Oil_drum_Industrial_RES3","Casamance_Rural_RES3","Casamance_Urban_RES3","Casamance_Industrial_RES3","Improved_Rural_RES3","Improved_Urban_RES3","Improved_Industrial_RES3","Portable_Steel_Rural_RES3","Portable_Steel_Urban_RES3","Portable_Steel_Industrial_RES3","Standard_Rural_RES3","Standard_Urban_RES3","Standard_Industrial_RES3","Missouri_Rural_RES3","Missouri_Urban_RES3","Missouri_Industrial_RES3","Somalia_Rural_RES3","Somalia_Urban_RES3","Somalia_Industrial_RES3","Comparison","Comparison of Charcoal","Kiln cost","Kiln eff."],"not_rendered":{"charts":85,"images":25,"macros":1,"external_links":0,"defined_names":507,"comments":1,"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":"Label","index":0,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection",{"$f":"VLOOKUP(Start!C10,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[]
["ID","English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3]
[2,"Charcoal Process Description","Description du Processus de Charbon de Bois","Descripción del Proceso de Producción de Carbón Vegetal","label",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"Charcoal Process Description"},{"$f":"$E9&$A9","v":"label2"}]
[3,"Data Entry","Saisie de Données","Datos de Entrada","label",{"$f":"HLOOKUP($C$2,$B$8:$D10,$A10,FALSE)","v":"Data Entry"},"label3"]
[4,"NEXT >>\nEnergy Demand","SUIVANT >>\nDemande d'Énergie","SIGUIENTE >>\nDemanda de Energía","label",{"$f":"HLOOKUP($C$2,$B$8:$D11,$A11,FALSE)","v":"NEXT >>\nEnergy Demand"},"label4"]
[5,"<< BACK \nStart","<< RETOUR\nDébut \n\n","<< VOLVER\nInicio\n\n\n","label",{"$f":"HLOOKUP($C$2,$B$8:$D12,$A12,FALSE)","v":"<< BACK \nStart"},"label5"]
[6,"Energy Demand","Demande d'Énergie","Demanda de Energía","label",{"$f":"HLOOKUP($C$2,$B$8:$D13,$A13,FALSE)","v":"Energy Demand"},"label6"]
[7,"NEXT >>\nData Entry","SUIVANT >>\nSaisie de Données","SIGUIENTE >>\nDatos de Entrada","label",{"$f":"HLOOKUP($C$2,$B$8:$D14,$A14,FALSE)","v":"NEXT >>\nData Entry"},"label7"]
[8,"<< BACK \nData Entry","<< RETOUR\nSaisie de Données","<< VOLVER\nDatos de Entrada","label",{"$f":"HLOOKUP($C$2,$B$8:$D15,$A15,FALSE)","v":"<< BACK \nData Entry"},"label8"]
[9,"Hide this sheet","Cachez cette feuille","Ocultar esta Hoja","label",{"$f":"HLOOKUP($C$2,$B$8:$D16,$A16,FALSE)","v":"Hide this sheet"},"label9"]
[10,"<< BACK\nCharcoal Calculator M&L Scale","<< RETOUR\nCalculateur du Charbon de Bois à M & L Échelle\n","<< VOLVER\nCalculadora de Carbón Vegetal a Mediana y Gran Escala","label",{"$f":"HLOOKUP($C$2,$B$8:$D17,$A17,FALSE)","v":"<< BACK\nCharcoal Calculator M&L Scale"},"label10"]
[11,"<< BACK\nCharcoal Calculator Small Scale","<< RETOUR\nCalculateur du Charbon de Bois à Petite Échelle\n","<< VOLVER\nCalculadora de Carbón Vegetal a  Pequeña Escala","label",{"$f":"HLOOKUP($C$2,$B$8:$D18,$A18,FALSE)","v":"<< BACK\nCharcoal Calculator Small Scale"},"label11"]
[12,"No Calculator","Aucune Calculatrice","Sin Calculadora","label",{"$f":"HLOOKUP($C$2,$B$8:$D19,$A19,FALSE)","v":"No Calculator"},"label12"]
[13,"Production Cost 1","Coût de production 1","Costo de Producción 1","label",{"$f":"HLOOKUP($C$2,$B$8:$D20,$A20,FALSE)","v":"Production Cost 1"},"label13"]
[14,"Production Cost 2","Coût de production 2","Costo de Producción 2","label",{"$f":"HLOOKUP($C$2,$B$8:$D21,$A21,FALSE)","v":"Production Cost 2"},"label14"]
[15,"Production Cost 3","Coût de production 3","Costo de Producción 3","label",{"$f":"HLOOKUP($C$2,$B$8:$D22,$A22,FALSE)","v":"Production Cost 3"},"label15"]
[16,"Remove Kiln","Retirer du four","Retirar","label",{"$f":"HLOOKUP($C$2,$B$8:$D23,$A23,FALSE)","v":"Remove Kiln"},"label16"]
[17,"Add Kiln","Ajouter au four","Añadir","label",{"$f":"HLOOKUP($C$2,$B$8:$D24,$A24,FALSE)","v":"Add Kiln"},"label17"]
[18,"Traditional Charcoal Price Calculator (Small Scale)","Charbon de bois traditionnel - calculateur de prix (à petite échelle)","Caculadora de Precio de Carbón Vegetal Tradicional (Pequeña Escala)","label",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"Traditional Charcoal Price Calculator (Small Scale)"},"label18"]
[19,"Traditional Charcoal Price Calculator (M & L Scales)","Charbon de bois traditionnel - calculateur de prix (M & L échelle)","Caculadora de Precio de Carbón Vegetal Tradicional  (Mediana y Gran Escala)","label",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"Traditional Charcoal Price Calculator (M & L Scales)"},"label19"]
[20,"Price Calculator For Forest Harvesting Residues 1","Calculateur de prix pour Résidus 1 de l'Exploitation Forestière","Calculadora de Precio para el Aprovechamiento Forestal del Residuo 1","label",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"Price Calculator For Forest Harvesting Residues 1"},"label20"]
[21,"Price Calculator For Forest Harvesting Residues 2","Calculateur de prix pour Résidus 2 de l'Exploitation Forestière","Calculadora de Precio para el Aprovechamiento Forestal del Residuo 2","label",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"Price Calculator For Forest Harvesting Residues 2"},"label21"]
[22,"Price Calculator For Forest Harvesting Residues 3","Calculateur de prix pour Résidus 3 de l'Exploitation Forestière","Calculadora de Precio para el Aprovechamiento Forestal del Residuo 3","label",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"Price Calculator For Forest Harvesting Residues 3"},"label22"]
[23,"Investment Details","Détails d'investissement","Detalles de Inversión","label",{"$f":"HLOOKUP($C$2,$B$8:$D30,$A30,FALSE)","v":"Investment Details"},"label23"]
[24,"NEXT >>\nSummary of Results by Technology","SUIVANT >>\nRésumé des Résultats de la Technologie","SIGUIENTE >>\nResumen de Resultados de la Tecnología\n","label",{"$f":"HLOOKUP($C$2,$B$8:$D31,$A31,FALSE)","v":"NEXT >>\nSummary of Results by Technology"},"label24"]
[25,"NEXT >>\nSummary of Results by Feedstock","SUIVANT >>\nRésumé des Résultats par Matières Premières\n","SIGUIENTE >>\nResumen de Resultados por Materia Prima\n","label",{"$f":"HLOOKUP($C$2,$B$8:$D32,$A32,FALSE)","v":"NEXT >>\nSummary of Results by Feedstock"},"label25"]
[26,"Clear data","Effacer les données","Borrar datos","label",{"$f":"HLOOKUP($C$2,$B$8:$D33,$A33,FALSE)","v":"Clear data"},"label26"]
[27,"Load Default Values","Charger les Valeurs par Défaut","Cargar Valores por Defecto","label",{"$f":"HLOOKUP($C$2,$B$8:$D34,$A34,FALSE)","v":"Load Default Values"},"label27"]
[28,"<< BACK \nProduction Cost 1","<< RETOUR\nCoût de Production 1","<< VOLVER\nCosto de Producción 1","label",{"$f":"HLOOKUP($C$2,$B$8:$D35,$A35,FALSE)","v":"<< BACK \nProduction Cost 1"},"label28"]
[29,"<< BACK \nProduction Cost 2","<< RETOUR\nCoût de Production 2","<< VOLVER\nCosto de Producción 2","label",{"$f":"HLOOKUP($C$2,$B$8:$D36,$A36,FALSE)","v":"<< BACK \nProduction Cost 2"},"label29"]
[30,"<< BACK \nProduction Cost 3","<< RETOUR\nCoût de Production 3","<< VOLVER\nCosto de Producción 3","label",{"$f":"HLOOKUP($C$2,$B$8:$D37,$A37,FALSE)","v":"<< BACK \nProduction Cost 3"},"label30"]
[31,"Rural Financial Analysis","Analyse Financière Rurale","Análisis Financiero Rural","label",{"$f":"HLOOKUP($C$2,$B$8:$D38,$A38,FALSE)","v":"Rural Financial Analysis"},"label31"]
[32,"Urban Financial Analysis","Analyse Financière Urbaine","Análisis Financiero Urbano","label",{"$f":"HLOOKUP($C$2,$B$8:$D39,$A39,FALSE)","v":"Urban Financial Analysis"},"label32"]
[33,"Industrial Financial Analysis","Analyse Financière Industrielle","Análisis Financiero Industrial","label",{"$f":"HLOOKUP($C$2,$B$8:$D40,$A40,FALSE)","v":"Industrial Financial Analysis"},"label33"]
[34,"Traditional Charcoal (Small Scale)","Charbon de bois traditionnel (à petite échelle)","Carbón Vegetal Tradicional (Pequeña Escala)","label",{"$f":"HLOOKUP($C$2,$B$8:$D41,$A41,FALSE)","v":"Traditional Charcoal (Small Scale)"},"label34"]
[35,"Traditional Charcoal (M&L Scale)","Charbon de bois traditionnel (à M & L échelle)","Carbón Vegetal Tradicional  (Mediana y Gran Escala)","label",{"$f":"HLOOKUP($C$2,$B$8:$D42,$A42,FALSE)","v":"Traditional Charcoal (M&L Scale)"},"label35"]
[36,"Create PDF Report","Créer un fichier PDF Rapport","Crear un Reporte en PDF","label",{"$f":"HLOOKUP($C$2,$B$8:$D43,$A43,FALSE)","v":"Create PDF Report"},"label36"]

{"sheet":"Title","index":1,"n_rows":472,"n_cols":7,"rows_kept":472,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection",{"$f":"VLOOKUP(Start!C10,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[]
["ID","English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3]
[2,"RAPID APPRAISAL TOOL FOR CHARCOAL PRODUCTION","OUTIL DE L'ÉVALUATION RAPIDE POUR LA PRODUCTION DE CHARBON DE BOIS","HERRAMIENTA DE EVALUACIÓN RÁPIDA PARA LA PRODUCCIÓN DE CARBÓN VEGETAL","title",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"RAPID APPRAISAL TOOL FOR CHARCOAL PRODUCTION"},{"$f":"$E9&$A9","v":"title2"}]
[3,"Disclaimer ","Déni de responsabilité ","Descargo de Responsabilidad ","title",{"$f":"HLOOKUP($C$2,$B$8:$D10,$A10,FALSE)","v":"Disclaimer "},"title3"]
[4,"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations.","La FAO décline toute responsabilité quant aux erreurs ou défauts des textes du présent site et des bases de données y afférentes, ainsi que pour les dommages pouvant en résulter. La FAO décline également toute responsabilité quant à la mise à jour des données et se dégage de toute responsabilité quant aux erreurs ou omissions concernant les données fournies. Les utilisateurs sont toutefois invités à signaler toute erreur ou lacune de ce produit à la FAO. Les choix  des calculs faits  dans le présent outil sont celles du/des auteur(s) et ne reflètent pas nécessairement les choix et opinions de l’Organisation des Nations Unies pour l’alimentation et l’agriculture (FAO).","La FAO declina cualquier responsabilidad por errores u otros defectos del banco de datos, programa o de la documentación que los acompaña, o por cualquier daño derivado de ellos, así como por el mantenimiento y el mejoramiento de los programas. La FAO declina asimismo cualquier responsabilidad por la actualización de los datos, o por errores u omisiones en los datos que se han proporcionado. Se pide no obstante a los usuarios que señalen eventuales errores o defectos de este producto a la FAO. La elección de los cálculos presente en esta herramienta son las del/de los autor(es) y no reflejan necesariamente  las opiniones y elecciones de la Organización de las Naciones Unidas para la Agricultura y la Alimentación.","title",{"$f":"HLOOKUP($C$2,$B$8:$D11,$A11,FALSE)","v":"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations."},"title4"]
[5,"CHARCOAL PRODUCTION FOR RESIDENTIAL (RURAL/URBAN) AND INDUSTRIAL ENERGY","PRODUCCIÓN CARBÓN VEGETAL PARA ENERGÍA RESIDENCIAL (RURAL/URBANA) INDUSTRIAL","PRODUCCIÓN CARBÓN VEGETAL PARA ENERGÍA RESIDENCIAL (RURAL/URBANA) INDUSTRIAL","title",{"$f":"HLOOKUP($C$2,$B$8:$D12,$A12,FALSE)","v":"CHARCOAL PRODUCTION FOR RESIDENTIAL (RURAL/URBAN) AND INDUSTRIAL ENERGY"},"title5"]
[6,"Forestry and dedicated wood energy plantation ","Sylviculture et plantation dédiée au  bois-énergie ","Silvicultura y plantaciones de madera para obtener energía ","title",{"$f":"HLOOKUP($C$2,$B$8:$D13,$A13,FALSE)","v":"Forestry and dedicated wood energy plantation "},"title6"]
[7,"Forestry and plantation residues","Résidus forestiers et de plantation","Silvicultura y plantation residues","title",{"$f":"HLOOKUP($C$2,$B$8:$D14,$A14,FALSE)","v":"Forestry and plantation residues"},"title7"]
[8,"Wood products industrial residues  (processing plant)","Résidus de la transformation du bois  (usine)","Residuos industriales de productos de madera  (planta de procesamiento)","title",{"$f":"HLOOKUP($C$2,$B$8:$D15,$A15,FALSE)","v":"Wood products industrial residues  (processing plant)"},"title8"]
[9,"Sustainable charcoal consists of a proper management and planning of supply source to support sustainable production, improvements in carbonization yields and deployment of efficient charcoal-burning stoves.  This tool assesses the potential for introduction of more efficient carbonization technologies thus addresses only one aspect of charcoal. The user should use the results from this tool in the context of information relevant to the other two aspects.","Le charbon de bois durable consiste en une gestion et une planification adéquate de la source d'approvisionnement pour soutenir la production durable, l'amélioration des rendements de carbonisation et le déploiement de poêles de charbon de bois. Cet outil évalue le potentiel d'introduction de technologies de carbonisation plus efficaces face à ce seul aspect du charbon de bois. L'utilisateur doit utiliser les résultats de cet outil dans le cadre de l'information pertinente pour les deux autres aspects.","Carbón vegetal sostenible consiste en una adecuada gestión y planificación de la fuente de suministro para apoyar la producción sostenible, mejorar los rendimientos de carbonización e desplegar las estufas eficientes de carbón vegetal. Esta herramienta evalúa el potencial para introducir tecnologías más eficientes de carbonización, por lo tanto dirige a un solo aspecto de carbón vegetal. Los usuarios deben utilizar los resultados de esta herramienta en el contexto de la información relativa a los otros dos aspectos.","title",{"$f":"HLOOKUP($C$2,$B$8:$D16,$A16,FALSE)","v":"Sustainable charcoal consists of a proper management and planning of supply source to support sustainable production, improvements in carbonization yields and deployment of efficient charcoal-burning stoves.  This tool assesses the potential for introduction of more efficient carbonization technologies thus addresses only one aspect of charcoal. The user should use the results from this tool in the context of information relevant to the other two aspects."},"title9"]
[10,"Tool Information","Outil d'information","Tool Information","title",{"$f":"HLOOKUP($C$2,$B$8:$D17,$A17,FALSE)","v":"Tool Information"},"title10"]
[11,"Potential applications for charcoal briquettes","Les applications potentielles de briquettes de charbon de bois ","Las aplicaciones potenciales de briquetas de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D18,$A18,FALSE)","v":"Potential applications for charcoal briquettes"},"title11"]
[12,"Industry","Industrie ","Industria","title",{"$f":"HLOOKUP($C$2,$B$8:$D19,$A19,FALSE)","v":"Industry"},"title12"]
[13,"Domestic use","Usage Domestique ","El uso doméstico","title",{"$f":"HLOOKUP($C$2,$B$8:$D20,$A20,FALSE)","v":"Domestic use"},"title13"]
[14,"Commercial and institutional catering","Restauration commerciale et collective ","Servicio de comidas comercial e institucional","title",{"$f":"HLOOKUP($C$2,$B$8:$D21,$A21,FALSE)","v":"Commercial and institutional catering"},"title14"]
[15,"Hospitality","Hospitalité ","Hospitalidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D22,$A22,FALSE)","v":"Hospitality"},"title15"]
[16,"Industrial boilers","Chaudières industrielles ","Calderas industriales","title",{"$f":"HLOOKUP($C$2,$B$8:$D23,$A23,FALSE)","v":"Industrial boilers"},"title16"]
[17,"Food processing","La transformation des aliments ","Procesamiento de alimentos","title",{"$f":"HLOOKUP($C$2,$B$8:$D24,$A24,FALSE)","v":"Food processing"},"title17"]
[18,"Textiles","Textiles ","Textiles","title",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"Textiles"},"title18"]
[19,"Crop processing","Transformation de récoltes","Procesamiento de cultivos","title",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"Crop processing"},"title19"]
[20,"Ceramic production","Production de céramique","Producción de cerámicas","title",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"Ceramic production"},"title20"]
[21,"Gasification","Gazéification","Gasificación","title",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"Gasification"},"title21"]
[22,"Charcoal production","Production de charbon de bois","Producción de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"Charcoal production"},"title22"]
[23,"Poultry","Volaille","Aves de corral","title",{"$f":"HLOOKUP($C$2,$B$8:$D30,$A30,FALSE)","v":"Poultry"},"title23"]
[24,"Possible application","Application Possible ","Posible aplicación","title",{"$f":"HLOOKUP($C$2,$B$8:$D31,$A31,FALSE)","v":"Possible application"},"title24"]
[25,"Cooking, water heating and space heating","Cuisson, le chauffage de l'eau et le chauffage des locaux","Aves de corral","title",{"$f":"HLOOKUP($C$2,$B$8:$D32,$A32,FALSE)","v":"Cooking, water heating and space heating"},"title25"]
[26,"Cooking, water heating, grilling","Cuisson, le chauffage de l'eau, griller","Cocina, calentamiento de agua, asar a la parilla","title",{"$f":"HLOOKUP($C$2,$B$8:$D33,$A33,FALSE)","v":"Cooking, water heating, grilling"},"title26"]
[27,"Cooking, water heating, space heating (outdoor dining areas)","Cuisson, le chauffage de l'eau , le chauffage des locaux ( salles à manger en plein air )","Cocina, calentamiento de agua, calefacción (comedores al aire libre)","title",{"$f":"HLOOKUP($C$2,$B$8:$D34,$A34,FALSE)","v":"Cooking, water heating, space heating (outdoor dining areas)"},"title27"]
[28,"Generation of heat and steam","Génération de chaleur et de vapeur","Generación de calor y vapor","title",{"$f":"HLOOKUP($C$2,$B$8:$D35,$A35,FALSE)","v":"Generation of heat and steam"},"title28"]
[29,"Distilleries, bakeries, canteens, restaurants, drying","Distilleries, boulangeries, cantines, restaurants, séchage","Destilerías, panaderías, comedores, restaurantes, secado","title",{"$f":"HLOOKUP($C$2,$B$8:$D36,$A36,FALSE)","v":"Distilleries, bakeries, canteens, restaurants, drying"},"title29"]
[30,"Dyeing, bleaching","Teinture, le blanchiment","Tintura, blanqueo","title",{"$f":"HLOOKUP($C$2,$B$8:$D37,$A37,FALSE)","v":"Dyeing, bleaching"},"title30"]
[31,"Tobacco curing, tea drying, oil milling,","Durcissement de tabac, séchage du thé, de la mouture de l'huile,","Curado de tabaco, secado de té, molienda de aceite","title",{"$f":"HLOOKUP($C$2,$B$8:$D38,$A38,FALSE)","v":"Tobacco curing, tea drying, oil milling,"},"title31"]
[32,"Brick kilns, tile making, pot firing, etc.","Les fours à briques, fabrication de tuiles , pot tir , etc.","Los hornos de ladrillos, fabricación de tejas, olla de cocción, etc.","title",{"$f":"HLOOKUP($C$2,$B$8:$D39,$A39,FALSE)","v":"Brick kilns, tile making, pot firing, etc."},"title32"]
[33,"Fuel for gasifies to produce electricity","Carburant pour produire de l'électricité pour les gazéificateurs","Combustible para gasificadores para producir electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D40,$A40,FALSE)","v":"Fuel for gasifies to produce electricity"},"title33"]
[34,"Initiating pyrolysis to make charcoal production more efficient","Lancement de pyrolyse pour rendre la production de charbon de bois plus efficace","Iniciador de pirolisis para aumentar la eficiencia de la producción de carbón","title",{"$f":"HLOOKUP($C$2,$B$8:$D41,$A41,FALSE)","v":"Initiating pyrolysis to make charcoal production more efficient"},"title34"]
[35,"Incubation and heating of chicks","Incubation et le chauffage des poussins","Incubación y calentamiento de pollitos","title",{"$f":"HLOOKUP($C$2,$B$8:$D42,$A42,FALSE)","v":"Incubation and heating of chicks"},"title35"]
[36,"Scope of this tool for charcoal project analysis","Champ d'application de cet outil pour l'analyse du projet de charbon de bois","Alcance de esta herramienta para el análisis de proyectos de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D43,$A43,FALSE)","v":"Scope of this tool for charcoal project analysis"},"title36"]
[37,"Collection & transportation","Collecte et transport","Recolección y Transporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D44,$A44,FALSE)","v":"Collection & transportation"},"title37"]
[38,"Biomass stock pile","Stocks de biomasse\n","Reserva de Biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D45,$A45,FALSE)","v":"Biomass stock pile"},"title38"]
[39,"Pre-treatment","Pré- traitement","Pre-tratamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D46,$A46,FALSE)","v":"Pre-treatment"},"title39"]
[40,"Charcoal kiln ","Four à charbon de bois","Horno de Carbón Vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D47,$A47,FALSE)","v":"Charcoal kiln "},"title40"]
[41,"Charcoal","Charbon de Bois","Carbón Vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D48,$A48,FALSE)","v":"Charcoal"},"title41"]
[42,"Packaging","Emballage","Empaque","title",{"$f":"HLOOKUP($C$2,$B$8:$D49,$A49,FALSE)","v":"Packaging"},"title42"]
[43,"Distribute to the market","Distribuer sur le marché","Distribución al Mercado","title",{"$f":"HLOOKUP($C$2,$B$8:$D50,$A50,FALSE)","v":"Distribute to the market"},"title43"]
[44,"Advantages of charcoal compared to fuel wood","Avantages du charbon de bois par rapport à bois de chauffage","Ventajas de carbón vegetal comparado con madera para combustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D51,$A51,FALSE)","v":"Advantages of charcoal compared to fuel wood"},"title44"]
[45,"1. High energy density per mass or volume unit","1. Haute densité d'énergie par unité de masse ou unité de volume","1. Alta densidad de energía por unidad de masa o volumen","title",{"$f":"HLOOKUP($C$2,$B$8:$D52,$A52,FALSE)","v":"1. High energy density per mass or volume unit"},"title45"]
[46,"2. Enhance transportation and storage ","2. Améliorer le transport et le stockage","2. Mejorar el transporte y el almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D53,$A53,FALSE)","v":"2. Enhance transportation and storage "},"title46"]
[47,"3. Low moisture than fuel wood","3. Plus faible humidité que le bois de chauffage","3. Baja humedad que la madera combustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D54,$A54,FALSE)","v":"3. Low moisture than fuel wood"},"title47"]
[48,"4. Low smoke and indoor air pollution","4. Faible  Fumée et pollution de l'air intérieur","4. Bajo el humo y la contaminación del aire interior","title",{"$f":"HLOOKUP($C$2,$B$8:$D55,$A55,FALSE)","v":"4. Low smoke and indoor air pollution"},"title48"]
[49,"5. Charcoal can be used in metallurgy, soil amendment and in the chemical industry as an adsorbent","5. Le charbon de bois peut être utilisé dans la métallurgie, l'amendement du sol et dans l'industrie chimique, comme un adsorbant","5. Carbón vegetal se puede utilizar en la metalurgia, enmienda del suelo y en la industria química como un adsorbente","title",{"$f":"HLOOKUP($C$2,$B$8:$D56,$A56,FALSE)","v":"5. Charcoal can be used in metallurgy, soil amendment and in the chemical industry as an adsorbent"},"title49"]
[50,"6. Charcoal is highly resistant towards biological decay","6. Le charbon de bois est très résistant à la décomposition biologique","6. Carbón vegetal es altamente resistente a la descomposición biológica","title",{"$f":"HLOOKUP($C$2,$B$8:$D57,$A57,FALSE)","v":"6. Charcoal is highly resistant towards biological decay"},"title50"]
[51,"7. Charcoal requires little or no preparation before actual use","7. Le charbon de bois nécessite peu ou pas de préparation avant l'utilisation réelle","7. Carbón vegetal requiere poca o ninguna preparación antes de su uso real","title",{"$f":"HLOOKUP($C$2,$B$8:$D58,$A58,FALSE)","v":"7. Charcoal requires little or no preparation before actual use"},"title51"]
[52,"Typical characteristics of good-quality charcoal","Les caractéristiques typiques du charbon de bois de bonne qualité","Las características típicas de carbón vegetal de buena calidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D59,$A59,FALSE)","v":"Typical characteristics of good-quality charcoal"},"title52"]
[53,"Characteristics","Caractéristiques","Características","title",{"$f":"HLOOKUP($C$2,$B$8:$D60,$A60,FALSE)","v":"Characteristics"},"title53"]
[54,"Ash content","La Teneur en Cendres","Contenido de cenizas","title",{"$f":"HLOOKUP($C$2,$B$8:$D61,$A61,FALSE)","v":"Ash content"},"title54"]
[55,"Fixed carbon content","Teneur en carbone fixe","Contenido de carbón vegetal fijo","title",{"$f":"HLOOKUP($C$2,$B$8:$D62,$A62,FALSE)","v":"Fixed carbon content"},"title55"]
[56,"Volatiles content","Teneur en matières volatiles","Contenido de volátiles","title",{"$f":"HLOOKUP($C$2,$B$8:$D63,$A63,FALSE)","v":"Volatiles content"},"title56"]
[57,"Bulk density","Densité en vrac ","Densidad aparente","title",{"$f":"HLOOKUP($C$2,$B$8:$D64,$A64,FALSE)","v":"Bulk density"},"title57"]
[58,"Physical characteristics","Caractéristiques physiques ","Características físicas","title",{"$f":"HLOOKUP($C$2,$B$8:$D65,$A65,FALSE)","v":"Physical characteristics"},"title58"]
[59,"Moderately friable","Modérément friable","Moderadamente friable","title",{"$f":"HLOOKUP($C$2,$B$8:$D66,$A66,FALSE)","v":"Moderately friable"},"title59"]
[60,"TRADITIONAL CHARCOAL MAKING COST CALCULATOR","CALCULATEUR DES FRAIS COURANTS DE FABRICATION DE CHARBON DE BOIS","CALCULADORA DE COSTOS DE PRODUCCIÓN TRADICIONAL DE CARBÓN VEGETAL","title",{"$f":"HLOOKUP($C$2,$B$8:$D67,$A67,FALSE)","v":"TRADITIONAL CHARCOAL MAKING COST CALCULATOR"},"title60"]
[61,"Subsistence Producers","Producteurs de Subsistance ","Productores de subsistencia","title",{"$f":"HLOOKUP($C$2,$B$8:$D68,$A68,FALSE)","v":"Subsistence Producers"},"title61"]
[62,"Standard production rate","Taux de production standard","Tasa de producción estándar","title",{"$f":"HLOOKUP($C$2,$B$8:$D69,$A69,FALSE)","v":"Standard production rate"},"title62"]
[63,"Standard efficiency","Rendement global","Rendimiento Estacional","title",{"$f":"HLOOKUP($C$2,$B$8:$D70,$A70,FALSE)","v":"Standard efficiency"},"title63"]
[64,"Activities","Activités","Actividades","title",{"$f":"HLOOKUP($C$2,$B$8:$D71,$A71,FALSE)","v":"Activities"},"title64"]
[65,"Biomass collection and preparation","Collecte et préparation de la biomasse","Recolección y preparación de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D72,$A72,FALSE)","v":"Biomass collection and preparation"},"title65"]
[66,"Kiln construction","Construction de four","Construcción de horno","title",{"$f":"HLOOKUP($C$2,$B$8:$D73,$A73,FALSE)","v":"Kiln construction"},{"$f":"$E73&$A73","v":"title66"}]
[67,"Operating kiln (loading and unloading included)","Operation du four (chargement et déchargement inclus)","Operación del horno (carga y descarga incluidas)","title",{"$f":"HLOOKUP($C$2,$B$8:$D74,$A74,FALSE)","v":"Operating kiln (loading and unloading included)"},"title67"]
[68,"Packing charcoal","Emballage du charbon de bois","Empaque de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D75,$A75,FALSE)","v":"Packing charcoal"},"title68"]
[69,"Unit","Unité","Unidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D76,$A76,FALSE)","v":"Unit"},"title69"]
[70,"t charcoal/year","t charbon de bois/an","t carbón vegetal/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D77,$A77,FALSE)","v":"t charcoal/year"},"title70"]
[71,"person-day","personne-jour","persona-día","title",{"$f":"HLOOKUP($C$2,$B$8:$D78,$A78,FALSE)","v":"person-day"},"title71"]
[72,"Charcoal Cost (USD/kg)","Coût de charbon de bois (USD/kg)","Costo de carbón vegetal  (USD/kg)","title",{"$f":"HLOOKUP($C$2,$B$8:$D79,$A79,FALSE)","v":"Charcoal Cost (USD/kg)"},"title72"]
[73,"Tools","Outils","Herramientas","title",{"$f":"HLOOKUP($C$2,$B$8:$D80,$A80,FALSE)","v":"Tools"},"title73"]
[74,"Axe","Axe","Hacha","title",{"$f":"HLOOKUP($C$2,$B$8:$D81,$A81,FALSE)","v":"Axe"},"title74"]
[75,"Hoe","Houe","Azadón","title",{"$f":"HLOOKUP($C$2,$B$8:$D82,$A82,FALSE)","v":"Hoe"},"title75"]
[76,"Machete","Machette","Machete","title",{"$f":"HLOOKUP($C$2,$B$8:$D83,$A83,FALSE)","v":"Machete"},"title76"]
[77,"Shovel","Pelle","Pala","title",{"$f":"HLOOKUP($C$2,$B$8:$D84,$A84,FALSE)","v":"Shovel"},"title77"]
[78,"Fork rake","Râteau à fourche","Pala de dientes","title",{"$f":"HLOOKUP($C$2,$B$8:$D85,$A85,FALSE)","v":"Fork rake"},"title78"]
[79,"Costs","Coûts","Costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D86,$A86,FALSE)","v":"Costs"},"title79"]
[80,"USD/unit","USD/unité","USD/uunidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D87,$A87,FALSE)","v":"USD/unit"},"title80"]
[81,"Commercial Producers","Producteurs Commerciaux","Productores comerciales","title",{"$f":"HLOOKUP($C$2,$B$8:$D88,$A88,FALSE)","v":"Commercial Producers"},"title81"]
[82,"Biomass preparation","Préparation de la biomasse","Preparación de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D89,$A89,FALSE)","v":"Biomass preparation"},"title82"]
[83,"Supervising charcoal processing","Superviser le traitement du charbon de bois","Supervisar el procesamiento de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D90,$A90,FALSE)","v":"Supervising charcoal processing"},"title83"]
[84,"Transportation distance (Fs -> Plant)","Distance de transport (Fs -> Usine) ","Distancia de transporte (Fs -> Planta)","title",{"$f":"HLOOKUP($C$2,$B$8:$D91,$A91,FALSE)","v":"Transportation distance (Fs -> Plant)"},"title84"]
[85,"Feedstock  cost","Coût de matières premières","Costo de materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D92,$A92,FALSE)","v":"Feedstock  cost"},"title85"]
[86,"Transport cost","Coût de transport","Costo del transporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D93,$A93,FALSE)","v":"Transport cost"},"title86"]
[87,"Storage cost","Coût de stockage","Costo de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D94,$A94,FALSE)","v":"Storage cost"},"title87"]
[88,"Unskilled worker wage","Salaire de la main-d'œuvre non qualifiée","Salario de trabajadores no cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D95,$A95,FALSE)","v":"Unskilled worker wage"},"title88"]
[89,"Skilled worker wage","Salaire de la main-d'œuvre qualifiée","Salario de mano de obra cualificada","title",{"$f":"HLOOKUP($C$2,$B$8:$D96,$A96,FALSE)","v":"Skilled worker wage"},"title89"]
[90,"Investment cost","Coût d'investissement","Costo de inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D97,$A97,FALSE)","v":"Investment cost"},"title90"]
[91,"USD/person-h","USD/personne-h","USD/persona-h","title",{"$f":"HLOOKUP($C$2,$B$8:$D98,$A98,FALSE)","v":"USD/person-h"},"title91"]
[92,"Unit cost","Coût unitaire","Costo unitario","title",{"$f":"HLOOKUP($C$2,$B$8:$D99,$A99,FALSE)","v":"Unit cost"},"title92"]
[93,"ENERGY DEMAND AND POTENTIAL REVENUE FROM CHARCOAL","DEMANDE EN ÉNERGIE ET REVENU POTENTIEL ISSU DU CHARBON DE BOIS","DEMANDA DE ENERGÍA E INGRESOS POTENCIALES DE CARBÓN VEGETAL","title",{"$f":"HLOOKUP($C$2,$B$8:$D100,$A100,FALSE)","v":"ENERGY DEMAND AND POTENTIAL REVENUE FROM CHARCOAL"},"title93"]
[94,"Rural Households","Ménages Ruraux (hh)","Hogares rurales","title",{"$f":"HLOOKUP($C$2,$B$8:$D101,$A101,FALSE)","v":"Rural Households"},"title94"]
[95,"Energy consumption per household","La consommation d'énergie par ménage ","Consumo de energía por hogar","title",{"$f":"HLOOKUP($C$2,$B$8:$D102,$A102,FALSE)","v":"Energy consumption per household"},"title95"]
[96,"Fuel wood","Bois de chauffage","Madera combustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D103,$A103,FALSE)","v":"Fuel wood"},"title96"]
[97,"Price","Prix ","Precio","title",{"$f":"HLOOKUP($C$2,$B$8:$D104,$A104,FALSE)","v":"Price"},"title97"]
[98,"Consumption","Consommation ","Consumo","title",{"$f":"HLOOKUP($C$2,$B$8:$D105,$A105,FALSE)","v":"Consumption"},"title98"]
[99,"Energy expenditure","La dépense d'énergie ","Gasto de energía","title",{"$f":"HLOOKUP($C$2,$B$8:$D106,$A106,FALSE)","v":"Energy expenditure"},"title99"]
[100,"Charcoal consumption equivalent ","Équivalent de la consommation du charbon ","Consumo de carbón vegetal equivalente ","title",{"$f":"HLOOKUP($C$2,$B$8:$D107,$A107,FALSE)","v":"Charcoal consumption equivalent "},"title100"]
[101,"kg/day/hh","kg/jour/hh","kg/día/hh","title",{"$f":"HLOOKUP($C$2,$B$8:$D108,$A108,FALSE)","v":"kg/day/hh"},"title101"]
[102,"t/year/hh","t/an/hh","t/año/hh","title",{"$f":"HLOOKUP($C$2,$B$8:$D109,$A109,FALSE)","v":"t/year/hh"},"title102"]
[103,"USD/year","USD/an","USD/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D110,$A110,FALSE)","v":"USD/year"},"title103"]
[104,"Industrial Energy Consumption","Consommation d'énergie dans l'industrie ","Consumo de energía en la industria","title",{"$f":"HLOOKUP($C$2,$B$8:$D111,$A111,FALSE)","v":"Industrial Energy Consumption"},"title104"]
[105,"Energy consumption by Industry","La consommation d'énergie par l'industrie ","Consumo de energía por industria","title",{"$f":"HLOOKUP($C$2,$B$8:$D112,$A112,FALSE)","v":"Energy consumption by Industry"},"title105"]
[106,"Briquettes/Pellets","Briquette/Granulés de bois","Briquetas/Pellets","title",{"$f":"HLOOKUP($C$2,$B$8:$D113,$A113,FALSE)","v":"Briquettes/Pellets"},"title106"]
[107,"LPG","GPL","Gas de baja presión","title",{"$f":"HLOOKUP($C$2,$B$8:$D114,$A114,FALSE)","v":"LPG"},"title107"]
[108,"Fuel oil","Mazout","Aceite combustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D115,$A115,FALSE)","v":"Fuel oil"},"title108"]
[109,"Diesel","Diesel","Diesel","title",{"$f":"HLOOKUP($C$2,$B$8:$D116,$A116,FALSE)","v":"Diesel"},"title109"]
[110,"Coal","Charbon","Carbón","title",{"$f":"HLOOKUP($C$2,$B$8:$D117,$A117,FALSE)","v":"Coal"},"title110"]
[111,"Natural gas","Gaz naturel","Gas natural","title",{"$f":"HLOOKUP($C$2,$B$8:$D118,$A118,FALSE)","v":"Natural gas"},"title111"]
[112,"Investment cost of charcoal project","Coût d'investissement du projet de charbon de bois","Costo de inversión del proyecto de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D119,$A119,FALSE)","v":"Investment cost of charcoal project"},"title112"]
[113,"Item","Article","Artículo","title",{"$f":"HLOOKUP($C$2,$B$8:$D120,$A120,FALSE)","v":"Item"},"title113"]
[114,"Brick","Brique","Ladrillo","title",{"$f":"HLOOKUP($C$2,$B$8:$D121,$A121,FALSE)","v":"Brick"},"title114"]
[115,"Concrete","Béton","Concreto","title",{"$f":"HLOOKUP($C$2,$B$8:$D122,$A122,FALSE)","v":"Concrete"},"title115"]
[116,"Metal sheet (thick.30 mm) m2","Tôle (épaisseur 30 mm)","Chapa de metal (espesor 30 mm) m2","title",{"$f":"HLOOKUP($C$2,$B$8:$D123,$A123,FALSE)","v":"Metal sheet (thick.30 mm) m2"},"title116"]
[117,"Angle iron for frame 40 x 40 x 5 mm","Fer d'angle pour cadre 40 x 40 x 5 mm","Ángulo de hierro para el marco de 40 x 40 x 5 mm","title",{"$f":"HLOOKUP($C$2,$B$8:$D124,$A124,FALSE)","v":"Angle iron for frame 40 x 40 x 5 mm"},"title117"]
[118,"Oil drum (200 l) (thick.15 mm)","Tambour d'huile (200 l)","Oil drum (200 l) (espesor 15 mm)","title",{"$f":"HLOOKUP($C$2,$B$8:$D125,$A125,FALSE)","v":"Oil drum (200 l) (thick.15 mm)"},"title118"]
[119,"Other costs","Autres coûts","Otros costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D126,$A126,FALSE)","v":"Other costs"},"title119"]
[120,"Equipment cost","Coût de l'équipement","\nCosto del equipo","title",{"$f":"HLOOKUP($C$2,$B$8:$D127,$A127,FALSE)","v":"Equipment cost"},"title120"]
[121,"Building cost","Coût de construction","Costo de construcción","title",{"$f":"HLOOKUP($C$2,$B$8:$D128,$A128,FALSE)","v":"Building cost"},"title121"]
[122,"Installation cost","Coûts d'installations","Costo de instalación","title",{"$f":"HLOOKUP($C$2,$B$8:$D129,$A129,FALSE)","v":"Installation cost"},"title122"]
[123,"Total investment cost (USD)","Coût total d'investissement (USD)","Costo total de la inversión (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D130,$A130,FALSE)","v":"Total investment cost (USD)"},"title123"]
[124,"Lifetime (years)","Durée de vie (années)","Vida útil (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D131,$A131,FALSE)","v":"Lifetime (years)"},"title124"]
[125,"Steel sheet density","Densité des tôles d'acier","Densidad de la lámina de acero","title",{"$f":"HLOOKUP($C$2,$B$8:$D132,$A132,FALSE)","v":"Steel sheet density"},"title125"]
[126,"Oil drum","Tambour d'huile","Oil drum","title",{"$f":"HLOOKUP($C$2,$B$8:$D133,$A133,FALSE)","v":"Oil drum"},"title126"]
[127,"Improved pit Liberia","Fosse améliorée Libéria","Improved pit Liberia","title",{"$f":"HLOOKUP($C$2,$B$8:$D134,$A134,FALSE)","v":"Improved pit Liberia"},"title127"]
[128,"Portable steel kiln","Four Portable en acier","Portable steel kiln","title",{"$f":"HLOOKUP($C$2,$B$8:$D135,$A135,FALSE)","v":"Portable steel kiln"},"title128"]
[129,"Standard Beehive","Beehive standard","Standard Beehive","title",{"$f":"HLOOKUP($C$2,$B$8:$D136,$A136,FALSE)","v":"Standard Beehive"},{"$f":"$E136&$A136","v":"title129"}]
[130,"Somalia mound","Monticule de Somalie","Somalia mound","title",{"$f":"HLOOKUP($C$2,$B$8:$D137,$A137,FALSE)","v":"Somalia mound"},"title130"]
[131,"Quantity (unit)","Quantité (Unité)","Cantidad (Unidad)","title",{"$f":"HLOOKUP($C$2,$B$8:$D138,$A138,FALSE)","v":"Quantity (unit)"},"title131"]
[132,"Cost (USD)","Coût (USD)","Costo (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D139,$A139,FALSE)","v":"Cost (USD)"},"title132"]
[133,"DATA ENTRY SHEET FOR BIOMASS CHARCOAL PRODUCTION","FICHE DE SAISIE DE PRODUCTION DE CHARBON","HOJA DE ENTRADA DE DATOS PARA LA PRODUCCIÓN DE BIOMASA DE CARBÓN VEGETAL","title",{"$f":"HLOOKUP($C$2,$B$8:$D140,$A140,FALSE)","v":"DATA ENTRY SHEET FOR BIOMASS CHARCOAL PRODUCTION"},"title133"]
[134,"Use white cells to input data","Utilisez  les cellules blanchess pour entrer les donnés","Utilice las celdas blancas para ingresar los datos","title",{"$f":"HLOOKUP($C$2,$B$8:$D141,$A141,FALSE)","v":"Use white cells to input data"},"title134"]
[135,"Grey cells are used for calculations","Les cellules grises sont utilisées pour les calculs","Utilice las celdas grises para los cálculos","title",{"$f":"HLOOKUP($C$2,$B$8:$D142,$A142,FALSE)","v":"Grey cells are used for calculations"},"title135"]
[136,"Feedstock Availability and Cost","Disponibilité et Coût des Matières Premières","Disponibilidad y costo de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D143,$A143,FALSE)","v":"Feedstock Availability and Cost"},"title136"]
[137,"Feedstock","Matières premières","Materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D144,$A144,FALSE)","v":"Feedstock"},"title137"]
[138,"Feedstock available (t/year)","Matières premières disponibles (t/an)","Materia prima disponible (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D145,$A145,FALSE)","v":"Feedstock available (t/year)"},"title138"]
[139,"Biomass density (t/m3)","Densité de la biomasse (t/m3)","Densidad de la biomasa (t/m3)","title",{"$f":"HLOOKUP($C$2,$B$8:$D146,$A146,FALSE)","v":"Biomass density (t/m3)"},"title139"]
[140,"Feedstock price (USD/t)","Prix de matières premières (USD/t)","Precio de la materia prima (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D147,$A147,FALSE)","v":"Feedstock price (USD/t)"},"title140"]
[141,"Feedstock storage cost (USD/t)","Coût de stockage de matières premières (USD/t)","Costo de almacenamiento de la materia prima (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D148,$A148,FALSE)","v":"Feedstock storage cost (USD/t)"},"title141"]
[142,"Drying period (days/month)","Période de séchage (jours/mois)","Período de secado (día/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D149,$A149,FALSE)","v":"Drying period (days/month)"},"title142"]
[143,"Safety stock rate (%)","Taux des stocks de sécurité (%)","Tasa de stock de seguridad (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D150,$A150,FALSE)","v":"Safety stock rate (%)"},"title143"]
[144,"Please Select","Sélectionnez","Seleccione","title",{"$f":"HLOOKUP($C$2,$B$8:$D151,$A151,FALSE)","v":"Please Select"},"title144"]
[145,"Forest Harvesting Residues","Résidus de l'exploitation forestière","Residuos forestales","title",{"$f":"HLOOKUP($C$2,$B$8:$D152,$A152,FALSE)","v":"Forest Harvesting Residues"},"title145"]
[146,"Wood Processing Residues","Résidus de la transformation du bois","Residuos de procesamiento de la madera","title",{"$f":"HLOOKUP($C$2,$B$8:$D153,$A153,FALSE)","v":"Wood Processing Residues"},"title146"]
[147,"Input data below!","Entrée les données ci-dessous!","Ingrese los datos debajo!","title",{"$f":"HLOOKUP($C$2,$B$8:$D154,$A154,FALSE)","v":"Input data below!"},"title147"]
[148,"It is assumed that this safety storage is for both feedstock and product (charcoal). In the case of small scale kilns e.g. oil drum, casamance and improved pit Liberia is assumed to be 10%.","On présume que ce stockage de sécurité est à la fois pour les mat. premières et les produits (charbon de bois). Dans le cas des fours à petite échelle, par ex. baril de pétrole, casamance et fosse Libéria amélioré on présume que ce stockage est de 10%.","Se asume que este almacenamiento de seguridad es tanto para la materia prima como para el producto (carbón veg.). En el caso de los hornos a pequeña escala, por ej. el Tambor de Aceite, el Casamance y el pozo de Liberia mejorado, se asume que es el 10%.","title",{"$f":"HLOOKUP($C$2,$B$8:$D155,$A155,FALSE)","v":"It is assumed that this safety storage is for both feedstock and product (charcoal). In the case of small scale kilns e.g. oil drum, casamance and improved pit Liberia is assumed to be 10%."},"title148"]
[149,"Charcoal Technology Selection","Choix de la Technologie du Charbon de Bois","Opciones de tecnología de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D156,$A156,FALSE)","v":"Charcoal Technology Selection"},"title149"]
[150,"Small scale options","Options à petites échelles","Opciones a pequeña escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D157,$A157,FALSE)","v":"Small scale options"},"title150"]
[151,"Operating hours per day (max 8)","Heures de fonctionnement par jour (max 8)","Horas de operación por día (máx 8h)","title",{"$f":"HLOOKUP($C$2,$B$8:$D158,$A158,FALSE)","v":"Operating hours per day (max 8)"},"title151"]
[152,"Operating days per year","Jours de fonctionnement par an","Días de operación por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D159,$A159,FALSE)","v":"Operating days per year"},"title152"]
[153,"Medium scale options","Options  à  moyenne échelle","Opciones a mediana escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D160,$A160,FALSE)","v":"Medium scale options"},"title153"]
[154,"Large scale options","Options à grande d'échelle","Opciones a gran escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D161,$A161,FALSE)","v":"Large scale options"},"title154"]
[155,"Current Charcoal Production","Production Actuelle du Charbon de Bois","Producción actual de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D162,$A162,FALSE)","v":"Current Charcoal Production"},"title155"]
[156,"Select the source of your data","Sélectionnez la source de vos données","Seleccione la fuente de sus datos","title",{"$f":"HLOOKUP($C$2,$B$8:$D163,$A163,FALSE)","v":"Select the source of your data"},"title156"]
[157,"Select the scales that apply to your country ","Sélectionnez les échelles qui s'appliquent à votre pays","Seleccione las escalas que se aplican a su país","title",{"$f":"HLOOKUP($C$2,$B$8:$D164,$A164,FALSE)","v":"Select the scales that apply to your country "},"title157"]
[158,"Average production efficiency (%)","Efficacité moyenne de la production (%)","Promedio de la eficiencia de producción (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D165,$A165,FALSE)","v":"Average production efficiency (%)"},"title158"]
[159,"Average production rate (t/year)","Taux de production moyen (t / an)","Promedio de la tasa de producción (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D166,$A166,FALSE)","v":"Average production rate (t/year)"},"title159"]
[160,"Average production cost (USD/t)","Coût moyen de production (USD / t)","Costo promedio de producción (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D167,$A167,FALSE)","v":"Average production cost (USD/t)"},"title160"]
[161,"Average investment cost (USD)","Coût moyen d'investissement (USD)","Costo promedio de la inversión (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D168,$A168,FALSE)","v":"Average investment cost (USD)"},"title161"]
[162,"In the case of small pieces of wood residues (e.g. saw dust or wood chips), the price of feedstock needs to be estimated by using the briquette component to calculate the production cost and using this as the feedstock price (USD/kg).","Dans le cas de petits morceaux de résidus de bois (par exemple,  des sciures ou des copeaux de bois), le prix des matières premières doivent être estimée en utilisant la composante Briquettes pour calculer le coût de production et l'utiliser comme le prix des matières premières  (USD/kg).","En el caso de pequeñas piezas de residuos de madera (por ejemplo, aserrín o virutas de madera), el precio de la materia prima tiene que ser estimada mediante el componente de briquetas para calcular el costo de producción y el uso de éste como el precio de la materia prima (USD/kg).","title",{"$f":"HLOOKUP($C$2,$B$8:$D169,$A169,FALSE)","v":"In the case of small pieces of wood residues (e.g. saw dust or wood chips), the price of feedstock needs to be estimated by using the briquette component to calculate the production cost and using this as the feedstock price (USD/kg)."},"title162"]
[163,"Use Price Calculator for Harvesting Residues","Utilisez  le Calculateur de Prix pour les Résidus de la Récolte","Utilice calculadora de precios para los residuos de cosecha","title",{"$f":"HLOOKUP($C$2,$B$8:$D170,$A170,FALSE)","v":"Use Price Calculator for Harvesting Residues"},"title163"]
[164,"Use Market Price for Harvesting Residues","Utilisez le Prix du Marché  pour  les Résidus de la Récolte","Utilice precio del mercado para los residuos de cosecha","title",{"$f":"HLOOKUP($C$2,$B$8:$D171,$A171,FALSE)","v":"Use Market Price for Harvesting Residues"},"title164"]
[165,"Select the Small Scale Production Option First.","Sélectionnez l'option de la production à pettes échelle d'abord.","Seleccione primero la opción de producción a pequeña escala.","title",{"$f":"HLOOKUP($C$2,$B$8:$D172,$A172,FALSE)","v":"Select the Small Scale Production Option First."},"title165"]
[166,"Additional data required","Des données supplémentaires sont requises","Datos adicionales requeridos","title",{"$f":"HLOOKUP($C$2,$B$8:$D173,$A173,FALSE)","v":"Additional data required"},"title166"]
[167,"Select the Medium and Large Scale Production Option First.","Sélectionnez l'option de la production à moyenne et grande échelle d'abord.","Seleccione primero la opción de producción a mediana y gran escala.","title",{"$f":"HLOOKUP($C$2,$B$8:$D174,$A174,FALSE)","v":"Select the Medium and Large Scale Production Option First."},"title167"]
[168,"You have selected to input your own values.","Vous avez choisi d'entrer vos propres valeurs.","Ha seleccionado ingresar sus propios valores.","title",{"$f":"HLOOKUP($C$2,$B$8:$D175,$A175,FALSE)","v":"You have selected to input your own values."},"title168"]
[169,"Please go first to the General Input Section below and input the following data: wages for both unskilled and skilled labour; working hours per day for feedstock collection, both manual and mechanical, and price of diesel. ","S'il vous plaît allez d'abord à la section d'intrant générale ci-dessous et entrez les données suivantes : les salaires à la fois pour la main d'œuvre non qualifiée et qualifiée; heures de travail par jour pour la collecte des matières premières, à la fois manuel et mécanique ; et le prix du diesel. ","Por favor, vaya primero a la sección de Entradas Generales e ingrese los siguientes datos: salarios para la mano de obra calificada y no calificada; horas de trabajo por día para la recolección de la materia prima, tanto manual como mecánica, y el precio del diésel. ","title",{"$f":"HLOOKUP($C$2,$B$8:$D176,$A176,FALSE)","v":"Please go first to the General Input Section below and input the following data: wages for both unskilled and skilled labour; working hours per day for feedstock collection, both manual and mechanical, and price of diesel. "},"title169"]
[170,"You have selected the option of market price (transport excluded). Consequently, job creation potential for collection of feedstock will be zero.","Vous avez choisi l'option du prix du marché (transport exclu). Par conséquent, le potentiel de création d'emplois pour la collecte de la matière première sera de zéro.","Ha seleccionado la opción de precio de mercado (excluyendo el transporte). Por lo tanto, el potencial de creación de empleo para la recolección de la materia prima será cero.","title",{"$f":"HLOOKUP($C$2,$B$8:$D177,$A177,FALSE)","v":"You have selected the option of market price (transport excluded). Consequently, job creation potential for collection of feedstock will be zero."},"title170"]
[171,"Collection cost calculator is intended for forest harvesting residues only. ","Le calculateur de frais de la collecte est destiné pour les résidus d'exploitation forestière seulement. ","La calculadora de costos coleccionados está destinada únicamente para el uso de los residuos forestales. ","title",{"$f":"HLOOKUP($C$2,$B$8:$D178,$A178,FALSE)","v":"Collection cost calculator is intended for forest harvesting residues only. "},"title171"]
[172,"Own Values","Propres valeurs","Valores propios","title",{"$f":"HLOOKUP($C$2,$B$8:$D179,$A179,FALSE)","v":"Own Values"},"title172"]
[173,"Price Calculators","Calculateur de prix","Calculadora de precio","title",{"$f":"HLOOKUP($C$2,$B$8:$D180,$A180,FALSE)","v":"Price Calculators"},"title173"]
[174,"Small Scale (Subsistence Production)","À petite échelle (production de subsistance)","Pequeña escala (Producción de subsistencia)","title",{"$f":"HLOOKUP($C$2,$B$8:$D181,$A181,FALSE)","v":"Small Scale (Subsistence Production)"},"title174"]
[175,"Medium and Large Scale (Commercial)","Moyenne et grande échelle (commercial)","Mediana y gran escala (Comercial)","title",{"$f":"HLOOKUP($C$2,$B$8:$D182,$A182,FALSE)","v":"Medium and Large Scale (Commercial)"},"title175"]
[176,"Production Cost and Financial Parameters","Coût de Production et Paramètres Financiers","Costo de producción y parámetros financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D183,$A183,FALSE)","v":"Production Cost and Financial Parameters"},"title176"]
[177,"Labour cost for medium and large scale production","Coût de la main d’oeuvre pour la production à moyenne et grande échelle","Coste laboral para la producción de mediana y gran escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D184,$A184,FALSE)","v":"Labour cost for medium and large scale production"},"title177"]
[178,"Unskilled worker","Ouvrier non qualifié","Trabajadores no calificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D185,$A185,FALSE)","v":"Unskilled worker"},"title178"]
[179,"Feedstock collection","Collecte de matières premières","Recolección de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D186,$A186,FALSE)","v":"Feedstock collection"},"title179"]
[180,"Working hours per day (manual)","Les heures de travail par jour (manuel)","Horas de trabajo por día (manual)","title",{"$f":"HLOOKUP($C$2,$B$8:$D187,$A187,FALSE)","v":"Working hours per day (manual)"},"title180"]
[181,"Transportation cost ","Coût de transport","Costo de transporte ","title",{"$f":"HLOOKUP($C$2,$B$8:$D188,$A188,FALSE)","v":"Transportation cost "},"title181"]
[182,"Feedstock (field to Charcoal production plant)","Matière première (champ au charbon de bois usine de production)","Materia prima (campo a planta de carbón vegetal)","title",{"$f":"HLOOKUP($C$2,$B$8:$D189,$A189,FALSE)","v":"Feedstock (field to Charcoal production plant)"},"title182"]
[183,"Charcoal product storage","Stockage de produits à charbon","Almacenamiento de productos de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D190,$A190,FALSE)","v":"Charcoal product storage"},"title183"]
[184,"Charcoal storage cost","Coût de stockage de charbon de bois","Costo de almacenamiento de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D191,$A191,FALSE)","v":"Charcoal storage cost"},"title184"]
[185,"General and administrative (%)","Frais généraux et administratifs (%)","Generales y administrativos (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D192,$A192,FALSE)","v":"General and administrative (%)"},"title185"]
[186,"Price of charcoal","Prix du charbon de bois","Precio de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D193,$A193,FALSE)","v":"Price of charcoal"},"title186"]
[187,"Market price (rural areas)","Prix du marché (zones rurales)","Precio del mercado (áreas rurales)","title",{"$f":"HLOOKUP($C$2,$B$8:$D194,$A194,FALSE)","v":"Market price (rural areas)"},"title187"]
[188,"Market price (urban areas)","Prix du marché (zones urbaines)","Precio del mercado (industrial)","title",{"$f":"HLOOKUP($C$2,$B$8:$D195,$A195,FALSE)","v":"Market price (urban areas)"},"title188"]
[189,"Market price (industrial)","Prix du marché (industriel)","Precio del mercado (industrial)","title",{"$f":"HLOOKUP($C$2,$B$8:$D196,$A196,FALSE)","v":"Market price (industrial)"},"title189"]
[190,"Financial parameters","Paramètres financiers","Parámetros financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D197,$A197,FALSE)","v":"Financial parameters"},"title190"]
[191,"Discount rate (%)","Taux d'actualisation (%)","Tasa de descuento (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D198,$A198,FALSE)","v":"Discount rate (%)"},"title191"]
[192,"Loan ratio (%)","Ratio du prêt (%)","Proporción de créditos (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D199,$A199,FALSE)","v":"Loan ratio (%)"},"title192"]
[193,"Loan interest rate (%)","Taux d'intérêt du prêt (%)","Tasa de interés de créditos (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D200,$A200,FALSE)","v":"Loan interest rate (%)"},{"$f":"$E200&$A200","v":"title193"}]
[194,"USD/person-hour","USD/heure-personne","USD/persona-hora","title",{"$f":"HLOOKUP($C$2,$B$8:$D201,$A201,FALSE)","v":"USD/person-hour"},"title194"]
[195,"h/day","h/jour","h/día","title",{"$f":"HLOOKUP($C$2,$B$8:$D202,$A202,FALSE)","v":"h/day"},"title195"]
[196,"USD/kg charcoal","USD/kg charbon de bois","USD/kg de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D203,$A203,FALSE)","v":"USD/kg charcoal"},"title196"]
[197,"Skilled worker","Ouvrier qualifié","Trabajadores calificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D204,$A204,FALSE)","v":"Skilled worker"},"title197"]
[198,"Working hours per day (mechanized)","Les heures de travail par jour (mécanisée)","Horas de trabajo por día (mecanizado)","title",{"$f":"HLOOKUP($C$2,$B$8:$D205,$A205,FALSE)","v":"Working hours per day (mechanized)"},"title198"]
[199,"Charcoal production plant to market","Production de charbon de bois usine de marché","Planta de carbón vegetal a mercado","title",{"$f":"HLOOKUP($C$2,$B$8:$D206,$A206,FALSE)","v":"Charcoal production plant to market"},"title199"]
[200,"Plant overhead (%)","Les frais généraux de l'usine (%)","Gastos generales de planta (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D207,$A207,FALSE)","v":"Plant overhead (%)"},"title200"]
[201,"Maintenance (%)","Maintenance (%)","Mantenimiento (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D208,$A208,FALSE)","v":"Maintenance (%)"},"title201"]
[202,"Share of market price paid to small scale producers","Part des prix du marché payé aux producteurs à petite échelle","Parte del precio de mercado pagado a los productores de pequeña escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D209,$A209,FALSE)","v":"Share of market price paid to small scale producers"},"title202"]
[203,"Share of market price paid to medium and large scale producers","Part des prix du marché payé aux producteurs de moyennes et grandes","Parte del precio de mercado pagado a los productores de mediana y gran escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D210,$A210,FALSE)","v":"Share of market price paid to medium and large scale producers"},"title203"]
[204,"Basic construction materials for kilns","Matériaux de construction de base pour les fours","Materiales de construcción básicos para hornos","title",{"$f":"HLOOKUP($C$2,$B$8:$D211,$A211,FALSE)","v":"Basic construction materials for kilns"},"title204"]
[205,"Oil drum (200 liter)","Tambour d'huile (200 liter)","Oil drum (200 liter)","title",{"$f":"HLOOKUP($C$2,$B$8:$D212,$A212,FALSE)","v":"Oil drum (200 liter)"},"title205"]
[206,"Metal sheet (thickness 30 mm)","Tôle (épaisseur 30 mm)","Chapa de metal (espesor 30 mm)","title",{"$f":"HLOOKUP($C$2,$B$8:$D213,$A213,FALSE)","v":"Metal sheet (thickness 30 mm)"},"title206"]
[207,"Small Scale","À petite Echelle","Pequeña escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D214,$A214,FALSE)","v":"Small Scale"},"title207"]
[208,"Medium Scale","À moyenne echelle","Mediana escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D215,$A215,FALSE)","v":"Medium Scale"},"title208"]
[209,"Large Scale","À large echelle","Gran escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D216,$A216,FALSE)","v":"Large Scale"},"title209"]
[210,"COLLECTION COSTS CALCULATOR FOR FOREST HARVESTING RESIDUES","CALCULATEUR DES FRAIS DE PERCEPTION POUR LES  RESIDUS D'EXPLOITATION FORESTIERES","CALCULADORA DE COSTOS DE RECOLECCION PARA RESIDUOS FORESTALES","title",{"$f":"HLOOKUP($C$2,$B$8:$D217,$A217,FALSE)","v":"COLLECTION COSTS CALCULATOR FOR FOREST HARVESTING RESIDUES"},"title210"]
[211,"Biomass Collection Definition","Définition de la Collecte de Biomasse","Definición de la recolección de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D218,$A218,FALSE)","v":"Biomass Collection Definition"},"title211"]
[212,"Sources of biomass","Les sources de biomasse","Fuentes de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D219,$A219,FALSE)","v":"Sources of biomass"},"title212"]
[213,"Forest ","Forêt","Forestal","title",{"$f":"HLOOKUP($C$2,$B$8:$D220,$A220,FALSE)","v":"Forest "},"title213"]
[214,"Collecting method","Méthode  de collecte","Método de recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D221,$A221,FALSE)","v":"Collecting method"},"title214"]
[215,"Biomass price definition","Définition de prix de biomasse","Definición del precio de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D222,$A222,FALSE)","v":"Biomass price definition"},"title215"]
[216,"Labour cost","Coût de la main d’oeuvre","Costo de la mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D223,$A223,FALSE)","v":"Labour cost"},"title216"]
[217,"Warning: Selecting this option you are assuming that charcoal producer owns the wood plantation. Then, feedtock price is equal to production cost ","Attention: En sélectionnant cette option, vous supposez que le producteur de charbon de bois est propriétaire de la plantation de bois. Dans ce cas, le prix des matières premières est égal au coût de production.  ","Advertencia: Seleccionando esta opción se asume que el productor de carbón vegetal es dueño de las plantaciones de madera. Por lo tanto, el precio de la materia prima es igual al costo de producción. ","title",{"$f":"HLOOKUP($C$2,$B$8:$D224,$A224,FALSE)","v":"Warning: Selecting this option you are assuming that charcoal producer owns the wood plantation. Then, feedtock price is equal to production cost "},"title217"]
[218,"Warning: It is assumed that for this type of biomass only transport cost should be considered, because it is already collected.","Attention: Il est supposé que pour ce type de biomasse que le coût de transport doit être considéré, car il est déjà collectés.","Advertencia: Se supone que para este tipo de biomasa se debe considerar solo los costes de transporte, debido a que ya se recoge.","title",{"$f":"HLOOKUP($C$2,$B$8:$D225,$A225,FALSE)","v":"Warning: It is assumed that for this type of biomass only transport cost should be considered, because it is already collected."},"title218"]
[219,"Quantity","Quantité","Cantidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D226,$A226,FALSE)","v":"Quantity"},"title219"]
[220,"Machinery and operating cost","Coût de la machinerie et du fonctionnement","Maquinaria y costos de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D227,$A227,FALSE)","v":"Machinery and operating cost"},"title220"]
[221,"Production cost of ","Le coût de production de ","Costo de producción de ","title",{"$f":"HLOOKUP($C$2,$B$8:$D228,$A228,FALSE)","v":"Production cost of "},"title221"]
[222,"Collection price of ","Prix de la sélection de ","Precio de recolección de ","title",{"$f":"HLOOKUP($C$2,$B$8:$D229,$A229,FALSE)","v":"Collection price of "},"title222"]
[223,"Subtotal","Sous-total"," Subtotal","title",{"$f":"HLOOKUP($C$2,$B$8:$D230,$A230,FALSE)","v":"Subtotal"},"title223"]
[224,"Forest and plantation residues","Résidus de l'exploitation forestière","Residuos forestales y de plantación","title",{"$f":"HLOOKUP($C$2,$B$8:$D231,$A231,FALSE)","v":"Forest and plantation residues"},"title224"]
[225,"Wood products industrial residues","Résidus de la transformation du bois","Residuos industriales de productos de madera","title",{"$f":"HLOOKUP($C$2,$B$8:$D232,$A232,FALSE)","v":"Wood products industrial residues"},"title225"]
[226,"Dedicated wood energy plantation ","Plantation dédiée au de bois-énergie ","Plantaciones de madera para obtener energía ","title",{"$f":"HLOOKUP($C$2,$B$8:$D233,$A233,FALSE)","v":"Dedicated wood energy plantation "},"title226"]
[227,"Collection method","Méthode de collecte","Método de recolección ","title",{"$f":"HLOOKUP($C$2,$B$8:$D234,$A234,FALSE)","v":"Collection method"},"title227"]
[228,"Semi-mechanized","Semi-mécanisée","Semi-mecanizada","title",{"$f":"HLOOKUP($C$2,$B$8:$D235,$A235,FALSE)","v":"Semi-mechanized"},"title228"]
[229,"Manual","Manuel","Manual","title",{"$f":"HLOOKUP($C$2,$B$8:$D236,$A236,FALSE)","v":"Manual"},"title229"]
[230,"Mechanized","Mécanisé","Mecanizada","title",{"$f":"HLOOKUP($C$2,$B$8:$D237,$A237,FALSE)","v":"Mechanized"},"title230"]
[231,"Number of skilled workers","Nombre de travailleurs qualifiés","Número de trabajadores cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D238,$A238,FALSE)","v":"Number of skilled workers"},"title231"]
[232,"Skilled labour wage","Salaire de travailleurs qualifiés","Salario de mano de obra cualificada","title",{"$f":"HLOOKUP($C$2,$B$8:$D239,$A239,FALSE)","v":"Skilled labour wage"},"title232"]
[233,"Average fuel economy","Économie moyenne de carburant","Consumo promedio de combustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D240,$A240,FALSE)","v":"Average fuel economy"},"title233"]
[234,"Fuel price","Prix du carburant","Precio de los combustibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D241,$A241,FALSE)","v":"Fuel price"},"title234"]
[235,"Number of unskilled workers","Nombre de travailleurs non qualifiés","Número de trabajadores no cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D242,$A242,FALSE)","v":"Number of unskilled workers"},"title235"]
[236,"Unskilled labour wage","Salaire de travailleurs non qualifiés","Salario de mano de obra no cualificada","title",{"$f":"HLOOKUP($C$2,$B$8:$D243,$A243,FALSE)","v":"Unskilled labour wage"},"title236"]
[237,"person-hour/t","heure-personne/t","persona-hora/t","title",{"$f":"HLOOKUP($C$2,$B$8:$D244,$A244,FALSE)","v":"person-hour/t"},"title237"]
[238,"Processing costs for CHARCOAL PRODUCTION FROM ","Les coûts de transformation  pour la PRODUCTION DE CHARBON DE BOIS DE ","Costos de procesamiento para la PRODUCCIÓN DE CARBÓN VEGETAL DE ","title",{"$f":"HLOOKUP($C$2,$B$8:$D245,$A245,FALSE)","v":"Processing costs for CHARCOAL PRODUCTION FROM "},"title238"]
[239,"Summary of Feedstock and Storage","Résumé des Matières Premières et de Stockage","Resumen de materias primas y almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D246,$A246,FALSE)","v":"Summary of Feedstock and Storage"},"title239"]
[240,"Drying time required (days/month)","Durée de séchage requis (jours/mois)","Tiempo de secado requerido (día/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D247,$A247,FALSE)","v":"Drying time required (days/month)"},"title240"]
[241,"Safety stock rate","Taux des stocks de sécurité","Tasa de stock de seguridad","title",{"$f":"HLOOKUP($C$2,$B$8:$D248,$A248,FALSE)","v":"Safety stock rate"},"title241"]
[242,"Summary of Technologies Analyzed","Résumé des Technologies Analysées","Resumen de las tecnologías analizada","title",{"$f":"HLOOKUP($C$2,$B$8:$D249,$A249,FALSE)","v":"Summary of Technologies Analyzed"},"title242"]
[243,"Charcoal kiln technology","Technologie de four à charbon de bois","La tecnología de horno de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D250,$A250,FALSE)","v":"Charcoal kiln technology"},"title243"]
[244,"Operating hours per year","Heures d’opération par an","Horas de operación por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D251,$A251,FALSE)","v":"Operating hours per year"},"title244"]
[245,"Annual production","Production annuelle","Producción anual","title",{"$f":"HLOOKUP($C$2,$B$8:$D252,$A252,FALSE)","v":"Annual production"},"title245"]
[246,"Maximum technology efficiency","L'efficacité maximale de la technologie","Eficiencia máxima de la tecnología","title",{"$f":"HLOOKUP($C$2,$B$8:$D253,$A253,FALSE)","v":"Maximum technology efficiency"},"title246"]
[247,"Transportation distance","Distance de transport","Distancia de transporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D254,$A254,FALSE)","v":"Transportation distance"},"title247"]
[248,"h/year","h/an","h/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D255,$A255,FALSE)","v":"h/year"},"title248"]
[249,"t/year","t/an","t/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D256,$A256,FALSE)","v":"t/year"},"title249"]
[250,"Field -> Factory","Champ -> L'usine","Campo -> Fábrica","title",{"$f":"HLOOKUP($C$2,$B$8:$D257,$A257,FALSE)","v":"Field -> Factory"},"title250"]
[251,"Factory -> Market","Usine -> Marché","Fábrica -> Mercado","title",{"$f":"HLOOKUP($C$2,$B$8:$D258,$A258,FALSE)","v":"Factory -> Market"},"title251"]
[252,"Centralized","Centralisée","Centralizada","title",{"$f":"HLOOKUP($C$2,$B$8:$D259,$A259,FALSE)","v":"Centralized"},"title252"]
[253,"Mobile","Mobile","Móvil","title",{"$f":"HLOOKUP($C$2,$B$8:$D260,$A260,FALSE)","v":"Mobile"},"title253"]
[254,"Not Required","Non requis","No requerido","title",{"$f":"HLOOKUP($C$2,$B$8:$D261,$A261,FALSE)","v":"Not Required"},"title254"]
[255,"Production Cost Details","Détails des Coûts de Production","Detalles de los costos de producción","title",{"$f":"HLOOKUP($C$2,$B$8:$D262,$A262,FALSE)","v":"Production Cost Details"},"title255"]
[256,"Inputs","Intrants","Insumos","title",{"$f":"HLOOKUP($C$2,$B$8:$D263,$A263,FALSE)","v":"Inputs"},"title256"]
[257,"Labour and miscellaneous costs","Travail et le coût divers","Costos varios y de mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D264,$A264,FALSE)","v":"Labour and miscellaneous costs"},{"$f":"$E264&$A264","v":"title257"}]
[258,"Transport of feedstock","Transport des matières premières","Transporte de materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D265,$A265,FALSE)","v":"Transport of feedstock"},"title258"]
[259,"Feedstock (farm to plant)","Matières premières (ferme à l'usine)","Materia prima (finca a la planta)","title",{"$f":"HLOOKUP($C$2,$B$8:$D266,$A266,FALSE)","v":"Feedstock (farm to plant)"},"title259"]
[260,"Charcoal (plant to market)","Charbon de bois (usine de marché)","Carbón vegetal (planta al mercado)","title",{"$f":"HLOOKUP($C$2,$B$8:$D267,$A267,FALSE)","v":"Charcoal (plant to market)"},"title260"]
[261,"Storage","Stockage","Almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D268,$A268,FALSE)","v":"Storage"},"title261"]
[262,"Charcoal products","Produits de charbon de bois","Productos de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D269,$A269,FALSE)","v":"Charcoal products"},"title262"]
[263,"Investment","Investment","Inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D270,$A270,FALSE)","v":"Investment"},"title263"]
[264,"Equipment","Equipment","Equipos","title",{"$f":"HLOOKUP($C$2,$B$8:$D271,$A271,FALSE)","v":"Equipment"},"title264"]
[265,"Building","Bâtiment","Construcción","title",{"$f":"HLOOKUP($C$2,$B$8:$D272,$A272,FALSE)","v":"Building"},"title265"]
[266,"Installation","Installation","Instalación","title",{"$f":"HLOOKUP($C$2,$B$8:$D273,$A273,FALSE)","v":"Installation"},"title266"]
[267,"Total investment depreciation","Amortissement de l'investissement total","Inversión total","title",{"$f":"HLOOKUP($C$2,$B$8:$D274,$A274,FALSE)","v":"Total investment depreciation"},"title267"]
[268,"Maintenance cost","Coût de maintenance","Costo de mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D275,$A275,FALSE)","v":"Maintenance cost"},"title268"]
[269,"Plant overhead","Les frais généraux de l'usine","Gastos generales de planta","title",{"$f":"HLOOKUP($C$2,$B$8:$D276,$A276,FALSE)","v":"Plant overhead"},"title269"]
[270,"General and administrative cost","Coûts généraux et administratifs","Costos generales y administrativos","title",{"$f":"HLOOKUP($C$2,$B$8:$D277,$A277,FALSE)","v":"General and administrative cost"},"title270"]
[271,"Loan interest","Intérêts du prêt","Interés del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D278,$A278,FALSE)","v":"Loan interest"},"title271"]
[272,"Total operating costs","Total des coûts d'exploitation","Costos de operación totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D279,$A279,FALSE)","v":"Total operating costs"},"title272"]
[273,"Total fixed costs","Total des coûts fixes","Costos fijos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D280,$A280,FALSE)","v":"Total fixed costs"},"title273"]
[274,"Total other costs","Total des autres charges","Otros costos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D281,$A281,FALSE)","v":"Total other costs"},"title274"]
[275,"Total production costs","Total des coûts de production","Costos de producción totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D282,$A282,FALSE)","v":"Total production costs"},"title275"]
[276,"Unit cost of charcoal + transport (USD/kg of charcoal)","Coût unitaire du charbon de bois + transport (USD/kg de charbon de bois)","Costo unitario de carbón + transporte (USD/kg de carbón vegetal)","title",{"$f":"HLOOKUP($C$2,$B$8:$D283,$A283,FALSE)","v":"Unit cost of charcoal + transport (USD/kg of charcoal)"},"title276"]
[277,"Average loan interest","Intérêt moyen des prêts","Interés promedio del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D284,$A284,FALSE)","v":"Average loan interest"},"title277"]
[278,"Loan amount","Montant du prêt","Monto del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D285,$A285,FALSE)","v":"Loan amount"},"title278"]
[279,"Loan interest rate","Taux d'intérêt du prêt","Tasa de interés de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D286,$A286,FALSE)","v":"Loan interest rate"},"title279"]
[280,"Annual loan payment","Paiement du prêt annuel","Pago anual del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D287,$A287,FALSE)","v":"Annual loan payment"},"title280"]
[281,"Loan terms","La durée du prêt","Plazo del créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D288,$A288,FALSE)","v":"Loan terms"},"title281"]
[282,"Total loan payment","Le paiement total du prêt","Pago total del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D289,$A289,FALSE)","v":"Total loan payment"},"title282"]
[283,"year","an","año","title",{"$f":"HLOOKUP($C$2,$B$8:$D290,$A290,FALSE)","v":"year"},"title283"]
[284,"Unit Price","Prix unitaire","Precio unitario","title",{"$f":"HLOOKUP($C$2,$B$8:$D291,$A291,FALSE)","v":"Unit Price"},"title284"]
[285," Rate (%)","Taux (%)","Tasa  (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D292,$A292,FALSE)","v":" Rate (%)"},"title285"]
[286,"(Unit/year)","(Unité/an)","(Unidad/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D293,$A293,FALSE)","v":"(Unit/year)"},"title286"]
[287,"Depreciation","Amortissement","Depreciación","title",{"$f":"HLOOKUP($C$2,$B$8:$D294,$A294,FALSE)","v":"Depreciation"},"title287"]
[288,"Specific","Spécifique","Específica","title",{"$f":"HLOOKUP($C$2,$B$8:$D295,$A295,FALSE)","v":"Specific"},"title288"]
[289,"Total investment","Investissement total","Inversión total","title",{"$f":"HLOOKUP($C$2,$B$8:$D296,$A296,FALSE)","v":"Total investment"},"title289"]
[290,"Share (%)","Part (%)","Parte (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D297,$A297,FALSE)","v":"Share (%)"},"title290"]
[291,"Capacities (t charcoal/year)","Capacités (t de charbon de bois/an)","Capacidades (t carbón vegetal/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D298,$A298,FALSE)","v":"Capacities (t charcoal/year)"},"title291"]
[292,"Please input first all basic construction materials for kilns","S'il vous plaît entrez en  premier tous les matériaux de construction de base pour les fours","Por favor primero ingrese todos los materiales de construcción básicos para hornos.","title",{"$f":"HLOOKUP($C$2,$B$8:$D299,$A299,FALSE)","v":"Please input first all basic construction materials for kilns"},"title292"]
[293,"Show Costing Details","Montrer les détails des coûts","Mostrar detalles de cálculo de costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D300,$A300,FALSE)","v":"Show Costing Details"},"title293"]
[294,"Hide Costing Details","Masquer les détails des coûts","Ocultar detalles de cálculo de costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D301,$A301,FALSE)","v":"Hide Costing Details"},"title294"]
[295,"SUMMARY OF RESULTS FOR CHARCOAL PRODUCTION FROM ","Les coûts de transformation  pour la PRODUCTION DE CHARBON DE BOIS DE ","Costos de procesamiento para la PRODUCCIÓN DE CARBÓN VEGETAL DE ","title",{"$f":"HLOOKUP($C$2,$B$8:$D302,$A302,FALSE)","v":"SUMMARY OF RESULTS FOR CHARCOAL PRODUCTION FROM "},"title295"]
[296,"Select a feedstock to see the summary results","Sélectionner une  matière première pour voir les résultats sommaires","Seleccionar una materia prima para ver los resultados","title",{"$f":"HLOOKUP($C$2,$B$8:$D303,$A303,FALSE)","v":"Select a feedstock to see the summary results"},"title296"]
[297,"Sustainable Production and Investment Requirement","Exigence pour une Production et un Investissement Durable","Requisito de producción e inversión sostenible","title",{"$f":"HLOOKUP($C$2,$B$8:$D304,$A304,FALSE)","v":"Sustainable Production and Investment Requirement"},"title297"]
[298,"Distribution of Available Biomass","Répartition de la Biomasse Disponible","Distribución de la biomasa disponible","title",{"$f":"HLOOKUP($C$2,$B$8:$D305,$A305,FALSE)","v":"Distribution of Available Biomass"},"title298"]
[299,"Share of Biomass Small Scale Charcoal","Part de la Biomasse du Charbon à Petite Echelle","Parte de la Biomasa a Pequeña Escala de Carbón Vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D306,$A306,FALSE)","v":"Share of Biomass Small Scale Charcoal"},"title299"]
[300,"Share of Biomass Medium Scale Charcoal","Part de la Biomasse du Charbon à Moyenne Echelle","Parte de la Biomasa a Mediana Escala de Carbón Vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D307,$A307,FALSE)","v":"Share of Biomass Medium Scale Charcoal"},"title300"]
[301,"Share of Biomass Large Scale Charcoal","Part de la Biomasse du Charbon de Bois à Large Echelle","Parte de la Biomasa a Gran Escala de Carbón Vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D308,$A308,FALSE)","v":"Share of Biomass Large Scale Charcoal"},"title301"]
[302,"Biomass Requirement per Plant","Exigence Biomasse par des Usines","Biomasa requerida por planta","title",{"$f":"HLOOKUP($C$2,$B$8:$D309,$A309,FALSE)","v":"Biomass Requirement per Plant"},"title302"]
[303,"Biomass Requirement (t/year)","Exigence biomasse  (t/an)","Biomasa Requerida (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D310,$A310,FALSE)","v":"Biomass Requirement (t/year)"},"title303"]
[304,"Investment per Plant and Sustainable Number of Plants","Investissement par Usines et Nombre d'Usines Durable","Inversión por planta y numero de plantas sostenibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D311,$A311,FALSE)","v":"Investment per Plant and Sustainable Number of Plants"},"title304"]
[305,"Investment (USD)","Investissement (USD)","Inversión (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D312,$A312,FALSE)","v":"Investment (USD)"},"title305"]
[306,"Number of Plants Supported","Nombre d’usines prise en charge","Número de Plantas Soportadas","title",{"$f":"HLOOKUP($C$2,$B$8:$D313,$A313,FALSE)","v":"Number of Plants Supported"},"title306"]
[307,"Efficiency","Efficacité","Eficiencia","title",{"$f":"HLOOKUP($C$2,$B$8:$D314,$A314,FALSE)","v":"Efficiency"},"title307"]
[308,"Improved Technology","Amélioration de la technologie","Tecnología Mejorada","title",{"$f":"HLOOKUP($C$2,$B$8:$D315,$A315,FALSE)","v":"Improved Technology"},"title308"]
[309,"Equivalent Demand Traditional Small Scale ","Demande equivalente traditionnelle a petite echelle","Demanda Equivalente Tradicional Pequeña Escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D316,$A316,FALSE)","v":"Equivalent Demand Traditional Small Scale "},"title309"]
[310,"Equivalent Demand Traditional Medium and Large Scale","Demande equivalente traditionnelle a M & L echelle","Demanda Equivalente Tradicional Mediana y Gran Escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D317,$A317,FALSE)","v":"Equivalent Demand Traditional Medium and Large Scale"},"title310"]
[311,"Number of plants","Nombre de plantes","Número de Plantas","title",{"$f":"HLOOKUP($C$2,$B$8:$D318,$A318,FALSE)","v":"Number of plants"},"title311"]
[312,"Biomass Available","Biomasse disponible","Biomasa Disponible","title",{"$f":"HLOOKUP($C$2,$B$8:$D319,$A319,FALSE)","v":"Biomass Available"},"title312"]
[313,"Socio-economic Benefits","Avantages Socio-économiques","Beneficios socio-económicos","title",{"$f":"HLOOKUP($C$2,$B$8:$D320,$A320,FALSE)","v":"Socio-economic Benefits"},"title313"]
[314,"Total Number of Jobs","Nombre Total d'Emplois","Número total de empleos","title",{"$f":"HLOOKUP($C$2,$B$8:$D321,$A321,FALSE)","v":"Total Number of Jobs"},"title314"]
[315,"Supply Rural Households","Approvision. pour les Ménages Rur.","Suministro los Hogares Rurales","title",{"$f":"HLOOKUP($C$2,$B$8:$D322,$A322,FALSE)","v":"Supply Rural Households"},"title315"]
[316,"Supply Urban Households","Approvision. pour les Ménages Urb.","Suministro los Hogares Urbanos","title",{"$f":"HLOOKUP($C$2,$B$8:$D323,$A323,FALSE)","v":"Supply Urban Households"},"title316"]
[317,"Supply Industries","Offre des Industries","Industrias de Suministro","title",{"$f":"HLOOKUP($C$2,$B$8:$D324,$A324,FALSE)","v":"Supply Industries"},"title317"]
[318,"Collection","Collecte","Colección","title",{"$f":"HLOOKUP($C$2,$B$8:$D325,$A325,FALSE)","v":"Collection"},"title318"]
[319,"Processing","Transformation","Procesamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D326,$A326,FALSE)","v":"Processing"},"title319"]
[320,"Total Consumers Supplied with Charcoal","Nombre de Consommateurs Desservis en Charbon","Total de consumidores subministrado con carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D327,$A327,FALSE)","v":"Total Consumers Supplied with Charcoal"},"title320"]
[321,"Economic and Financial Results","Résultats Économiques et Financières","Resultados económicos y financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D328,$A328,FALSE)","v":"Economic and Financial Results"},"title321"]
[322,"Market Price Choice","Choix des Prix du Marché","Elección en el precio de mercado","title",{"$f":"HLOOKUP($C$2,$B$8:$D329,$A329,FALSE)","v":"Market Price Choice"},{"$f":"$E329&$A329","v":"title322"}]
[323,"Small Scale Production","Production à Petite Echelle","Producción a pequeña escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D330,$A330,FALSE)","v":"Small Scale Production"},"title323"]
[324,"None Small Scale Production Selected","Aucune Production à Petite Echelle Sélectionnée","Sin la producción a pequeña escala seleccionada","title",{"$f":"HLOOKUP($C$2,$B$8:$D331,$A331,FALSE)","v":"None Small Scale Production Selected"},"title324"]
[325,"Production cost of charcoal (USD/kg)","Coût de production de charbon de bois (USD/kg)","Costo de producción de carbón vegetal (USD/kg)","title",{"$f":"HLOOKUP($C$2,$B$8:$D332,$A332,FALSE)","v":"Production cost of charcoal (USD/kg)"},"title325"]
[326,"Net Present Value (1000 USD) - with loan","Valeur actualisée nette (1000 USD) - avec un prêt","Valor Actual Neto (1000 USD) – con préstamo","title",{"$f":"HLOOKUP($C$2,$B$8:$D333,$A333,FALSE)","v":"Net Present Value (1000 USD) - with loan"},"title326"]
[327,"Profitability Index - without loan ","Indice de rentabilité - sans prêt","Índice de Rentabilidad – sin préstamo ","title",{"$f":"HLOOKUP($C$2,$B$8:$D334,$A334,FALSE)","v":"Profitability Index - without loan "},"title327"]
[328,"Urban","Urbain","Urbano","title",{"$f":"HLOOKUP($C$2,$B$8:$D335,$A335,FALSE)","v":"Urban"},"title328"]
[329,"Industrial","Industriel","Industrial","title",{"$f":"HLOOKUP($C$2,$B$8:$D336,$A336,FALSE)","v":"Industrial"},"title329"]
[330,"Medium Scale Production","Production Moyennes d’Exploitations","Producción a mediana escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D337,$A337,FALSE)","v":"Medium Scale Production"},"title330"]
[331,"None Medium Scale Production Selected","Aucune Production  à Moyenne Echelle Sélectionnée","Sin la producción a mediana escala seleccionada","title",{"$f":"HLOOKUP($C$2,$B$8:$D338,$A338,FALSE)","v":"None Medium Scale Production Selected"},"title331"]
[332,"Large Scale Production","Production à Large Echelle","Producción a gran escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D339,$A339,FALSE)","v":"Large Scale Production"},"title332"]
[333,"None Large Scale Production Selected","Aucune Production à Large Echelle Sélectionnée","Sin la producción a gran escala seleccionada","title",{"$f":"HLOOKUP($C$2,$B$8:$D340,$A340,FALSE)","v":"None Large Scale Production Selected"},"title333"]
[334,"Producer Price Rural","Prix de la Production Rurale","Precio Producción Rural","title",{"$f":"HLOOKUP($C$2,$B$8:$D341,$A341,FALSE)","v":"Producer Price Rural"},"title334"]
[335,"Producer Price Urban","Prix de la Production Urbaine","Precio Producción Urbano","title",{"$f":"HLOOKUP($C$2,$B$8:$D342,$A342,FALSE)","v":"Producer Price Urban"},"title335"]
[336,"Producer Price Industrial","Prix de la Production Industrielle","Precio Producción Industrial","title",{"$f":"HLOOKUP($C$2,$B$8:$D343,$A343,FALSE)","v":"Producer Price Industrial"},"title336"]
[337,"Profitability Index","Indice de rentabilité ","Índice de Rentabilidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D344,$A344,FALSE)","v":"Profitability Index"},"title337"]
[338,"Working days per year","Jours de travail par an","Días laborables por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D345,$A345,FALSE)","v":"Working days per year"},"title338"]
[339,"Biomass located small scale","Biomasse situé à petite échelle","Biomasa ubicada a pequeña escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D346,$A346,FALSE)","v":"Biomass located small scale"},"title339"]
[340,"Biomass located medium scale","Biomasse situé à moyenne échelle","Biomasa ubicada a medium scale","title",{"$f":"HLOOKUP($C$2,$B$8:$D347,$A347,FALSE)","v":"Biomass located medium scale"},"title340"]
[341,"Biomass located large scale","Biomasse situé à large échelle","Biomasa ubicada a gran escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D348,$A348,FALSE)","v":"Biomass located large scale"},"title341"]
[342,"SUMMARY OF RESULTS FOR CHARCOAL PRODUCTION USING ","SOMMAIRE DES RÉSULTATS POUR LA PRODUCTION DE CHARBON EN UTILISANT LA TECHNOLOGIE ","RESUMEN DE RESULTADOS PARA LA PRODUCCIÓN DE CARBON VEGETAL USANDO LA TECNOLOGÍA ","title",{"$f":"HLOOKUP($C$2,$B$8:$D349,$A349,FALSE)","v":"SUMMARY OF RESULTS FOR CHARCOAL PRODUCTION USING "},"title342"]
[343,"Select a technology to see the summary results","Sélectionnez une technologie pour voir les résultats sommaires","Selecciona una tecnología para ver los resultados de resumen","title",{"$f":"HLOOKUP($C$2,$B$8:$D350,$A350,FALSE)","v":"Select a technology to see the summary results"},"title343"]
[344,"Investment Per Plant (USD)","Investissement par usine (USD)","Inversión por planta (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D351,$A351,FALSE)","v":"Investment Per Plant (USD)"},"title344"]
[345,"Annual Production Rate","Taux annuel de production","Tasa de producción anual","title",{"$f":"HLOOKUP($C$2,$B$8:$D352,$A352,FALSE)","v":"Annual Production Rate"},"title345"]
[346,"This technology is used for ","Cette technologie est utilisée pour la production de charbon de bois ","Esta tecnología se utiliza para la producción de carbón vegetal ","title",{"$f":"HLOOKUP($C$2,$B$8:$D353,$A353,FALSE)","v":"This technology is used for "},"title346"]
[347," Charcoal Production"," "," ","title",{"$f":"HLOOKUP($C$2,$B$8:$D354,$A354,FALSE)","v":" Charcoal Production"},"title347"]
[348,"Traditional ","La technologie traditionnelle ","La tecnología tradicional a ","title",{"$f":"HLOOKUP($C$2,$B$8:$D355,$A355,FALSE)","v":"Traditional "},"title348"]
[349," technology has a production rate of "," présente un taux de production "," tiene una tasa de producción de ","title",{"$f":"HLOOKUP($C$2,$B$8:$D356,$A356,FALSE)","v":" technology has a production rate of "},"title349"]
[350,"small scale","à petite echelle","pequeña escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D357,$A357,FALSE)","v":"small scale"},"title350"]
[351," t/year"," t/an"," t/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D358,$A358,FALSE)","v":" t/year"},"title351"]
[352," TECHNOLOGY"," "," ","title",{"$f":"HLOOKUP($C$2,$B$8:$D359,$A359,FALSE)","v":" TECHNOLOGY"},"title352"]
[353,"Sustainable Production and Socio-Economic Benefits","Production Durable et Avantages Socio-Economiques","Producción sostenible y beneficios socio-económicos","title",{"$f":"HLOOKUP($C$2,$B$8:$D360,$A360,FALSE)","v":"Sustainable Production and Socio-Economic Benefits"},"title353"]
[354,"Distribution of biomass available for Oil drum technology","Répartition de la biomasse disponible pour la technologie de Tambour d'huile","Distribución de la biomasa disponible para la tecnología Oil Drum","title",{"$f":"HLOOKUP($C$2,$B$8:$D361,$A361,FALSE)","v":"Distribution of biomass available for Oil drum technology"},"title354"]
[355,"Comparison of Sustainable Number of Plants for each Feedstock","Comparaison de nombre d’usines durables pour chaque matière première","Comparación del número de plantas sostenibles para cada materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D362,$A362,FALSE)","v":"Comparison of Sustainable Number of Plants for each Feedstock"},"title355"]
[356,"Total Consumers Supplied with ","Nombre de consommateurs desservis avec ","Total de consumidores subministrado con ","title",{"$f":"HLOOKUP($C$2,$B$8:$D363,$A363,FALSE)","v":"Total Consumers Supplied with "},"title356"]
[357,"Comparison of Total Job Creation Potential of ","Comparaison du potentiel de création d'emplois totale de ","Comparación del total potencial de creación de empleo de ","title",{"$f":"HLOOKUP($C$2,$B$8:$D364,$A364,FALSE)","v":"Comparison of Total Job Creation Potential of "},"title357"]
[358," and Traditional "," et "," y ","title",{"$f":"HLOOKUP($C$2,$B$8:$D365,$A365,FALSE)","v":" and Traditional "},"title358"]
[359," Kiln"," de four traditionnel"," del horno tradicional","title",{"$f":"HLOOKUP($C$2,$B$8:$D366,$A366,FALSE)","v":" Kiln"},"title359"]
[360,"Biomass Requirement by Feedstock for each ","Exigence de biomasse par matières premières pour chaque ","Biomasa requerida por materia prima para cada ","title",{"$f":"HLOOKUP($C$2,$B$8:$D367,$A367,FALSE)","v":"Biomass Requirement by Feedstock for each "},"title360"]
[361,"Traditional Small Scale Production","Traditionnelle à petite échelle Production","Tradicional Pequeña escala Production","title",{"$f":"HLOOKUP($C$2,$B$8:$D368,$A368,FALSE)","v":"Traditional Small Scale Production"},"title361"]
[362,"Traditional ","Production traditionnelle","Producción tradicional a ","title",{"$f":"HLOOKUP($C$2,$B$8:$D369,$A369,FALSE)","v":"Traditional "},"title362"]
[363," Production"," "," ","title",{"$f":"HLOOKUP($C$2,$B$8:$D370,$A370,FALSE)","v":" Production"},"title363"]
[364,"Requirement ","Exigence de la technologie ","Requisito de Tecnología ","title",{"$f":"HLOOKUP($C$2,$B$8:$D371,$A371,FALSE)","v":"Requirement "},"title364"]
[365,"Biomass available ","Biomasse disponible pour la production ","Biomasa disponible para la producción ","title",{"$f":"HLOOKUP($C$2,$B$8:$D372,$A372,FALSE)","v":"Biomass available "},"title365"]
[366,"Sustainable Number of Plants - ","Nombre d’usine durable - ","Número de plantas sostenibles - ","title",{"$f":"HLOOKUP($C$2,$B$8:$D373,$A373,FALSE)","v":"Sustainable Number of Plants - "},"title366"]
[367,"Number of Plants - ","Nombre de plantes - ","Número de Plantas - ","title",{"$f":"HLOOKUP($C$2,$B$8:$D374,$A374,FALSE)","v":"Number of Plants - "},"title367"]
[368,"Traditional ","Traditionnel ","Tradicional ","title",{"$f":"HLOOKUP($C$2,$B$8:$D375,$A375,FALSE)","v":"Traditional "},"title368"]
[369,"Production Cost Sup","Coûts de Production Sup.","Costos de Producción Sup","title",{"$f":"HLOOKUP($C$2,$B$8:$D376,$A376,FALSE)","v":"Production Cost Sup"},"title369"]
[370,"Production Cost inf","Coûts de Production Inf.","Costos de Producción Inf","title",{"$f":"HLOOKUP($C$2,$B$8:$D377,$A377,FALSE)","v":"Production Cost inf"},"title370"]
[371,"Price Rural (USD/kg)","Prix Rural (USD/kg)","Precio rural (USD/kg)","title",{"$f":"HLOOKUP($C$2,$B$8:$D378,$A378,FALSE)","v":"Price Rural (USD/kg)"},"title371"]
[372,"Price Urban (USD/kg)","Prix Urbain (USD/kg)","Precio Urbanoo (USD/kg)","title",{"$f":"HLOOKUP($C$2,$B$8:$D379,$A379,FALSE)","v":"Price Urban (USD/kg)"},"title372"]
[373,"Price Industrial (USD/kg)","Prix Industriel (USD/kg)","Precio industriales (USD/kg)","title",{"$f":"HLOOKUP($C$2,$B$8:$D380,$A380,FALSE)","v":"Price Industrial (USD/kg)"},"title373"]
[374,"Total Collection","Total Collecte","Total Collection","title",{"$f":"HLOOKUP($C$2,$B$8:$D381,$A381,FALSE)","v":"Total Collection"},"title374"]
[375,"Rural Households Supplied","Approvisionnement pour les ménages ruraux","Hogares Rurales Suministrados","title",{"$f":"HLOOKUP($C$2,$B$8:$D382,$A382,FALSE)","v":"Rural Households Supplied"},"title375"]
[376,"Urban Households Supplied","Approvisionnement  pour les ménages urbains","Hogares Urbano Suministrados","title",{"$f":"HLOOKUP($C$2,$B$8:$D383,$A383,FALSE)","v":"Urban Households Supplied"},"title376"]
[377,"Industries Supplied","Offre des industries","Industrias Suministrado","title",{"$f":"HLOOKUP($C$2,$B$8:$D384,$A384,FALSE)","v":"Industries Supplied"},"title377"]
[378,"Charcoal Consumption Rural (t/year/hh)","Consommation rurale de charbon de bois (t/an/hh)","Consumo rural de carbón vegetal (t/año/hh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D385,$A385,FALSE)","v":"Charcoal Consumption Rural (t/year/hh)"},"title378"]
[379,"Charcoal Consumption Urban (t/year/hh)","Consommation urbaine de charbon de boiss (t/an/hh)","Consumo urbano de carbón vegetal (t/año/hh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D386,$A386,FALSE)","v":"Charcoal Consumption Urban (t/year/hh)"},"title379"]
[380,"Charcoal Consumption Industrial (t/year/hh)","Consommation industriel de charbon de bois (t/an/hh)","Consumo de la industrias de carbón vegetal (t/año/hh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D387,$A387,FALSE)","v":"Charcoal Consumption Industrial (t/year/hh)"},"title380"]
[381,"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN ","ÉVALUATION FINANCIÈRE DE LA PRODUCTION DE CHARBON EN ","ANALISIS FINANCIERO DE PRODUCCIÓN DE CARBÓN VEGETAL EN ","title",{"$f":"HLOOKUP($C$2,$B$8:$D388,$A388,FALSE)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN "},"title381"]
[382," - RURAL LEVEL"," - Niveau Rural"," - Nivel rural","title",{"$f":"HLOOKUP($C$2,$B$8:$D389,$A389,FALSE)","v":" - RURAL LEVEL"},"title382"]
[383,"Revenues of biomass charcoal system","Revenu du système de biomasse de charbon","Ingresos del sistema de producción de carbón vegetal de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D390,$A390,FALSE)","v":"Revenues of biomass charcoal system"},"title383"]
[384,"Operating Year","Année d'opération","Año de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D391,$A391,FALSE)","v":"Operating Year"},"title384"]
[385,"Charcoal production capacity (tons per year)","Capacité de production de charbon de bois (tonnes par an)","Capacidad de producción de carbón vegetal (tons por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D392,$A392,FALSE)","v":"Charcoal production capacity (tons per year)"},"title385"]
[386,"Efficiency % of charcoal kiln","Rendement % du four au charbon de bois","% de eficiencia de el horno de producción de carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D393,$A393,FALSE)","v":"Efficiency % of charcoal kiln"},{"$f":"$E393&$A393","v":"title386"}]
[387,"Charcoal production (tons per year)","Production de charbon de bois (tonnes par an)","Producción de carbón vegetal (tons por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D394,$A394,FALSE)","v":"Charcoal production (tons per year)"},"title387"]
[388,"Total charcoal sold to customers (tons per year)","Charbon total vendu aux clients (tonnes par an)","Carbón vegetal total vendido a los consumidores (tons por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D395,$A395,FALSE)","v":"Total charcoal sold to customers (tons per year)"},"title388"]
[389,"Price of charcoal (USD/kg)-Small Scale","Prix de charbon de bois (USD/kg)- À petite Echelle","Precio de carbón vegetal (USD/kg) - pequeña escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D396,$A396,FALSE)","v":"Price of charcoal (USD/kg)-Small Scale"},"title389"]
[390,"Income of charcoal-Small Scale (USD per year)","Le revenu de charbon -À petite echelle (USD par an)","Ingresos de carbón vegetal - pequeña escala (USD por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D397,$A397,FALSE)","v":"Income of charcoal-Small Scale (USD per year)"},"title390"]
[391,"Lifespan of civil work (years)","Durée de vie des travaux de génie civil (ans)","Vida útil de la obra civil (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D398,$A398,FALSE)","v":"Lifespan of civil work (years)"},"title391"]
[392,"Lifespan of charcoal system (years)","Durée de vie d'un système de charbon de bois (années)","Vida útil del sistema de carbón vegetal (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D399,$A399,FALSE)","v":"Lifespan of charcoal system (years)"},"title392"]
[393,"Project lifetime (years)","Durée de vie du projet (années)","Tiempo de vida del proyecto (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D400,$A400,FALSE)","v":"Project lifetime (years)"},"title393"]
[394,"Capital and operating cost of biomass charcoal system ","Coûts capital et d'operation d'un système de biomasse de charbon ","Costo de capital y operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D401,$A401,FALSE)","v":"Capital and operating cost of biomass charcoal system "},"title394"]
[395,"Capital cost (USD)","Coût du capital (USD)","Costo de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D402,$A402,FALSE)","v":"Capital cost (USD)"},"title395"]
[396,"Total capital cost (USD)","Total du coût du capital (USD)","Costo total de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D403,$A403,FALSE)","v":"Total capital cost (USD)"},"title396"]
[397,"Capital cost (USD/kg of Charcoal)","Coût du capital (USD/kg de charbon de bois)","Costo de capital (USD/kg de carbón vegetal)","title",{"$f":"HLOOKUP($C$2,$B$8:$D404,$A404,FALSE)","v":"Capital cost (USD/kg of Charcoal)"},"title397"]
[398,"Appraisal","Évaluation","Evaluación","title",{"$f":"HLOOKUP($C$2,$B$8:$D405,$A405,FALSE)","v":"Appraisal"},"title398"]
[399,"Project period (years)","Durée du projet (ans)","Período del proyecto (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D406,$A406,FALSE)","v":"Project period (years)"},"title399"]
[400,"Per kiln per year","Par four par an","Por horno/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D407,$A407,FALSE)","v":"Per kiln per year"},"title400"]
[401,"Annual operating and maintenance cost ","Coût annuel d'opération et d'entretien ","Costo anual de operación y mantenimiento ","title",{"$f":"HLOOKUP($C$2,$B$8:$D408,$A408,FALSE)","v":"Annual operating and maintenance cost "},"title401"]
[402,"Sub-total material cost (USD)","Sous-total des coûts des matières (USD)","Costo sub-total de la materia (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D409,$A409,FALSE)","v":"Sub-total material cost (USD)"},"title402"]
[403,"Biomass consumption (tonne per year)","Consommation de biomasse (tonne par an)","Consumo de la biomasa (ton por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D410,$A410,FALSE)","v":"Biomass consumption (tonne per year)"},"title403"]
[404,"Biomass price (USD/ton)","Prix de la biomasse (USD/tonne)","Precio de la biomasa (USD/ton)","title",{"$f":"HLOOKUP($C$2,$B$8:$D411,$A411,FALSE)","v":"Biomass price (USD/ton)"},"title404"]
[405,"Biomass cost of collection (USD/ton)","Coût de la collecte de la biomasse (USD/tonne)","Costo de recolección de la biomasa (USD/ton)","title",{"$f":"HLOOKUP($C$2,$B$8:$D412,$A412,FALSE)","v":"Biomass cost of collection (USD/ton)"},"title405"]
[406,"Biomass transportation cost (USD/ton)","Coût de transport de la biomasse (USD/tonne)","Costo de transporte de la biomasa (USD/ton)","title",{"$f":"HLOOKUP($C$2,$B$8:$D413,$A413,FALSE)","v":"Biomass transportation cost (USD/ton)"},"title406"]
[407,"Biomass from farm to plant (USD/ton/km)","Biomasse de la ferme à l'usine (USD/tonne/km)","Biomasa de la finca a la planta (USD/ton/km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D414,$A414,FALSE)","v":"Biomass from farm to plant (USD/ton/km)"},"title407"]
[408,"Transportation distance 1 (km)","Distance de transport 1 (km)","Distancia de transporte 1 (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D415,$A415,FALSE)","v":"Transportation distance 1 (km)"},"title408"]
[409,"Sub-total operating cost (USD)","Sous-total du coût d'opération (USD)","Sub-total costos de operación (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D416,$A416,FALSE)","v":"Sub-total operating cost (USD)"},"title409"]
[410,"Labour cost (USD)","Coût de la main d’oeuvre (USD)","Costo de la mano de obra (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D417,$A417,FALSE)","v":"Labour cost (USD)"},"title410"]
[411,"Sub-total maintenance cost (USD)","Sous-total  du coût d'entretien (USD)","Sub-total costo de mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D418,$A418,FALSE)","v":"Sub-total maintenance cost (USD)"},"title411"]
[412,"Sub-total of annual fixed cost","Sous-total des coûts annuels fixes","Sub-total de costo fijo anual","title",{"$f":"HLOOKUP($C$2,$B$8:$D419,$A419,FALSE)","v":"Sub-total of annual fixed cost"},"title412"]
[413,"Sub-total of storage cost","Sous-total des coûts de stockage","Sub-total de costo de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D420,$A420,FALSE)","v":"Sub-total of storage cost"},"title413"]
[414,"Sub-total of transportation of charcoal to market","Sous- total du transport du charbon de bois au marché","Sub-total de transporte de carbón vegetal al mercado","title",{"$f":"HLOOKUP($C$2,$B$8:$D421,$A421,FALSE)","v":"Sub-total of transportation of charcoal to market"},"title414"]
[415,"Total operation and maintenance cost (USD)","Coût total d’opération et d'entretien (USD)","Costo de operación y mantenimiento total (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D422,$A422,FALSE)","v":"Total operation and maintenance cost (USD)"},"title415"]
[416,"Operation and maintenance cost (USD/kg of charcoal) without loan interest","Coût d’opération et d'entretien (USD/kg de charbon de bois) sans intérêts d'emprunt","Costo de operación y mantenimiento (USD/kg de carbón vegetal) sin intereses de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D423,$A423,FALSE)","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},"title416"]
[417,"Loan amount (USD)","Montant du prêt (USD)","Monto del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D424,$A424,FALSE)","v":"Loan amount (USD)"},"title417"]
[418,"Loan term (years)","Durée du prêt (années)","Plazo del crédito (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D425,$A425,FALSE)","v":"Loan term (years)"},"title418"]
[419,"Loan payment (USD/year)","Paiement de prêt (USD/an)","Pago del crédito (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D426,$A426,FALSE)","v":"Loan payment (USD/year)"},"title419"]
[420,"Total loan payment (USD)","Le paiement total du prêt (USD)","Pago total del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D427,$A427,FALSE)","v":"Total loan payment (USD)"},"title420"]
[421,"Loan interest payment (USD)","Paiement des intérêts du prêt (USD)","Pago de interés del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D428,$A428,FALSE)","v":"Loan interest payment (USD)"},"title421"]
[422,"loan interest payment for project lifetime","Paiement d'intérêts de prêts pour la vie du projet","Pago de interés del crédito para la vida del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D429,$A429,FALSE)","v":"loan interest payment for project lifetime"},"title422"]
[423,"Depreciation method","Mode d'amortissement","Método de depreciación","title",{"$f":"HLOOKUP($C$2,$B$8:$D430,$A430,FALSE)","v":"Depreciation method"},"title423"]
[424,"Total depreciation (USD)","Total des amortissements (USD)","Depreciación total (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D431,$A431,FALSE)","v":"Total depreciation (USD)"},"title424"]
[425,"Straight-line","Linéaire","Línea-recta","title",{"$f":"HLOOKUP($C$2,$B$8:$D432,$A432,FALSE)","v":"Straight-line"},"title425"]
[426,"Base case Project Summary","Résumé du projet du cas de base","Resumen del proyecto del caso base","title",{"$f":"HLOOKUP($C$2,$B$8:$D433,$A433,FALSE)","v":"Base case Project Summary"},"title426"]
[427,"Summary of this project","Résumé de ce projet","Resumen del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D434,$A434,FALSE)","v":"Summary of this project"},"title427"]
[428,"Total revenue (USD)","Total des revenus (USD)","Ingreso total (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D435,$A435,FALSE)","v":"Total revenue (USD)"},"title428"]
[429,"Total operating and maintenance cost (USD)","Coût total d'opération et d'entretien (USD)","Costo de operación y mantenimiento total (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D436,$A436,FALSE)","v":"Total operating and maintenance cost (USD)"},"title429"]
[430,"Loan payment (USD)","Paiement du prêt (USD)","Pago del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D437,$A437,FALSE)","v":"Loan payment (USD)"},"title430"]
[431,"Cash flow with loan (USD)","Les flux de trésorerie avec un prêt (USD)","El flujo de efectivo con préstamo (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D438,$A438,FALSE)","v":"Cash flow with loan (USD)"},"title431"]
[432,"Cash flow without loan (USD)","Les flux de trésorerie sans un prêt (USD)","El flujo de efectivo sin préstamo (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D439,$A439,FALSE)","v":"Cash flow without loan (USD)"},"title432"]
[433,"Cumulative value of Net Profit","Valeur cumulée du Bénéfice Net","Valor acumulativo del Beneficio Neto","title",{"$f":"HLOOKUP($C$2,$B$8:$D440,$A440,FALSE)","v":"Cumulative value of Net Profit"},"title433"]
[434,"Financial Analysis Result","Résultat de l’Analyse Financière","Resumen de análisis financiero","title",{"$f":"HLOOKUP($C$2,$B$8:$D441,$A441,FALSE)","v":"Financial Analysis Result"},"title434"]
[435,"Net Present Value (NPV) (USD)","Valeur actuelle nette (VAN) (USD)","Valor Actual Neto (VAN) (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D442,$A442,FALSE)","v":"Net Present Value (NPV) (USD)"},"title435"]
[436,"Internal Rate of Return (IRR) (%) - without loan","Taux de rendement interne (TRI) (%) - sans un prêt","Tasa Interna de Rendimiento (TIR) (%) – sin préstamo","title",{"$f":"HLOOKUP($C$2,$B$8:$D443,$A443,FALSE)","v":"Internal Rate of Return (IRR) (%) - without loan"},"title436"]
[437,"Profitability Index - without loan","L'indice de rentabilité – sans un prêt","Índice de Rentabilidad – sin préstamo","title",{"$f":"HLOOKUP($C$2,$B$8:$D444,$A444,FALSE)","v":"Profitability Index - without loan"},"title437"]
[438,"Not feasible","N'est pas envisageable","No es factible","title",{"$f":"HLOOKUP($C$2,$B$8:$D445,$A445,FALSE)","v":"Not feasible"},"title438"]
[439," - URBAN LEVEL"," - Niveau urbain"," - Nivel urbano","title",{"$f":"HLOOKUP($C$2,$B$8:$D446,$A446,FALSE)","v":" - URBAN LEVEL"},"title439"]
[440," - INDUSTRIAL LEVEL"," - Niveau industriel"," - Nivel industrial","title",{"$f":"HLOOKUP($C$2,$B$8:$D447,$A447,FALSE)","v":" - INDUSTRIAL LEVEL"},"title440"]
[441,"Price of charcoal (USD/kg)-Medium Scale","Prix de charbon de bois (USD/kg)-À moyenne echelle","Precio de carbón vegetal (USD/kg)-Mediana escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D448,$A448,FALSE)","v":"Price of charcoal (USD/kg)-Medium Scale"},"title441"]
[442,"Income of charcoal-Medium Scale (USD per year)","Le revenu de charbon -À moyenne echelle (USD par an)","Ingresos de carbón vegetal-Mediana escala (USD por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D449,$A449,FALSE)","v":"Income of charcoal-Medium Scale (USD per year)"},"title442"]
[443,"Price of charcoal (USD/kg)-Large Scale","Prix de charbon de bois (USD/kg)-À large echelle","Precio de carbón vegetal (USD/kg)-Gran escala","title",{"$f":"HLOOKUP($C$2,$B$8:$D450,$A450,FALSE)","v":"Price of charcoal (USD/kg)-Large Scale"},"title443"]
[444,"Income of charcoal-Large Scale (USD per year)","Le revenu de charbon -À large echelle (USD par an)","Ingresos de carbón vegetal-Gran escala (USD por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D451,$A451,FALSE)","v":"Income of charcoal-Large Scale (USD per year)"},"title444"]
[445,"Wage for non-trained operators who supports the operation of the plant (e.g. biomass collection).","Salaire pour les opérateurs non qualifiés qui prennent en charge le fonctionnement de la plante (par exemple, la collecte de la biomasse).","Salario para los operadores no capacitados que soportan la operación en la planta (por ejemplo, la recolección de la biomasa).","title",{"$f":"HLOOKUP($C$2,$B$8:$D452,$A452,FALSE)","v":"Wage for non-trained operators who supports the operation of the plant (e.g. biomass collection)."},"title445"]
[446,"The general and administrative item is a percentage of the cost to cover rents, insurances and salaries of managerial, administrative and executive staff.","L'item général et administratif est un pourcentage du coût pour couvrir les loyers, les assurances et les salaires du personnel de direction, d'administration et de direction.","Los ítems generales y administrativos son un porcentaje del costo para cubrir los alquileres, seguros y salarios del personal directivo, administrativo y ejecutivo.","title",{"$f":"HLOOKUP($C$2,$B$8:$D453,$A453,FALSE)","v":"The general and administrative item is a percentage of the cost to cover rents, insurances and salaries of managerial, administrative and executive staff."},"title446"]
[447,"Wage for trained operators and technicians who leads the operation and maintenance of the plant.","Mener des opérateurs et des techniciens formés qui conduit l'opération et la maintenance de l'usine.","Salarios para los operadores y técnicos capacitados que conduce la operación y mantenimiento de la planta.","title",{"$f":"HLOOKUP($C$2,$B$8:$D454,$A454,FALSE)","v":"Wage for trained operators and technicians who leads the operation and maintenance of the plant."},{"$f":"$E454&$A454","v":"title447"}]
[448,"The plant overhead is a percentage of costs for services, facilities, payroll overhead, etc. ","Les frais généraux de l'usine est un pourcentage des coûts des services, des installations, de la paie des frais généraux, etc.","Los gastos generales son un porcentaje de los costos de los servicios, las instalaciones, gastos generales de la nómina, etc.","title",{"$f":"HLOOKUP($C$2,$B$8:$D455,$A455,FALSE)","v":"The plant overhead is a percentage of costs for services, facilities, payroll overhead, etc. "},{"$f":"$E455&$A455","v":"title448"}]
[449,"This item is a percentage of the costs for maintenance of equipment, including labour and materials.","Cet item est un pourcentage des coûts d'entretien des équipements, y compris le travail et les matériaux.","Este ítem es un porcentaje de los costos de mantenimiento de los equipos, incluyendo mano de obra y los materiales.","title",{"$f":"HLOOKUP($C$2,$B$8:$D456,$A456,FALSE)","v":"This item is a percentage of the costs for maintenance of equipment, including labour and materials."},{"$f":"$E456&$A456","v":"title449"}]
[450,"It is assumed that the share of producer price is only applicable to urban and industrial market. For example producers selling at kiln site in many African countries only receive between 20 to 30% of the market price paid by urban consumers.","On suppose que la part des prix à la prod. est seulement applic. aux marchés urbains et industriels. Par ex. les prod. vendant sur le site du four dans de nombreux pays africains ne reçoivent qu’entre 20-30% du prix de marché payé par les clients urbains.","Se supone que la parte de los precios al productor se aplica únicamente al mercado urb. e ind. Por ej. los productores que venden en el sito de horno en muchos países africanos sólo reciben un 20-30% del precio de mercado pagado por los consumidores urb.","title",{"$f":"HLOOKUP($C$2,$B$8:$D457,$A457,FALSE)","v":"It is assumed that the share of producer price is only applicable to urban and industrial market. For example producers selling at kiln site in many African countries only receive between 20 to 30% of the market price paid by urban consumers."},{"$f":"$E457&$A457","v":"title450"}]
[451,"It is assumed that the share of producer price is only applicable to urban and industrial market. ","On suppose que la part des prix à la production est seulement applicable aux marchés urbains et industriels.","Se supone que la parte de los precios al productor se aplica únicamente al mercado urbano e industrial.","title",{"$f":"HLOOKUP($C$2,$B$8:$D458,$A458,FALSE)","v":"It is assumed that the share of producer price is only applicable to urban and industrial market. "},{"$f":"$E458&$A458","v":"title451"}]
[452,"Earth Kiln","Earth Kiln","Earth Kiln","title",{"$f":"HLOOKUP($C$2,$B$8:$D459,$A459,FALSE)","v":"Earth Kiln"},{"$f":"$E459&$A459","v":"title452"}]
[453,"Pit Kiln","Pit Kiln","Pit Kiln","title",{"$f":"HLOOKUP($C$2,$B$8:$D460,$A460,FALSE)","v":"Pit Kiln"},"title453"]
[454,"Brick Kiln","Brick Kiln","Brick Kiln","title",{"$f":"HLOOKUP($C$2,$B$8:$D461,$A461,FALSE)","v":"Brick Kiln"},"title454"]
[455,"Concrete Kiln","Concrete Kiln","Concreto Kiln","title",{"$f":"HLOOKUP($C$2,$B$8:$D462,$A462,FALSE)","v":"Concrete Kiln"},"title455"]
[456,"Fire Clay Kiln","Fire Clay Kiln","Fire Clay Kiln","title",{"$f":"HLOOKUP($C$2,$B$8:$D463,$A463,FALSE)","v":"Fire Clay Kiln"},"title456"]
[457,"Portable steel Kiln ","Four Portable en acier ","Portable steel Kiln ","title",{"$f":"HLOOKUP($C$2,$B$8:$D464,$A464,FALSE)","v":"Portable steel Kiln "},"title457"]
[458,"Oil drum Kiln ","Tambour d'huile Kiln ","Oil drum Kiln ","title",{"$f":"HLOOKUP($C$2,$B$8:$D465,$A465,FALSE)","v":"Oil drum Kiln "},"title458"]
[459,"Minimum technical parameters required to run the tool have now been loaded.","Paramètres techniques minimaux requis pour exécuter l'outil ont été chargés.","Los parámetros técnicos mínimos necesarios para ejecutar la herramienta ya están cargados.","title",{"$f":"HLOOKUP($C$2,$B$8:$D466,$A466,FALSE)","v":"Minimum technical parameters required to run the tool have now been loaded."},"title459"]
[460,"Now you will need to define specific parameters for your country and feedstock","Maintenant, vous aurez besoin de définir des paramètres spécifiques pour votre pays et pour les matières premières sélectionnées.","Ahora usted tendrá que definir los parámetros específicos para su país y materia prima seleccionada.","title",{"$f":"HLOOKUP($C$2,$B$8:$D467,$A467,FALSE)","v":"Now you will need to define specific parameters for your country and feedstock"},"title460"]
[461,"If you want to obtain more accurate results, you will need to provide your own data.","Si vous voulez obtenir des résultats plus précis, vous devrez fournir vos propres données.","Si desea obtener resultados más precisos, usted tendrá que proporcionar sus propios datos.","title",{"$f":"HLOOKUP($C$2,$B$8:$D468,$A468,FALSE)","v":"If you want to obtain more accurate results, you will need to provide your own data."},"title461"]
[462,"A pdf report has been generated, and automatically opened. This file has been saved to ","Un rapport PDF a été généré et s'ouvre automatiquement. Ce fichier a été enregistré à ","Un reporte en PDF ha sido generado, y se abrirá automáticamente. Este archivo ha sido guardado a ","title",{"$f":"HLOOKUP($C$2,$B$8:$D469,$A469,FALSE)","v":"A pdf report has been generated, and automatically opened. This file has been saved to "},"title462"]
[463,"Generating Report","Générer un rapport","Generando el reporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D470,$A470,FALSE)","v":"Generating Report"},"title463"]
[464,"In order to print a new report you need to close the report currently opened first.","Pour imprimer un nouveau rapport, vous devez d'abord fermer le rapport ouvert.","Con el fin de imprimir un nuevo informe, necesita primero cerrar el informe actualmente abierto.","title",{"$f":"HLOOKUP($C$2,$B$8:$D471,$A471,FALSE)","v":"In order to print a new report you need to close the report currently opened first."},"title464"]
[465,"yes","oui","si","title",{"$f":"HLOOKUP($C$2,$B$8:$D472,$A472,FALSE)","v":"yes"},"title465"]

{"sheet":"Start","index":2,"n_rows":34,"n_cols":5,"rows_kept":34,"cut":false,"hidden":false,"merged":[[1,4,6,14],[27,2,27,4],[33,2,33,3],[28,2,32,14]]}
[]
[null,null,null,null,{"$f":"title2","v":"RAPID APPRAISAL TOOL FOR CHARCOAL PRODUCTION"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"EN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title3","v":"Disclaimer "}]
[null,null,{"$f":"title4","v":"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations."}]
[]
[]
[]
[]
[null,null,"© FAO, 2014"]

{"sheet":"Process Description","index":3,"n_rows":47,"n_cols":16,"rows_kept":47,"cut":false,"hidden":false,"merged":[[44,2,44,9],[26,3,29,4],[2,2,2,17],[6,15,6,17],[16,9,17,11],[16,5,17,8],[16,2,17,4],[5,13,5,17],[9,15,9,17],[16,15,16,17],[14,15,14,17]]}
[]
[]
[null,null,{"$f":"title5","v":"CHARCOAL PRODUCTION FOR RESIDENTIAL (RURAL/URBAN) AND INDUSTRIAL ENERGY"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title11","v":"Potential applications for charcoal briquettes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title12","v":"Industry"},null,{"$f":"title24","v":"Possible application"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title13","v":"Domestic use"},null,{"$f":"title25","v":"Cooking, water heating and space heating"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title14","v":"Commercial and institutional catering"},null,{"$f":"title26","v":"Cooking, water heating, grilling"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title15","v":"Hospitality"},null,{"$f":"title27","v":"Cooking, water heating, space heating (outdoor dining areas)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title16","v":"Industrial boilers"},null,{"$f":"title28","v":"Generation of heat and steam"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title17","v":"Food processing"},null,{"$f":"title29","v":"Distilleries, bakeries, canteens, restaurants, drying"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title18","v":"Textiles"},null,{"$f":"title30","v":"Dyeing, bleaching"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title19","v":"Crop processing"},null,{"$f":"title31","v":"Tobacco curing, tea drying, oil milling,"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title20","v":"Ceramic production"},null,{"$f":"title32","v":"Brick kilns, tile making, pot firing, etc."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title21","v":"Gasification"},null,{"$f":"title33","v":"Fuel for gasifies to produce electricity"}]
[null,null,{"$f":"title6","v":"Forestry and dedicated wood energy plantation "},null,null,{"$f":"title7","v":"Forestry and plantation residues"},null,null,null,{"$f":"title8","v":"Wood products industrial residues  (processing plant)"},null,null,null,{"$f":"title22","v":"Charcoal production"},null,{"$f":"title34","v":"Initiating pyrolysis to make charcoal production more efficient"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title23","v":"Poultry"},null,{"$f":"title35","v":"Incubation and heating of chicks"}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"title36","v":"Scope of this tool for charcoal project analysis"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title44","v":"Advantages of charcoal compared to fuel wood"},null,null,null,null,null,null,null,null,null,{"$f":"title52","v":"Typical characteristics of good-quality charcoal"}]
[null,null,{"$f":"title45","v":"1. High energy density per mass or volume unit"},null,null,null,null,null,null,null,null,null,{"$f":"title53","v":"Characteristics"}]
[null,null,{"$f":"title46","v":"2. Enhance transportation and storage "},null,null,null,null,null,null,null,null,null,{"$f":"title54","v":"Ash content"},null,null,0.05]
[null,null,{"$f":"title47","v":"3. Low moisture than fuel wood"},null,null,null,null,null,null,null,null,null,{"$f":"title55","v":"Fixed carbon content"},null,null,0.75]
[null,null,{"$f":"title48","v":"4. Low smoke and indoor air pollution"},null,null,null,null,null,null,null,null,null,{"$f":"title56","v":"Volatiles content"},null,null,0.2]
[null,null,{"$f":"title49","v":"5. Charcoal can be used in metallurgy, soil amendment and in the chemical industry as an adsorbent"},null,null,null,null,null,null,null,null,null,{"$f":"title57","v":"Bulk density"},null,null,"250-300 kg/m3"]
[null,null,{"$f":"title50","v":"6. Charcoal is highly resistant towards biological decay"},null,null,null,null,null,null,null,null,null,{"$f":"title58","v":"Physical characteristics"},null,null,{"$f":"title59","v":"Moderately friable"}]
[null,null,{"$f":"title51","v":"7. Charcoal requires little or no preparation before actual use"}]

{"sheet":"Charcoal_Calculator_SMALL","index":4,"n_rows":17,"n_cols":29,"rows_kept":17,"cut":false,"hidden":false,"merged":[[2,2,2,7],[7,5,8,5],[7,6,8,7]]}
[]
[]
[null,null,{"$f":"title60","v":"TRADITIONAL CHARCOAL MAKING COST CALCULATOR"}]
[]
[]
[null,null,{"$f":"title61","v":"Subsistence Producers"}]
[]
[null,null,null,null,{"$f":"title69","v":"Unit"},{"$f":"title72","v":"Charcoal Cost (USD/kg)"},{"$f":"+AB15","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title62","v":"Standard production rate"},null,{"$f":"title70","v":"t charcoal/year"}]
[null,null,{"$f":"title63","v":"Standard efficiency"}]
[]
[null,null,{"$f":"title64","v":"Activities"},null,{"$f":"title69","v":"Unit"},{"$f":"title73","v":"Tools"},{"$f":"title79","v":"Costs"},{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title65","v":"Biomass collection and preparation"},null,{"$f":"title71","v":"person-day"},{"$f":"title74","v":"Axe"},null,{"$f":"title80","v":"USD/unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/AC13","v":6.6666666666666666E-2},"Labor",{"$f":"+SUM(D13:D16)*'Data Entry Needs'!$D$35*8","v":0},15]
[null,null,{"$f":"title66","v":"Kiln construction"},null,{"$f":"title71","v":"person-day"},{"$f":"title75","v":"Hoe"},null,{"$f":"title80","v":"USD/unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/AC14","v":0.33333333333333331},"Materials",{"$f":"+SUMPRODUCT(G13:G17,Z13:Z17)","v":0},3]
[null,null,{"$f":"title67","v":"Operating kiln (loading and unloading included)"},null,{"$f":"title71","v":"person-day"},{"$f":"title76","v":"Machete"},null,{"$f":"title80","v":"USD/unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/AC15","v":0.33333333333333331},{"$f":"title92","v":"Unit cost"},{"$f":"SUM(AB13:AB14)/(D9*1000)","v":{"$error":"#DIV/0!"}},3]
[null,null,{"$f":"title68","v":"Packing charcoal"},null,{"$f":"title71","v":"person-day"},{"$f":"title77","v":"Shovel"},null,{"$f":"title80","v":"USD/unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/AC16","v":0.25},{"$f":"title289","v":"Total investment"},{"$f":"+SUM(G13:G17)","v":0},4]
[null,null,null,null,null,{"$f":"title78","v":"Fork rake"},null,{"$f":"title80","v":"USD/unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/AC17","v":0.2},null,null,5]

{"sheet":"Charcoal_Calculator_M&L","index":5,"n_rows":18,"n_cols":29,"rows_kept":18,"cut":false,"hidden":false,"merged":[[2,2,2,7],[7,5,8,5],[7,6,8,7]]}
[]
[]
[null,null,{"$f":"title60","v":"TRADITIONAL CHARCOAL MAKING COST CALCULATOR"}]
[]
[]
[null,null,{"$f":"title81","v":"Commercial Producers"}]
[]
[null,null,null,null,{"$f":"title69","v":"Unit"},{"$f":"title72","v":"Charcoal Cost (USD/kg)"},{"$f":"+AC16","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q","COST"]
[null,null,{"$f":"title62","v":"Standard production rate"},null,{"$f":"title70","v":"t charcoal/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title137","v":"Feedstock"},{"$f":"+D9/D10","v":{"$error":"#DIV/0!"}},{"$f":"+AB9*G13","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title63","v":"Standard efficiency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport",{"$f":"+AB9*D18","v":{"$error":"#DIV/0!"}},{"$f":"+AB10*G14","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title261","v":"Storage"},{"$f":"20%*AB9","v":{"$error":"#DIV/0!"}},{"$f":"+AB11*G15","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title64","v":"Activities"},null,{"$f":"title69","v":"Unit"},{"$f":"title79","v":"Costs"},null,{"$f":"title69","v":"Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Unskilled",{"$f":"+SUM(D13:D16)*8","v":0},{"$f":"+AB12*G16","v":0}]
[null,null,{"$f":"title82","v":"Biomass preparation"},null,{"$f":"title71","v":"person-day"},{"$f":"title85","v":"Feedstock  cost"},null,"USD/t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Skilled",{"$f":"+D17*8","v":0},{"$f":"+AB13*G17","v":0}]
[null,null,{"$f":"title66","v":"Kiln construction"},null,{"$f":"title71","v":"person-day"},{"$f":"title86","v":"Transport cost"},null,"USD/t/km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investement",{"$f":"+G18/3","v":0},{"$f":"+AB14","v":0}]
[null,null,{"$f":"title67","v":"Operating kiln (loading and unloading included)"},null,{"$f":"title71","v":"person-day"},{"$f":"title87","v":"Storage cost"},null,"USD/t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC9:AC14)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title68","v":"Packing charcoal"},null,{"$f":"title71","v":"person-day"},{"$f":"title88","v":"Unskilled worker wage"},null,{"$f":"title91","v":"USD/person-h"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title92","v":"Unit cost"},{"$f":"+AC15/D9/1000","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title83","v":"Supervising charcoal processing"},null,{"$f":"title71","v":"person-day"},{"$f":"title89","v":"Skilled worker wage"},null,{"$f":"title91","v":"USD/person-h"}]
[null,null,{"$f":"title84","v":"Transportation distance (Fs -> Plant)"},null,"km",{"$f":"title90","v":"Investment cost"},null,"USD"]

{"sheet":"Energy Demand","index":6,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":false,"merged":[[22,2,23,2],[22,4,22,5],[2,2,2,7],[6,2,7,2],[14,2,15,2],[6,4,6,5],[14,4,14,5]]}
[]
[]
[null,null,{"$f":"title93","v":"ENERGY DEMAND AND POTENTIAL REVENUE FROM CHARCOAL"}]
[]
[null,null,{"$f":"title94","v":"Rural Households"}]
[]
[null,null,{"$f":"title95","v":"Energy consumption per household"},{"$f":"title97","v":"Price"},{"$f":"title98","v":"Consumption"},null,{"$f":"title99","v":"Energy expenditure"},{"$f":"title100","v":"Charcoal consumption equivalent "}]
[null,null,null,"USD/kg",{"$f":"title101","v":"kg/day/hh"},{"$f":"title102","v":"t/year/hh"},{"$f":"title103","v":"USD/year"},{"$f":"title102","v":"t/year/hh"}]
[null,null,{"$f":"title96","v":"Fuel wood"},null,null,{"$f":"E9*365/1000","v":0},{"$f":"F9*1000*D9","v":0},{"$f":"F9/Comparison!G10","v":0}]
[null,null,{"$f":"title41","v":"Charcoal"},{"$f":"+'Data Entry Needs'!$D$52","v":0},null,{"$f":"E10*365/1000","v":0},{"$f":"F10*1000*D10","v":0},{"$f":"F10/Comparison!G11","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F9:F10)","v":0},{"$f":"SUM(G9:G10)","v":0},{"$f":"SUM(H9:H10)","v":0}]
[]
[null,null,"Urban Households"]
[]
[null,null,{"$f":"title95","v":"Energy consumption per household"},{"$f":"title97","v":"Price"},{"$f":"title98","v":"Consumption"},null,{"$f":"title99","v":"Energy expenditure"},{"$f":"title100","v":"Charcoal consumption equivalent "}]
[null,null,null,"USD/kg",{"$f":"title101","v":"kg/day/hh"},{"$f":"title102","v":"t/year/hh"},{"$f":"title103","v":"USD/year"},{"$f":"title102","v":"t/year/hh"}]
[null,null,{"$f":"title96","v":"Fuel wood"},null,null,{"$f":"E17*365/1000","v":0},{"$f":"F17*1000*D17","v":0},{"$f":"F17/Comparison!G15","v":0}]
[null,null,{"$f":"title41","v":"Charcoal"},{"$f":"+'Data Entry Needs'!$D$53","v":0},null,{"$f":"E18*365/1000","v":0},{"$f":"F18*1000*D18","v":0},{"$f":"F18/Comparison!G16","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F17:F18)","v":0},{"$f":"SUM(G17:G18)","v":0},{"$f":"SUM(H17:H18)","v":0}]
[]
[null,null,{"$f":"title104","v":"Industrial Energy Consumption"}]
[]
[null,null,{"$f":"title105","v":"Energy consumption by Industry"},{"$f":"title97","v":"Price"},{"$f":"title98","v":"Consumption"},null,{"$f":"title99","v":"Energy expenditure"},{"$f":"title100","v":"Charcoal consumption equivalent "}]
[null,null,null,"USD/kg","kg/day/ind","t/year/ind",{"$f":"title103","v":"USD/year"},"t/year/ind"]
[null,null,{"$f":"title106","v":"Briquettes/Pellets"},null,null,{"$f":"E25*365/1000","v":0},{"$f":"F25*1000*D25","v":0},{"$f":"F25/Comparison!G19","v":0}]
[null,null,{"$f":"title96","v":"Fuel wood"},null,null,{"$f":"E26*365/1000","v":0},{"$f":"F26*1000*D26","v":0},{"$f":"F26/Comparison!G20","v":0}]
[null,null,{"$f":"title41","v":"Charcoal"},{"$f":"+'Data Entry Needs'!$D$54","v":0},null,0,{"$f":"F27*1000*D27","v":0},{"$f":"F27/Comparison!G21","v":0}]
[null,null,{"$f":"title107","v":"LPG"},null,null,0,0,{"$f":"F28/Comparison!G22","v":0}]
[null,null,{"$f":"title108","v":"Fuel oil"},null,null,0,0,{"$f":"F29/Comparison!G23","v":0}]
[null,null,{"$f":"title109","v":"Diesel"},null,null,0,0,{"$f":"F30/Comparison!G24","v":0}]
[null,null,{"$f":"title110","v":"Coal"},null,null,0,0,{"$f":"F31/Comparison!G25","v":0}]
[null,null,{"$f":"title111","v":"Natural gas"},null,null,0,0,{"$f":"F32/Comparison!G26","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F25:F32)","v":0},{"$f":"SUM(G25:G32)","v":0},{"$f":"SUM(H25:H32)","v":0}]

{"sheet":"Investment","index":7,"n_rows":20,"n_cols":19,"rows_kept":20,"cut":false,"hidden":true,"merged":[[5,2,6,2],[2,2,2,18],[5,15,5,16],[5,17,5,18],[5,5,5,6],[5,7,5,8],[5,9,5,10],[5,11,5,12],[5,13,5,14]]}
[]
[]
[null,null,{"$f":"title112","v":"Investment cost of charcoal project"}]
[]
[]
[null,null,{"$f":"title113","v":"Item"},null,{"$f":"title92","v":"Unit cost"},{"$f":"title126","v":"Oil drum"},null,"Casamance",null,{"$f":"title127","v":"Improved pit Liberia"},null,{"$f":"title128","v":"Portable steel kiln"},null,{"$f":"title129","v":"Standard Beehive"},null,"Missouri",null,{"$f":"title130","v":"Somalia mound"}]
[null,null,null,null,{"$f":"\"(\"&title80&\")\"","v":"(USD/unit)"},{"$f":"title131","v":"Quantity (unit)"},{"$f":"title132","v":"Cost (USD)"},{"$f":"title131","v":"Quantity (unit)"},{"$f":"title132","v":"Cost (USD)"},{"$f":"title131","v":"Quantity (unit)"},{"$f":"title132","v":"Cost (USD)"},{"$f":"title131","v":"Quantity (unit)"},{"$f":"title132","v":"Cost (USD)"},{"$f":"title131","v":"Quantity (unit)"},{"$f":"title132","v":"Cost (USD)"},{"$f":"title131","v":"Quantity (unit)"},{"$f":"title132","v":"Cost (USD)"},{"$f":"title131","v":"Quantity (unit)"},{"$f":"title132","v":"Cost (USD)"}]
[null,null,{"$f":"title114","v":"Brick"},null,{"$f":"+'Data Entry Needs'!$I$57","v":0},0,{"$f":"+$E8*F8","v":0},0,{"$f":"+$E8*H8","v":0},0,{"$f":"+$E8*J8","v":0},0,{"$f":"+$E8*L8","v":0},8500,{"$f":"+$E8*N8","v":0},0,{"$f":"+$E8*P8","v":0},0,{"$f":"+$E8*R8","v":0}]
[null,null,{"$f":"title115","v":"Concrete"},null,{"$f":"+'Data Entry Needs'!$I$58","v":0},0,{"$f":"+$E9*F9","v":0},0,0,0,{"$f":"+$E9*J9","v":0},0,{"$f":"+$E9*L9","v":0},0,{"$f":"+$E9*N9","v":0},46,{"$f":"+$E9*P9","v":0},0,{"$f":"+$E9*R9","v":0}]
[null,null,{"$f":"title116","v":"Metal sheet (thick.30 mm) m2"},null,{"$f":"+'Data Entry Needs'!$I$61","v":0},0,0,{"$f":"(0.63*1.8+0.16*0.5*4)*1.5","v":2.181},0,0,{"$f":"+$E10*J10","v":0},{"$f":"(7.3*0.7)*1.5","v":7.6649999999999991},{"$f":"+$E10*L10","v":0},{"$f":"0.145*1000/$E$20","v":{"$error":"#DIV/0!"}},{"$f":"+$E10*N10","v":{"$error":"#DIV/0!"}},{"$f":"4400/$E$20","v":{"$error":"#DIV/0!"}},{"$f":"+$E10*P10","v":{"$error":"#DIV/0!"}},0,{"$f":"+$E10*R10","v":0}]
[null,null,{"$f":"title117","v":"Angle iron for frame 40 x 40 x 5 mm"},null,{"$f":"+'Data Entry Needs'!$I$60","v":0},0,0,0,0,12,{"$f":"+$E11*J11","v":0},0,{"$f":"+$E11*L11","v":0},0,{"$f":"+$E11*N11","v":0},0,{"$f":"+$E11*P11","v":0},0,{"$f":"+$E11*R11","v":0}]
[null,null,{"$f":"title118","v":"Oil drum (200 l) (thick.15 mm)"},null,{"$f":"+'Data Entry Needs'!$I$59","v":0},1,0,0,0,{"$f":"ROUNDUP((((2.44*1.22)*(3+2)/1.62)*1.2),0)","v":12},{"$f":"+$E12*J12","v":0},{"$f":"ROUNDUP((((7.3*0.7+2.5*2+1.8*0.01*4)/1.62)*1.2),0)","v":8},{"$f":"+$E12*L12","v":0},0,{"$f":"+$E12*N12","v":0},0,{"$f":"+$E12*P12","v":0},{"$f":"ROUNDUP((((0.9*1.8)*(15)/1.62)),0)*52/5","v":156},{"$f":"+$E12*R12","v":0}]
[null,null,{"$f":"title119","v":"Other costs"},null,null,0.54,{"$f":"+SUM(G8:G12)*F$13/(1-F$13)","v":0},0,{"$f":"+SUM(I8:I12)*H$13/(1-H$13)","v":0},0.17,{"$f":"+SUM(K8:K12)*J$13/(1-J$13)","v":0},0.25,{"$f":"+SUM(M8:M12)*L$13/(1-L$13)","v":0},0,{"$f":"+SUM(O8:O12)*N$13/(1-N$13)","v":{"$error":"#DIV/0!"}},0.02,{"$f":"+SUM(Q8:Q12)*P$13/(1-P$13)","v":{"$error":"#DIV/0!"}},0,{"$f":"+SUM(S8:S12)*R$13/(1-R$13)","v":0}]
[null,null,{"$f":"title120","v":"Equipment cost"},null,null,null,{"$f":"SUM(G8:G13)","v":0},null,{"$f":"SUM(I8:I13)","v":0},null,{"$f":"SUM(K8:K13)","v":0},null,{"$f":"SUM(M8:M13)","v":0},null,{"$f":"SUM(O8:O13)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Q8:Q13)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(S8:S13)","v":0}]
[null,null,{"$f":"title121","v":"Building cost"},null,null,0.2,{"$f":"F$15*G$14/(1-F$15)","v":0},0,{"$f":"H$15*I$14/(1-H$15)","v":0},0,{"$f":"J$15*K$14/(1-J$15)","v":0},0,{"$f":"L$15*M$14/(1-L$15)","v":0},0.44,{"$f":"N$15*O$14/(1-N$15)","v":{"$error":"#DIV/0!"}},0.44,{"$f":"P$15*Q$14/(1-P$15)","v":{"$error":"#DIV/0!"}},0,{"$f":"R$15*S$14/(1-R$15)","v":0}]
[null,null,{"$f":"title122","v":"Installation cost"},null,null,0.1,{"$f":"F$16*G$14","v":0},0,{"$f":"H$16*I$14","v":0},0.1,{"$f":"J$16*K$14","v":0},0,{"$f":"L$16*M$14","v":0},0.1,{"$f":"N$16*O$14","v":{"$error":"#DIV/0!"}},0.1,{"$f":"P$16*Q$14","v":{"$error":"#DIV/0!"}},0,{"$f":"R$16*S$14","v":0}]
[null,null,{"$f":"title123","v":"Total investment cost (USD)"},null,null,null,{"$f":"+G16+G14+G15","v":0},null,{"$f":"+I16+I14+I15","v":0},null,{"$f":"+K16+K14+K15","v":0},null,{"$f":"+M16+M14+M15","v":0},null,{"$f":"+O16+O14+O15","v":{"$error":"#DIV/0!"}},null,{"$f":"+Q16+Q14+Q15","v":{"$error":"#DIV/0!"}},null,{"$f":"+S16+S14+S15","v":0}]
[null,null,{"$f":"title124","v":"Lifetime (years)"},null,null,null,3,null,3,null,3,null,3,null,6,null,6,null,1]
[]
[null,null,{"$f":"title125","v":"Steel sheet density"},null,null,"kg/m2"]

{"sheet":"Data Entry Needs","index":8,"n_rows":101,"n_cols":41,"rows_kept":101,"cut":false,"hidden":false,"merged":[[61,5,61,7],[2,2,2,10],[8,7,8,10],[5,3,5,4],[9,9,10,9],[9,10,10,10],[9,7,10,7]]}
[{"$f":"+IF($D$11=title146,TRUE,FALSE)","v":false}]
[]
[null,null,{"$f":"title133","v":"DATA ENTRY SHEET FOR BIOMASS CHARCOAL PRODUCTION"}]
[]
[]
[null,null,{"$f":"title134","v":"Use white cells to input data"},{"$f":"title135","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title136","v":"Feedstock Availability and Cost"},null,null,null,null,{"$f":"title149","v":"Charcoal Technology Selection"}]
[null,null,null,null,null,null,null,{"$f":"IF(AE17=0,\"Please select at least one technology to compare\",\"\")","v":""}]
[null,null,null,{"$f":"title137&\" 1\"","v":"Feedstock 1"},{"$f":"title137&\" 2\"","v":"Feedstock 2"},{"$f":"title137&\" 3\"","v":"Feedstock 3"},null,{"$f":"title150","v":"Small scale options"},null,{"$f":"title151","v":"Operating hours per day (max 8)"},{"$f":"title152","v":"Operating days per year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title126","v":"Oil drum"},null,null,{"$f":"+IF(AF10,1,0)","v":1},true]
[null,null,{"$f":"title137","v":"Feedstock"},"Please Select","Please Select","Please Select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casamance",null,null,{"$f":"+IF(AF11,1,0)","v":1},true]
[null,null,{"$f":"title138","v":"Feedstock available (t/year)"},null,null,null,null,{"$f":"title126","v":"Oil drum"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title127","v":"Improved pit Liberia"},null,null,1,true]
[null,null,{"$f":"title139","v":"Biomass density (t/m3)"},null,null,null,null,"Casamance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title128","v":"Portable steel kiln"},null,null,1,true]
[null,null,null,null,null,null,null,{"$f":"title127","v":"Improved pit Liberia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title129","v":"Standard Beehive"},null,null,1,true]
[null,null,{"$f":"title140","v":"Feedstock price (USD/t)"},null,null,null,null,{"$f":"title153","v":"Medium scale options"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Missouri",null,null,1,true]
[null,null,true,{"$f":"IF(AND($AC$18=TRUE,$C$16=FALSE),PRICE_RES1!I24,title147)","v":"Input data below!"},{"$f":"IF(AND($AC$19=TRUE,$C$16=FALSE),PRICE_RES2!I24,title147)","v":"Input data below!"},{"$f":"IF(AND($AC$20=TRUE,$C$16=FALSE),PRICE_RES3!I24,title147)","v":"Input data below!"},null,{"$f":"title128","v":"Portable steel kiln"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title130","v":"Somalia mound"},null,null,1,true]
[null,null,null,null,null,null,null,{"$f":"title129","v":"Standard Beehive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE10:AE16)","v":7}]
[null,null,{"$f":"title141","v":"Feedstock storage cost (USD/t)"},null,null,null,null,{"$f":"title154","v":"Large scale options"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS1",{"$f":"+IF($D$11=title145,TRUE,FALSE)","v":false},{"$f":"+NOT(AC18)","v":true},{"$f":"+IF(OR($D$11=title146,$D$11=title106,$D$11=title96),TRUE,FALSE)","v":false}]
[null,null,{"$f":"title142","v":"Drying period (days/month)"},null,null,null,null,"Missouri",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS2",{"$f":"+IF($E$11=title145,TRUE,FALSE)","v":false},{"$f":"+NOT(AC19)","v":true},{"$f":"+IF(OR($E$11=title146,$E$11=title106,$E$11=title96),TRUE,FALSE)","v":false}]
[null,null,{"$f":"title143","v":"Safety stock rate (%)"},null,null,null,null,{"$f":"title130","v":"Somalia mound"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS3",{"$f":"+IF($F$11=title145,TRUE,FALSE)","v":false},{"$f":"+NOT(AC20)","v":true},{"$f":"+IF(OR($F$11=title146,$F$11=title106,$F$11=title96),TRUE,FALSE)","v":false}]
[]
[null,null,{"$f":"title155","v":"Current Charcoal Production"}]
[null,null,{"$f":"title156","v":"Select the source of your data"},false]
[null,null,{"$f":"title157","v":"Select the scales that apply to your country "},{"$f":"title174","v":"Small Scale (Subsistence Production)"},{"$f":"title175","v":"Medium and Large Scale (Commercial)"}]
[null,null,null,true,true]
[null,null,{"$f":"title158","v":"Average production efficiency (%)"},{"$f":"Charcoal_Calculator_SMALL!D10","v":0},{"$f":"'Charcoal_Calculator_M&L'!D10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(D25,FALSE,TRUE)","v":false},{"$f":"+IF(E25,FALSE,TRUE)","v":false},{"$f":"+IF(F25,FALSE,TRUE)","v":true}]
[null,null,{"$f":"title159","v":"Average production rate (t/year)"},{"$f":"Charcoal_Calculator_SMALL!D9","v":0},{"$f":"'Charcoal_Calculator_M&L'!D9","v":0}]
[null,null,{"$f":"title160","v":"Average production cost (USD/t)"},{"$f":"Charcoal_Calculator_SMALL!G8","v":{"$error":"#DIV/0!"}},{"$f":"'Charcoal_Calculator_M&L'!G8","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title161","v":"Average investment cost (USD)"},{"$f":"Charcoal_Calculator_SMALL!AB16","v":0},{"$f":"'Charcoal_Calculator_M&L'!G18","v":0}]
[]
[]
[null,null,{"$f":"title176","v":"Production Cost and Financial Parameters"}]
[]
[null,null,{"$f":"title177","v":"Labour cost for medium and large scale production"},null,{"$f":"title69","v":"Unit"},null,null,null,null,{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title178","v":"Unskilled worker"},null,{"$f":"title194","v":"USD/person-hour"},{"$f":"title197","v":"Skilled worker"},null,null,null,{"$f":"title194","v":"USD/person-hour"}]
[]
[null,null,{"$f":"title179","v":"Feedstock collection"},null,{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title180","v":"Working hours per day (manual)"},null,{"$f":"title195","v":"h/day"},{"$f":"title198","v":"Working hours per day (mechanized)"},null,null,null,{"$f":"title195","v":"h/day"}]
[null,null,{"$f":"title109","v":"Diesel"},null,"USD/l"]
[]
[null,null,{"$f":"title181","v":"Transportation cost "},null,{"$f":"title69","v":"Unit"},null,null,null,null,{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title182","v":"Feedstock (field to Charcoal production plant)"},null,"USD/t/km",{"$f":"title199","v":"Charcoal production plant to market"},null,null,null,"USD/t/km"]
[]
[null,null,{"$f":"title183","v":"Charcoal product storage"},null,{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title184","v":"Charcoal storage cost"},null,"USD/t"]
[]
[null,null,{"$f":"title119","v":"Other costs"}]
[null,null,null,null,null,{"$f":"title200","v":"Plant overhead (%)"}]
[null,null,{"$f":"title185","v":"General and administrative (%)"},null,null,{"$f":"title201","v":"Maintenance (%)"}]
[]
[null,null,{"$f":"title186","v":"Price of charcoal"},null,{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title187","v":"Market price (rural areas)"},null,{"$f":"title196","v":"USD/kg charcoal"},{"$f":"title202","v":"Share of market price paid to small scale producers"}]
[null,null,{"$f":"title188","v":"Market price (urban areas)"},null,{"$f":"title196","v":"USD/kg charcoal"},{"$f":"title203","v":"Share of market price paid to medium and large scale producers"}]
[null,null,{"$f":"title189","v":"Market price (industrial)"},null,{"$f":"title196","v":"USD/kg charcoal"}]
[]
[null,null,{"$f":"title190","v":"Financial parameters"},null,null,{"$f":"title204","v":"Basic construction materials for kilns"}]
[null,null,{"$f":"title191","v":"Discount rate (%)"},null,null,{"$f":"title114","v":"Brick"},null,null,null,{"$f":"title80","v":"USD/unit"}]
[null,null,{"$f":"title192","v":"Loan ratio (%)"},null,null,{"$f":"title115","v":"Concrete"},null,null,null,"USD/m3"]
[null,null,{"$f":"title193","v":"Loan interest rate (%)"},null,null,{"$f":"title205","v":"Oil drum (200 liter)"},null,null,null,{"$f":"title80","v":"USD/unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology"]
[null,null,null,null,null,{"$f":"title117","v":"Angle iron for frame 40 x 40 x 5 mm"},null,null,null,{"$f":"title80","v":"USD/unit"}]
[null,null,null,null,null,{"$f":"title206","v":"Metal sheet (thickness 30 mm)"},null,null,null,"USD/m2"]
[null,null,null,null,null,"http://www.themetalstore.co.uk/products/mild-steel-sheet"]
[null,null,"Inflation rate (%)",0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title452","v":"Earth Kiln"},2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title453","v":"Pit Kiln"},3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title454","v":"Brick Kiln"},4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title455","v":"Concrete Kiln"},5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title456","v":"Fire Clay Kiln"},6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title457","v":"Portable steel Kiln "},7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title458","v":"Oil drum Kiln "},8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title144","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title465","v":"yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"no"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title144","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title106","v":"Briquettes/Pellets"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title145","v":"Forest Harvesting Residues"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title146","v":"Wood Processing Residues"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title96","v":"Fuel wood"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$D$11","v":"Please Select"},{"$f":"+IF(AC79=$AC$74,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$E$11","v":"Please Select"},{"$f":"+IF(AC80=$AC$74,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$F$11","v":"Please Select"},{"$f":"+IF(AC81=$AC$74,TRUE,FALSE)","v":true}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in raw material cost (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in labour cost (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in investment cost (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in charcoal price (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes from charcoal production in country",null,null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title207","v":"Small Scale"},{"$f":"title208","v":"Medium Scale"},{"$f":"title209","v":"Large Scale"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title158","v":"Average production efficiency (%)"},{"$f":"D26","v":0},{"$f":"E26","v":0},{"$f":"F26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title160","v":"Average production cost (USD/t)"},{"$f":"D28","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,null,null,null,null,null,null,null,"Wage1",{"$f":"IF(OR($D$35=\"\",$D$35=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Investement Cost (USD)",0,0,0,null,null,null,null,null,null,null,"Wage2",{"$f":"IF(OR($I$35=\"\",$I$35=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Working hours1",{"$f":"IF(OR($I$38=\"\",$I$38=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Working hours2",{"$f":"IF(OR($D$38=\"\",$D$38=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,"                      ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title109","v":"Diesel"},{"$f":"IF(OR($D$39=\"\",$D$39=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decision1",{"$f":"+OR($AO$94,$AO$95,$AO$98,AO96,AO97)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decision2",{"$f":"+C16","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ICU",{"$f":"IF(OR($I$57=\"\",$I$57=\" \",$I$58=\"\",$I$58=\" \",$I$59=\"\",$I$59=\" \",$I$60=\"\",$I$60=\" \",$I$61=\"\",$I$61=\" \"),TRUE,FALSE)","v":true}]

{"sheet":"PRICE_RES1","index":9,"n_rows":24,"n_cols":35,"rows_kept":24,"cut":false,"hidden":true,"merged":[[2,2,2,9],[10,2,11,9],[23,5,23,7]]}
[]
[]
[null,null,{"$f":"title210","v":"COLLECTION COSTS CALCULATOR FOR FOREST HARVESTING RESIDUES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title212","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title230","v":"Mechanized"},{"$f":"title231","v":"Number of skilled workers"},{"$f":"title237","v":"person-hour/t"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title213","v":"Forest "},1,{"$f":"+$F$9","v":"Semi-mecanizada"},null,{"$f":"title230&2","v":"Mechanized2"},{"$f":"title232","v":"Skilled labour wage"},{"$f":"title194","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title224","v":"Forest and plantation residues"},2,"Selection1",1,{"$f":"title230&4","v":"Mechanized4"},{"$f":"title233","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title211","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title225","v":"Wood products industrial residues"},3,{"$f":"+VLOOKUP($C$9,$AC$4:$AD$7,2,FALSE)","v":1},2,{"$f":"title230&5","v":"Mechanized5"},{"$f":"title234","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title226","v":"Dedicated wood energy plantation "},4,null,3,{"$f":"title228","v":"Semi-mechanized"},{"$f":"title231","v":"Number of skilled workers"},{"$f":"title237","v":"person-hour/t"}]
[null,null,{"$f":"title212","v":"Sources of biomass"},null,null,{"$f":"title214","v":"Collecting method"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title227","v":"Collection method"},null,null,4,{"$f":"title228&1","v":"Semi-mechanized1"},{"$f":"title235","v":"Number of unskilled workers"},{"$f":"title237","v":"person-hour/t"}]
[null,null,{"$f":"title213","v":"Forest "},null,null,"Semi-mecanizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title228","v":"Semi-mechanized"},null,null,5,{"$f":"title228&2","v":"Semi-mechanized2"},{"$f":"title232","v":"Skilled labour wage"},{"$f":"title194","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title229","v":"Manual"},null,null,null,{"$f":"title228&3","v":"Semi-mechanized3"},{"$f":"title236","v":"Unskilled labour wage"},{"$f":"title194","v":"USD/person-hour"}]
[null,null,{"$f":"IF($AE$6=4,title217,IF(OR($AE$6=1,$AE$6=5),title211,title218))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title228&4","v":"Semi-mechanized4"},{"$f":"title233","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title228&5","v":"Semi-mechanized5"},{"$f":"title234","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title229","v":"Manual"},{"$f":"title235","v":"Number of unskilled workers"},{"$f":"title237","v":"person-hour/t"}]
[null,null,{"$f":"title215","v":"Biomass price definition"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title229&2","v":"Manual2"},{"$f":"title236","v":"Unskilled labour wage"},{"$f":"title194","v":"USD/person-hour"}]
[null,null,{"$f":"title216","v":"Labour cost"},{"$f":"title219","v":"Quantity"},{"$f":"title69","v":"Unit"},{"$f":"title219","v":"Quantity"},null,{"$f":"title69","v":"Unit"},"Total",{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF4,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF4,$AG$3:$AI$21,3,FALSE),\"\"),\"\")","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF6,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F16=\"\",\"\",IF(F16=title236,'Data Entry Needs'!D35,IF(F16=title232,'Data Entry Needs'!$I$35)))","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF6,$AG$3:$AI$18,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G16*D16*IF($F$9=title229,COST_RES1!$E$11,COST_RES1!$E$11),\"\")","v":""},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[null,null,{"$f":"IF(OR($AE$6=1,$AE$6=4,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF5,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF5,$AG$3:$AI$21,3,FALSE),\"\"),\"\")","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF7,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F17=\"\",\"\",'Data Entry Needs'!$D35)","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF7,$AG$3:$AI$25,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G17*D17*IF($F$9=title229,COST_RES1!$E$11,COST_RES1!$E$11),\"\")","v":""},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[null,null,null,{"$f":"+IF(AND(C16=\"\",C17=\"\"),0,IF(C16=\"\",D17,IF(C17=\"\",D16,D16+D17)))","v":0},null,null,null,{"$f":"+IF(OR($AE$6=1,$AE$6=5),title223,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$16:$I$17,\">0\")","v":0},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[null,null,{"$f":"title220","v":"Machinery and operating cost"},{"$f":"title219","v":"Quantity"},{"$f":"title69","v":"Unit"},{"$f":"title219","v":"Quantity"},null,{"$f":"title69","v":"Unit"},"Total",{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"IF(OR($AE$6=1,$AE$6=4,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF8,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF8,$AG$3:$AI$25,3,FALSE),\"\"),\"\")","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF9,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F20=\"\",\"\",'Data Entry Needs'!$D$39/0.88)","v":""},{"$f":"+IFERROR(VLOOKUP($AE$4&$AF9,$AG$3:$AI$14,3,FALSE),\"\")","v":""},{"$f":"+IFERROR(G20*D20*IF($F$9=title229,COST_RES1!$E$11,$D$16*COST_RES1!$E$11),\"\")","v":""},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title223,\"\")","v":"Subtotal"},{"$f":"+I20","v":""},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title235","v":"Number of unskilled workers"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),\"Total\",\"\")","v":"Total"},{"$f":"IFERROR(I18+I21,I18)","v":0},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($AE$6=4,\"Production cost of \"&'Data Entry Needs'!D11,\"Collection price of \"&'Data Entry Needs'!D11)","v":"Collection price of Please Select"},null,null,{"$f":"I22/'Data Entry Needs'!$D$12","v":{"$error":"#DIV/0!"}},"USD/t"]

{"sheet":"PRICE_RES2","index":10,"n_rows":24,"n_cols":35,"rows_kept":24,"cut":false,"hidden":true,"merged":[[2,2,2,9],[10,2,11,9],[23,5,23,7]]}
[]
[]
[null,null,{"$f":"title210","v":"COLLECTION COSTS CALCULATOR FOR FOREST HARVESTING RESIDUES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title212","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title230","v":"Mechanized"},{"$f":"title231","v":"Number of skilled workers"},{"$f":"title237","v":"person-hour/t"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title213","v":"Forest "},1,{"$f":"+$F$9","v":"Semi-mecanizada"},null,{"$f":"title230&2","v":"Mechanized2"},{"$f":"title232","v":"Skilled labour wage"},{"$f":"title194","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title224","v":"Forest and plantation residues"},2,"Selection1",1,{"$f":"title230&4","v":"Mechanized4"},{"$f":"title233","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title211","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title225","v":"Wood products industrial residues"},3,{"$f":"+VLOOKUP($C$9,$AC$4:$AD$7,2,FALSE)","v":1},2,{"$f":"title230&5","v":"Mechanized5"},{"$f":"title234","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title226","v":"Dedicated wood energy plantation "},4,null,3,{"$f":"title228","v":"Semi-mechanized"},{"$f":"title231","v":"Number of skilled workers"},{"$f":"title237","v":"person-hour/t"}]
[null,null,{"$f":"title212","v":"Sources of biomass"},null,null,{"$f":"title214","v":"Collecting method"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title227","v":"Collection method"},null,null,4,{"$f":"title228&1","v":"Semi-mechanized1"},{"$f":"title235","v":"Number of unskilled workers"},{"$f":"title237","v":"person-hour/t"}]
[null,null,{"$f":"title213","v":"Forest "},null,null,"Semi-mecanizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title228","v":"Semi-mechanized"},null,null,5,{"$f":"title228&2","v":"Semi-mechanized2"},{"$f":"title232","v":"Skilled labour wage"},{"$f":"title194","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title229","v":"Manual"},null,null,null,{"$f":"title228&3","v":"Semi-mechanized3"},{"$f":"title236","v":"Unskilled labour wage"},{"$f":"title194","v":"USD/person-hour"}]
[null,null,{"$f":"IF($AE$6=4,title217,IF(OR($AE$6=1,$AE$6=5),title211,title218))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title228&4","v":"Semi-mechanized4"},{"$f":"title233","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title228&5","v":"Semi-mechanized5"},{"$f":"title234","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title229","v":"Manual"},{"$f":"title235","v":"Number of unskilled workers"},{"$f":"title237","v":"person-hour/t"}]
[null,null,{"$f":"title215","v":"Biomass price definition"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title229&2","v":"Manual2"},{"$f":"title236","v":"Unskilled labour wage"},{"$f":"title194","v":"USD/person-hour"}]
[null,null,{"$f":"title216","v":"Labour cost"},{"$f":"title219","v":"Quantity"},{"$f":"title69","v":"Unit"},{"$f":"title219","v":"Quantity"},null,{"$f":"title69","v":"Unit"},"Total",{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF4,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF4,$AG$3:$AI$21,3,FALSE),\"\"),\"\")","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF6,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F16=\"\",\"\",IF(F16=title236,'Data Entry Needs'!D35,IF(F16=title232,'Data Entry Needs'!$I$35)))","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF6,$AG$3:$AI$18,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G16*D16*IF($F$9=title229,COST_RES2!$E$11,COST_RES2!$E$11),\"\")","v":""},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[null,null,{"$f":"IF(OR($AE$6=1,$AE$6=4,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF5,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF5,$AG$3:$AI$21,3,FALSE),\"\"),\"\")","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF7,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F17=\"\",\"\",'Data Entry Needs'!$D35)","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF7,$AG$3:$AI$25,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G17*D17*IF($F$9=title229,COST_RES2!$E$11,COST_RES2!$E$11),\"\")","v":""},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[null,null,null,{"$f":"+IF(AND(C16=\"\",C17=\"\"),0,IF(C16=\"\",D17,IF(C17=\"\",D16,D16+D17)))","v":0},null,null,null,{"$f":"+IF(OR($AE$6=1,$AE$6=5),title223,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$16:$I$17,\">0\")","v":0},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[null,null,{"$f":"title220","v":"Machinery and operating cost"},{"$f":"title219","v":"Quantity"},{"$f":"title69","v":"Unit"},{"$f":"title219","v":"Quantity"},null,{"$f":"title69","v":"Unit"},"Total",{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"IF(OR($AE$6=1,$AE$6=4,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF8,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF8,$AG$3:$AI$25,3,FALSE),\"\"),\"\")","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF9,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F20=\"\",\"\",'Data Entry Needs'!$D$39/0.88)","v":""},{"$f":"+IFERROR(VLOOKUP($AE$4&$AF9,$AG$3:$AI$14,3,FALSE),\"\")","v":""},{"$f":"+IFERROR(G20*D20*IF($F$9=title229,COST_RES2!$E$11,$D$16*COST_RES2!$E$11),\"\")","v":""},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title223,\"\")","v":"Subtotal"},{"$f":"+I20","v":""},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title235","v":"Number of unskilled workers"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),\"Total\",\"\")","v":"Total"},{"$f":"IFERROR(I18+I21,I18)","v":0},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($AE$6=4,\"Production cost of \"&'Data Entry Needs'!E11,\"Collection price of \"&'Data Entry Needs'!E11)","v":"Collection price of Please Select"},null,null,{"$f":"I22/'Data Entry Needs'!$E$12","v":{"$error":"#DIV/0!"}},"USD/t"]

{"sheet":"PRICE_RES3","index":11,"n_rows":24,"n_cols":35,"rows_kept":24,"cut":false,"hidden":true,"merged":[[2,2,2,9],[10,2,11,9],[23,5,23,7]]}
[]
[]
[null,null,{"$f":"title210","v":"COLLECTION COSTS CALCULATOR FOR FOREST HARVESTING RESIDUES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title212","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title230","v":"Mechanized"},{"$f":"title231","v":"Number of skilled workers"},{"$f":"title237","v":"person-hour/t"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title213","v":"Forest "},1,{"$f":"+$F$9","v":"Semi-mecanizada"},null,{"$f":"title230&2","v":"Mechanized2"},{"$f":"title232","v":"Skilled labour wage"},{"$f":"title194","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title224","v":"Forest and plantation residues"},2,"Selection1",1,{"$f":"title230&4","v":"Mechanized4"},{"$f":"title233","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title211","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title225","v":"Wood products industrial residues"},3,{"$f":"+VLOOKUP($C$9,$AC$4:$AD$7,2,FALSE)","v":1},2,{"$f":"title230&5","v":"Mechanized5"},{"$f":"title234","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title226","v":"Dedicated wood energy plantation "},4,null,3,{"$f":"title228","v":"Semi-mechanized"},{"$f":"title231","v":"Number of skilled workers"},{"$f":"title237","v":"person-hour/t"}]
[null,null,{"$f":"title212","v":"Sources of biomass"},null,null,{"$f":"title214","v":"Collecting method"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title227","v":"Collection method"},null,null,4,{"$f":"title228&1","v":"Semi-mechanized1"},{"$f":"title235","v":"Number of unskilled workers"},{"$f":"title237","v":"person-hour/t"}]
[null,null,{"$f":"title213","v":"Forest "},null,null,"Semi-mecanizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title228","v":"Semi-mechanized"},null,null,5,{"$f":"title228&2","v":"Semi-mechanized2"},{"$f":"title232","v":"Skilled labour wage"},{"$f":"title194","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title229","v":"Manual"},null,null,null,{"$f":"title228&3","v":"Semi-mechanized3"},{"$f":"title236","v":"Unskilled labour wage"},{"$f":"title194","v":"USD/person-hour"}]
[null,null,{"$f":"IF($AE$6=4,title217,IF(OR($AE$6=1,$AE$6=5),title211,title218))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title228&4","v":"Semi-mechanized4"},{"$f":"title233","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title228&5","v":"Semi-mechanized5"},{"$f":"title234","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title229","v":"Manual"},{"$f":"title235","v":"Number of unskilled workers"},{"$f":"title237","v":"person-hour/t"}]
[null,null,{"$f":"title215","v":"Biomass price definition"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title229&2","v":"Manual2"},{"$f":"title236","v":"Unskilled labour wage"},{"$f":"title194","v":"USD/person-hour"}]
[null,null,{"$f":"title216","v":"Labour cost"},{"$f":"title219","v":"Quantity"},{"$f":"title69","v":"Unit"},{"$f":"title219","v":"Quantity"},null,{"$f":"title69","v":"Unit"},"Total",{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF4,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF4,$AG$3:$AI$21,3,FALSE),\"\"),\"\")","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF6,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F16=\"\",\"\",IF(F16=title236,'Data Entry Needs'!D35,IF(F16=title232,'Data Entry Needs'!$I$35)))","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF6,$AG$3:$AI$18,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G16*D16*IF($F$9=title229,COST_RES3!$E$11,COST_RES3!$E$11),\"\")","v":""},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[null,null,{"$f":"IF(OR($AE$6=1,$AE$6=4,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF5,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF5,$AG$3:$AI$21,3,FALSE),\"\"),\"\")","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF7,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F17=\"\",\"\",'Data Entry Needs'!$D35)","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF7,$AG$3:$AI$25,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G17*D17*IF($F$9=title229,COST_RES3!$E$11,COST_RES3!$E$11),\"\")","v":""},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[null,null,null,{"$f":"+IF(AND(C16=\"\",C17=\"\"),0,IF(C16=\"\",D17,IF(C17=\"\",D16,D16+D17)))","v":0},null,null,null,{"$f":"+IF(OR($AE$6=1,$AE$6=5),title223,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$16:$I$17,\">0\")","v":0},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[null,null,{"$f":"title220","v":"Machinery and operating cost"},{"$f":"title219","v":"Quantity"},{"$f":"title69","v":"Unit"},{"$f":"title219","v":"Quantity"},null,{"$f":"title69","v":"Unit"},"Total",{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"IF(OR($AE$6=1,$AE$6=4,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF8,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF8,$AG$3:$AI$25,3,FALSE),\"\"),\"\")","v":""},{"$f":"IF(OR($AE$6=1,$AE$6=5),IFERROR(VLOOKUP($AE$4&$AF9,$AG$3:$AI$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F20=\"\",\"\",'Data Entry Needs'!$D$39/0.88)","v":""},{"$f":"+IFERROR(VLOOKUP($AE$4&$AF9,$AG$3:$AI$14,3,FALSE),\"\")","v":""},{"$f":"+IFERROR(G20*D20*IF($F$9=title229,COST_RES3!$E$11,$D$16*COST_RES3!$E$11),\"\")","v":""},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title223,\"\")","v":"Subtotal"},{"$f":"+I20","v":""},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title235","v":"Number of unskilled workers"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),\"Total\",\"\")","v":"Total"},{"$f":"IFERROR(I18+I21,I18)","v":0},{"$f":"+IF(OR($AE$6=1,$AE$6=4,$AE$6=5),title103,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($AE$6=4,\"Production cost of \"&'Data Entry Needs'!F11,\"Collection price of \"&'Data Entry Needs'!F11)","v":"Collection price of Please Select"},null,null,{"$f":"I22/'Data Entry Needs'!$F$12","v":{"$error":"#DIV/0!"}},"USD/t"]

{"sheet":"COST_RES1","index":12,"n_rows":99,"n_cols":19,"rows_kept":99,"cut":false,"hidden":false,"merged":[[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[87,5,87,18],[88,5,88,6],[88,7,88,8],[88,9,88,10],[88,11,88,12],[88,13,88,14],[88,15,88,16],[88,17,88,18],[84,15,84,16],[84,17,84,18],[23,5,23,6],[23,7,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,17,23,18],[33,5,33,18],[80,5,80,6],[80,7,80,8],[80,15,80,16],[80,17,80,18],[34,5,34,6],[34,7,34,8],[22,11,22,12],[24,5,24,6],[24,9,24,10],[24,7,24,8],[24,17,24,18],[24,13,24,14],[22,5,22,6],[22,9,22,10],[85,5,85,6],[85,7,85,8],[22,7,22,8],[82,5,82,18],[83,5,83,6],[83,7,83,8],[83,9,83,10],[83,11,83,12],[83,13,83,14],[83,15,83,16],[83,17,83,18],[85,17,85,18],[84,5,84,6],[22,17,22,18],[22,13,22,14],[22,15,22,16],[2,2,2,18],[21,5,21,6],[21,9,21,10],[21,7,21,8],[21,17,21,18],[21,13,21,14],[21,15,21,16],[21,11,21,12],[5,3,5,4],[88,2,90,2],[88,3,90,3],[88,4,90,4],[24,15,24,16],[24,11,24,12],[85,15,85,16],[84,7,84,8],[84,9,84,10],[84,11,84,12],[85,9,85,10],[85,11,85,12],[85,13,85,14],[84,13,84,14],[80,9,80,10],[80,11,80,12],[80,13,80,14]]}
[]
[]
[null,null,{"$f":"+UPPER(title238&'Data Entry Needs'!D11)","v":"PROCESSING COSTS FOR CHARCOAL PRODUCTION FROM PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title134","v":"Use white cells to input data"},{"$f":"title135","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title239","v":"Summary of Feedstock and Storage"}]
[]
[null,null,{"$f":"title137","v":"Feedstock"},null,{"$f":"+'Data Entry Needs'!$D$11","v":"Please Select"}]
[null,null,{"$f":"title138","v":"Feedstock available (t/year)"},null,{"$f":"'Data Entry Needs'!D12","v":0}]
[null,null,{"$f":"title139","v":"Biomass density (t/m3)"},null,{"$f":"'Data Entry Needs'!D13","v":0}]
[null,null,{"$f":"title141","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$D$18","v":0}]
[null,null,{"$f":"title240","v":"Drying time required (days/month)"},null,{"$f":"+'Data Entry Needs'!D19","v":0}]
[null,null,{"$f":"title241","v":"Safety stock rate"},null,{"$f":"+'Data Entry Needs'!D20","v":0}]
[null,null,{"$f":"title140","v":"Feedstock price (USD/t)"},null,{"$f":"IF('Data Entry Needs'!$D$16=title147,'Data Entry Needs'!$D$17,'Data Entry Needs'!$D$16)","v":0}]
[]
[]
[null,null,false]
[null,null,{"$f":"title242","v":"Summary of Technologies Analyzed"}]
[]
[null,null,{"$f":"title243","v":"Charcoal kiln technology"},null,null,{"$f":"title126","v":"Oil drum"},null,"Casamance",null,{"$f":"title127","v":"Improved pit Liberia"},null,{"$f":"title128","v":"Portable steel kiln"},null,{"$f":"title129","v":"Standard Beehive"},null,"Missouri",null,{"$f":"title130","v":"Somalia mound"}]
[null,null,{"$f":"title244","v":"Operating hours per year"},{"$f":"title248","v":"h/year"},null,{"$f":"'Data Entry Needs'!$J$12*'Data Entry Needs'!$K$12","v":0},null,{"$f":"'Data Entry Needs'!$J$13*'Data Entry Needs'!$K$13","v":0},null,{"$f":"'Data Entry Needs'!$J$14*'Data Entry Needs'!$K$14","v":0},null,{"$f":"'Data Entry Needs'!$J$16*'Data Entry Needs'!$K$16","v":0},null,{"$f":"'Data Entry Needs'!$J$17*'Data Entry Needs'!$K$17","v":0},null,{"$f":"'Data Entry Needs'!$J$19*'Data Entry Needs'!$K$19","v":0},null,{"$f":"'Data Entry Needs'!$J$20*'Data Entry Needs'!$K$20","v":0}]
[null,null,{"$f":"title245","v":"Annual production"},{"$f":"title249","v":"t/year"},null,6.5699999999999994,null,49.712999999999994,null,66.283999999999992,null,182.5,null,203,null,305.06666666666666,null,383.25]
[null,null,{"$f":"title246","v":"Maximum technology efficiency"},null,null,{"$f":"'Kiln cost'!$M$28","v":0.2},null,0.3,null,0.3,null,{"$f":"'Kiln cost'!$M$13","v":0.25},null,0.33,null,0.33,null,0.42]
[null,null,{"$f":"title247","v":"Transportation distance"},"km",{"$f":"title250","v":"Field -> Factory"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},10,{"$f":"title254","v":"Not Required"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"}]
[null,null,{"$f":"title247","v":"Transportation distance"},"km",{"$f":"title251","v":"Factory -> Market"},null,{"$f":"title253","v":"Mobile"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title253","v":"Mobile"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"}]
[]
[]
[]
[]
[null,null,{"$f":"title255","v":"Production Cost Details"}]
[]
[null,null,null,null,null,{"$f":"title291","v":"Capacities (t charcoal/year)"}]
[null,null,null,null,null,{"$f":"+F24","v":6.5699999999999994},null,{"$f":"+H24","v":49.712999999999994},null,{"$f":"+J24","v":66.283999999999992},null,{"$f":"+L24","v":182.5},null,{"$f":"+N24","v":203},null,{"$f":"+P24","v":305.06666666666666},null,{"$f":"+R24","v":383.25}]
[]
[null,null,{"$f":"title256","v":"Inputs"},{"$f":"title69","v":"Unit"},{"$f":"title284","v":"Unit Price"},{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title80&\")\"","v":"(USD/unit)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title137","v":"Feedstock"},"t",{"$f":"+$E$16","v":0},{"$f":"F24/F25","v":32.849999999999994},{"$f":"+F39*$E$39","v":0},{"$f":"H24/H25","v":165.70999999999998},{"$f":"+H39*$E$39","v":0},{"$f":"J24/J25","v":220.94666666666666},{"$f":"+J39*$E$39","v":0},{"$f":"L24/L25","v":730},{"$f":"+L39*$E$39","v":0},{"$f":"N24/N25","v":615.15151515151513},{"$f":"+N39*$E$39","v":0},{"$f":"P24/P25","v":924.44444444444434},{"$f":"+P39*$E$39","v":0},{"$f":"R24/R25","v":912.5},{"$f":"+R39*$E$39","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G39)","v":0},null,{"$f":"SUM(I39)","v":0},null,{"$f":"SUM(K39)","v":0},null,{"$f":"SUM(M39)","v":0},null,{"$f":"SUM(O39)","v":0},null,{"$f":"SUM(Q39)","v":0},null,{"$f":"SUM(S39)","v":0}]
[]
[null,null,{"$f":"title257","v":"Labour and miscellaneous costs"},{"$f":"title69","v":"Unit"},{"$f":"title284","v":"Unit Price"},{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title194&\")\"","v":"(USD/person-hour)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title178","v":"Unskilled worker"},"# employee",{"$f":"+'Data Entry Needs'!$D$35","v":0},1,{"$f":"+$E44*F44*F23","v":0},1,{"$f":"E44*H44*$H$23","v":0},2,{"$f":"+$E44*J44*J23","v":0},2,{"$f":"+$E44*L44*L23","v":0},2,{"$f":"+$E44*N44*N23","v":0},2,{"$f":"+$E44*P44*P23","v":0},14,{"$f":"+E44*R44*R23","v":0}]
[null,null,{"$f":"title197","v":"Skilled worker"},"# employee",{"$f":"+'Data Entry Needs'!$I$35","v":0},null,{"$f":"+$E45*F45*F23","v":0},1,{"$f":"E45*H45*$H$23","v":0},0,{"$f":"+$E45*J45*J23","v":0},0,{"$f":"+$E45*L45*L23","v":0},1,{"$f":"+$E45*N45*N23","v":0},1,{"$f":"+$E45*P45*P23","v":0},1,{"$f":"+E45*R45*R23","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G44:G45)","v":0},null,{"$f":"SUM(I44:I45)","v":0},null,{"$f":"SUM(K44:K45)","v":0},null,{"$f":"SUM(M44:M45)","v":0},null,{"$f":"SUM(O44:O45)","v":0},null,{"$f":"SUM(Q44:Q45)","v":0},null,{"$f":"SUM(S44:S45)","v":0}]
[]
[null,null,{"$f":"title258","v":"Transport of feedstock"},{"$f":"title69","v":"Unit"},{"$f":"title284","v":"Unit Price"},{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total"]
[null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title259","v":"Feedstock (farm to plant)"},"km",{"$f":"'Data Entry Needs'!D42","v":0},{"$f":"+F26","v":0},{"$f":"+F50*$E50*F$39","v":0},{"$f":"+H26","v":0},{"$f":"E50*H50*H39","v":0},{"$f":"+J26","v":0},{"$f":"+J50*$E50*J$39","v":0},{"$f":"+L26","v":10},{"$f":"+L50*$E50*L$39","v":0},{"$f":"+N26","v":0},{"$f":"+N50*$E50*N$39","v":0},{"$f":"+P26","v":0},{"$f":"+P50*$E50*P$39","v":0},{"$f":"+R26","v":0},{"$f":"+R50*E50*R39","v":0}]
[null,null,{"$f":"title260","v":"Charcoal (plant to market)"},"km",{"$f":"+'Data Entry Needs'!$I$42","v":0},{"$f":"+F27","v":0},{"$f":"+F51*$E51*F24","v":0},{"$f":"+H27","v":0},{"$f":"E51*H51*H24","v":0},{"$f":"+J27","v":0},{"$f":"+J51*$E51*J$24","v":0},{"$f":"+L27","v":0},{"$f":"+L51*$E51*L$24","v":0},{"$f":"+N27","v":0},{"$f":"+N51*$E51*N$24","v":0},{"$f":"+P27","v":0},{"$f":"+P51*$E51*P$24","v":0},{"$f":"+R27","v":0},{"$f":"+R51*E51*R24","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G50:G51)","v":0},null,{"$f":"SUM(I50:I51)","v":0},null,{"$f":"SUM(K50:K51)","v":0},null,{"$f":"SUM(M50:M51)","v":0},null,{"$f":"SUM(O50:O51)","v":0},null,{"$f":"SUM(Q50:Q51)","v":0},null,{"$f":"SUM(S50:S51)","v":0}]
[]
[null,null,{"$f":"title261","v":"Storage"},{"$f":"title69","v":"Unit"},{"$f":"title284","v":"Unit Price"},{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total"]
[null,null,null,null,"(USD/t)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title137","v":"Feedstock"},{"$f":"title249","v":"t/year"},{"$f":"+'Data Entry Needs'!$D$18","v":0},{"$f":"+(F24*8/F23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"F56*E56","v":{"$error":"#DIV/0!"}},{"$f":"+(H24*8/H23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"E56*H56","v":{"$error":"#DIV/0!"}},{"$f":"+(J24*8/J23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"J56*E56","v":{"$error":"#DIV/0!"}},0,{"$f":"E56*L56","v":0},{"$f":"+(N24*8/N23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"E56*N56","v":{"$error":"#DIV/0!"}},{"$f":"+(P24*8/P23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"E56*P56","v":{"$error":"#DIV/0!"}},{"$f":"+(R24*8/R23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"+E56*R56","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title262","v":"Charcoal products"},{"$f":"title249","v":"t/year"},{"$f":"+'Data Entry Needs'!$D$45","v":0},{"$f":"+F24*10%","v":0.65700000000000003},{"$f":"F57*E57","v":0},{"$f":"+H24*10%","v":4.9712999999999994},{"$f":"E57*H57","v":0},{"$f":"+J24*10%","v":6.6283999999999992},{"$f":"J57*E57","v":0},{"$f":"+L24*$E$15","v":0},{"$f":"E57*L57","v":0},{"$f":"+N24*$E$15","v":0},{"$f":"E57*N57","v":0},{"$f":"+P24*$E$15","v":0},{"$f":"E57*P57","v":0},{"$f":"+R24*$E$15","v":0},{"$f":"+E57*R57","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G56:G57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I56:I57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K56:K57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(M56:M57)","v":0},null,{"$f":"SUM(O56:O57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Q56:Q57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(S56:S57)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title263","v":"Investment"},{"$f":"title69","v":"Unit"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"}]
[null,null,null,null,null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title264","v":"Equipment"},{"$f":"title103","v":"USD/year"},null,{"$f":"+Investment!G14/Investment!$G$18","v":0},null,{"$f":"+Investment!I14/Investment!$I$18","v":0},null,{"$f":"+Investment!K14/Investment!$K$18","v":0},null,{"$f":"+Investment!M14/Investment!$M$18","v":0},null,{"$f":"+Investment!O14/Investment!$O$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!Q14/Investment!$Q$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!S14/Investment!$S$18","v":0}]
[null,null,{"$f":"title265","v":"Building"},{"$f":"title103","v":"USD/year"},null,{"$f":"+Investment!G15/Investment!$G$18","v":0},null,{"$f":"+Investment!I15/Investment!$I$18","v":0},null,{"$f":"+Investment!K15/Investment!$K$18","v":0},null,{"$f":"+Investment!M15/Investment!$M$18","v":0},null,{"$f":"+Investment!O15/Investment!$O$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!Q15/Investment!$Q$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!S15/Investment!$S$18","v":0}]
[null,null,{"$f":"title266","v":"Installation"},{"$f":"title103","v":"USD/year"},null,{"$f":"+Investment!G16/Investment!$G$18","v":0},null,{"$f":"+Investment!I16/Investment!$I$18","v":0},null,{"$f":"+Investment!K16/Investment!$K$18","v":0},null,{"$f":"+Investment!M16/Investment!$M$18","v":0},null,{"$f":"+Investment!O16/Investment!$O$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!Q16/Investment!$Q$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!S16/Investment!$S$18","v":0}]
[null,null,{"$f":"title267","v":"Total investment depreciation"},null,null,{"$f":"SUM(F62:F64)","v":0},null,{"$f":"SUM(H62:H64)","v":0},null,{"$f":"SUM(J62:J64)","v":0},null,{"$f":"SUM(L62:L64)","v":0},null,{"$f":"SUM(N62:N64)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(P62:P64)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R62:R64)","v":0}]
[null,null,{"$f":"title268","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$I$49","v":0},null,{"$f":"+F65*$E$66","v":0},null,{"$f":"+H65*$E$66","v":0},null,{"$f":"+J65*$E$66","v":0},null,{"$f":"+L65*$E$66","v":0},null,{"$f":"+N65*$E$66","v":{"$error":"#DIV/0!"}},null,{"$f":"+P65*$E$66","v":{"$error":"#DIV/0!"}},null,{"$f":"+R65*$E$66","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"+G66+F65","v":0},null,{"$f":"+I66+H65","v":0},null,{"$f":"+K66+J65","v":0},null,{"$f":"+M66+L65","v":0},null,{"$f":"+O66+N65","v":{"$error":"#DIV/0!"}},null,{"$f":"+Q66+P65","v":{"$error":"#DIV/0!"}},null,{"$f":"+S66+R65","v":0}]
[]
[null,null,{"$f":"title119","v":"Other costs"},{"$f":"title69","v":"Unit"},{"$f":"title285","v":" Rate (%)"},{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total"]
[null,null,null,null,null,{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title269","v":"Plant overhead"},"USD",null,0,{"$f":"+(G44+G45+G66)*F71","v":0},0,{"$f":"+(I44+I45+I66)*H71","v":0},0,{"$f":"+(K44+K45+K66)*J71","v":0},{"$f":"+'Data Entry Needs'!$I$48","v":0},{"$f":"+(M44+M45+M66)*L71","v":0},{"$f":"+'Data Entry Needs'!$I$48","v":0},{"$f":"+(O44+O45+O66)*N71","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$I$48","v":0},{"$f":"+(Q44+Q45+Q66)*P71","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$I$48","v":0},{"$f":"+(S44+S45+S66)*R71","v":0}]
[null,null,{"$f":"title270","v":"General and administrative cost"},"USD",null,0,{"$f":"+(G40+G46+G71+G66)*F72","v":0},0,{"$f":"+(I40+I46+I71+I66)*H72","v":0},0,{"$f":"+(K40+K46+K71+K66)*J72","v":0},{"$f":"+'Data Entry Needs'!$D$49","v":0},{"$f":"+(M40+M46+M71+M66)*L72","v":0},{"$f":"+'Data Entry Needs'!$D$49","v":0},{"$f":"+(O40+O46+O71+O66)*N72","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$D$49","v":0},{"$f":"+(Q40+Q46+Q71+Q66)*P72","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$D$49","v":0},{"$f":"+(S40+S46+S71+S66)*R72","v":0}]
[null,null,{"$f":"title271","v":"Loan interest"},"USD",null,{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-G99","v":0},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-I99","v":0},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-K99","v":0},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-M99","v":0},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-O99","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-Q99","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-S99","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G71:G73)","v":0},null,{"$f":"SUM(I71:I73)","v":0},null,{"$f":"SUM(K71:K73)","v":0},null,{"$f":"SUM(M71:M73)","v":0},null,{"$f":"SUM(O71:O73)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Q71:Q73)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(S71:S73)","v":0}]
[]
[null,null,null,null,null,"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"}]
[null,null,null,null,null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title272","v":"Total operating costs"},null,null,{"$f":"+G40+G46+G52+G58","v":{"$error":"#DIV/0!"}},{"$f":"+F78/F$81","v":{"$error":"#DIV/0!"}},{"$f":"+I40+I46+I52+I58","v":{"$error":"#DIV/0!"}},{"$f":"+H78/H$81","v":{"$error":"#DIV/0!"}},{"$f":"+K40+K46+K52+K58","v":{"$error":"#DIV/0!"}},{"$f":"+J78/J$81","v":{"$error":"#DIV/0!"}},{"$f":"+M40+M46+M52+M58","v":0},{"$f":"+L78/L$81","v":{"$error":"#DIV/0!"}},{"$f":"+O40+O46+O52+O58","v":{"$error":"#DIV/0!"}},{"$f":"+N78/N$81","v":{"$error":"#DIV/0!"}},{"$f":"+Q40+Q46+Q52+Q58","v":{"$error":"#DIV/0!"}},{"$f":"+P78/P$81","v":{"$error":"#DIV/0!"}},{"$f":"+S40+S46+S52+S58","v":{"$error":"#DIV/0!"}},{"$f":"+R78/R$81","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title273","v":"Total fixed costs"},null,null,{"$f":"+G67","v":0},{"$f":"+F79/F$81","v":{"$error":"#DIV/0!"}},{"$f":"+I67","v":0},{"$f":"+H79/H$81","v":{"$error":"#DIV/0!"}},{"$f":"+K67","v":0},{"$f":"+J79/J$81","v":{"$error":"#DIV/0!"}},{"$f":"+M67","v":0},{"$f":"+L79/L$81","v":{"$error":"#DIV/0!"}},{"$f":"+O67","v":{"$error":"#DIV/0!"}},{"$f":"+N79/N$81","v":{"$error":"#DIV/0!"}},{"$f":"+Q67","v":{"$error":"#DIV/0!"}},{"$f":"+P79/P$81","v":{"$error":"#DIV/0!"}},{"$f":"+S67","v":0},{"$f":"+R79/R$81","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title274","v":"Total other costs"},null,null,{"$f":"+G74","v":0},{"$f":"+F80/F$81","v":{"$error":"#DIV/0!"}},{"$f":"+I74","v":0},{"$f":"+H80/H$81","v":{"$error":"#DIV/0!"}},{"$f":"+K74","v":0},{"$f":"+J80/J$81","v":{"$error":"#DIV/0!"}},{"$f":"+M74","v":0},{"$f":"+L80/L$81","v":{"$error":"#DIV/0!"}},{"$f":"+O74","v":{"$error":"#DIV/0!"}},{"$f":"+N80/N$81","v":{"$error":"#DIV/0!"}},{"$f":"+Q74","v":{"$error":"#DIV/0!"}},{"$f":"+P80/P$81","v":{"$error":"#DIV/0!"}},{"$f":"+S74","v":0},{"$f":"+R80/R$81","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title275","v":"Total production costs"},null,null,{"$f":"SUM(F78:F80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(H78:H80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J78:J80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L78:L80)","v":0},null,{"$f":"SUM(N78:N80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(P78:P80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R78:R80)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,{"$f":"title291","v":"Capacities (t charcoal/year)"}]
[null,null,null,null,null,{"$f":"F24","v":6.5699999999999994},null,{"$f":"H24","v":49.712999999999994},null,{"$f":"J24","v":66.283999999999992},null,{"$f":"L24","v":182.5},null,{"$f":"N24","v":203},null,{"$f":"P24","v":305.06666666666666},null,{"$f":"R24","v":383.25}]
[null,null,null,null,null,{"$f":"title126","v":"Oil drum"},null,"Casamance",null,{"$f":"title127","v":"Improved pit Liberia"},null,{"$f":"title128","v":"Portable steel kiln"},null,{"$f":"title129","v":"Standard Beehive"},null,"Missouri",null,{"$f":"title130","v":"Somalia mound"}]
[null,null,{"$f":"title276","v":"Unit cost of charcoal + transport (USD/kg of charcoal)"},null,null,{"$f":"F81/(F24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"H81/(H24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"J81/(J24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"L81/(L24*1000)","v":0},null,{"$f":"N81/(N24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"P81/(P24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"R81/(R24*1000)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,{"$f":"title277","v":"Average loan interest"},{"$f":"title69","v":"Unit"},{"$f":"title192","v":"Loan ratio (%)"},{"$f":"title126","v":"Oil drum"},null,"Casamance",null,{"$f":"title127","v":"Improved pit Liberia"},null,{"$f":"title128","v":"Portable steel kiln"},null,{"$f":"title129","v":"Standard Beehive"},null,"Missouri",null,{"$f":"title130","v":"Somalia mound"}]
[null,null,null,null,null,{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"}]
[null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,{"$f":"title278","v":"Loan amount"},"USD",{"$f":"+'Data Entry Needs'!$D$58","v":0},{"$f":"+F65*3","v":0},{"$f":"$E$92*F92","v":0},{"$f":"H65*3","v":0},{"$f":"$E$92*H92","v":0},{"$f":"J65*3","v":0},{"$f":"$E$92*J92","v":0},{"$f":"L65*6","v":0},{"$f":"$E$92*L92","v":0},{"$f":"N65*6","v":{"$error":"#DIV/0!"}},{"$f":"$E$92*N92","v":{"$error":"#DIV/0!"}},{"$f":"P65*6","v":{"$error":"#DIV/0!"}},{"$f":"$E$92*P92","v":{"$error":"#DIV/0!"}},{"$f":"R65*6","v":0},{"$f":"$E$92*R92","v":0}]
[null,null,{"$f":"title279","v":"Loan interest rate"},"%",null,null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,null,"Loan payment","USD/month",null,null,{"$f":"PMT(G93,G96,G92,0)","v":0},null,{"$f":"PMT(I93,I96,I92,0)","v":0},null,{"$f":"PMT(K93,K96,K92,0)","v":0},null,{"$f":"PMT(M93,M96,M92,0)","v":0},null,{"$f":"PMT(O93,O96,O92,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(Q93,Q96,Q92,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(S93,S96,S92,0)","v":0}]
[null,null,{"$f":"title280","v":"Annual loan payment"},{"$f":"title103","v":"USD/year"},null,null,{"$f":"G94","v":0},null,{"$f":"I94","v":0},null,{"$f":"K94","v":0},null,{"$f":"M94","v":0},null,{"$f":"O94","v":{"$error":"#DIV/0!"}},null,{"$f":"Q94","v":{"$error":"#DIV/0!"}},null,{"$f":"S94","v":0}]
[null,null,{"$f":"title281","v":"Loan terms"},"year",null,null,{"$f":"+Investment!G18","v":3},null,{"$f":"+Investment!I18","v":3},null,{"$f":"+Investment!K18","v":3},null,6,null,6,null,6,null,6]
[null,null,{"$f":"title282","v":"Total loan payment"},"USD",null,null,{"$f":"G95*G96","v":0},null,{"$f":"I95*I96","v":0},null,{"$f":"K95*K96","v":0},null,{"$f":"M95*M96","v":0},null,{"$f":"O95*O96","v":{"$error":"#DIV/0!"}},null,{"$f":"Q95*Q96","v":{"$error":"#DIV/0!"}},null,{"$f":"S95*S96","v":0}]
[null,null,{"$f":"title271","v":"Loan interest"},"USD",null,null,{"$f":"G97+G92","v":0},null,{"$f":"I97+I92","v":0},null,{"$f":"K97+K92","v":0},null,{"$f":"M97+M92","v":0},null,{"$f":"O97+O92","v":{"$error":"#DIV/0!"}},null,{"$f":"Q97+Q92","v":{"$error":"#DIV/0!"}},null,{"$f":"S97+S92","v":0}]
[null,null,{"$f":"title277","v":"Average loan interest"},{"$f":"title103","v":"USD/year"},null,null,{"$f":"+G98/G96","v":0},null,{"$f":"+I98/I96","v":0},null,{"$f":"+K98/K96","v":0},null,{"$f":"+M98/M96","v":0},null,{"$f":"+O98/O96","v":{"$error":"#DIV/0!"}},null,{"$f":"+Q98/Q96","v":{"$error":"#DIV/0!"}},null,{"$f":"+S98/S96","v":0}]

{"sheet":"COST_RES2","index":13,"n_rows":99,"n_cols":19,"rows_kept":99,"cut":false,"hidden":false,"merged":[[2,2,2,18],[5,3,5,4],[21,5,21,6],[21,7,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[22,17,22,18],[23,5,23,6],[23,7,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,17,23,18],[22,5,22,6],[22,7,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[24,17,24,18],[33,5,33,18],[34,5,34,6],[34,7,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[24,5,24,6],[24,7,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[80,17,80,18],[82,5,82,18],[83,5,83,6],[83,7,83,8],[83,9,83,10],[83,11,83,12],[83,13,83,14],[83,15,83,16],[83,17,83,18],[80,5,80,6],[80,7,80,8],[80,9,80,10],[80,11,80,12],[80,13,80,14],[80,15,80,16],[84,17,84,18],[85,5,85,6],[85,7,85,8],[85,9,85,10],[85,11,85,12],[85,13,85,14],[85,15,85,16],[85,17,85,18],[84,5,84,6],[84,7,84,8],[84,9,84,10],[84,11,84,12],[84,13,84,14],[84,15,84,16],[88,17,88,18],[87,5,87,18],[88,2,90,2],[88,3,90,3],[88,4,90,4],[88,5,88,6],[88,7,88,8],[88,9,88,10],[88,11,88,12],[88,13,88,14],[88,15,88,16]]}
[]
[]
[null,null,{"$f":"+UPPER(title238&'Data Entry Needs'!E11)","v":"PROCESSING COSTS FOR CHARCOAL PRODUCTION FROM PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title134","v":"Use white cells to input data"},{"$f":"title135","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title239","v":"Summary of Feedstock and Storage"}]
[]
[null,null,{"$f":"title137","v":"Feedstock"},null,{"$f":"+'Data Entry Needs'!$E$11","v":"Please Select"}]
[null,null,{"$f":"title138","v":"Feedstock available (t/year)"},null,{"$f":"'Data Entry Needs'!E12","v":0}]
[null,null,{"$f":"title139","v":"Biomass density (t/m3)"},null,{"$f":"'Data Entry Needs'!E13","v":0}]
[null,null,{"$f":"title141","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$E$18","v":0}]
[null,null,{"$f":"title240","v":"Drying time required (days/month)"},null,{"$f":"+'Data Entry Needs'!E19","v":0}]
[null,null,{"$f":"title241","v":"Safety stock rate"},null,{"$f":"+'Data Entry Needs'!E20","v":0}]
[null,null,{"$f":"title140","v":"Feedstock price (USD/t)"},null,{"$f":"IF('Data Entry Needs'!$E$16=title147,'Data Entry Needs'!$E$17,'Data Entry Needs'!$E$16)","v":0}]
[]
[]
[null,null,false]
[null,null,{"$f":"title242","v":"Summary of Technologies Analyzed"}]
[]
[null,null,{"$f":"title243","v":"Charcoal kiln technology"},null,null,{"$f":"title126","v":"Oil drum"},null,"Casamance",null,{"$f":"title127","v":"Improved pit Liberia"},null,{"$f":"title128","v":"Portable steel kiln"},null,{"$f":"title129","v":"Standard Beehive"},null,"Missouri",null,{"$f":"title130","v":"Somalia mound"}]
[null,null,{"$f":"title244","v":"Operating hours per year"},{"$f":"title248","v":"h/year"},null,{"$f":"'Data Entry Needs'!$J$12*'Data Entry Needs'!$K$12","v":0},null,{"$f":"'Data Entry Needs'!$J$13*'Data Entry Needs'!$K$13","v":0},null,{"$f":"'Data Entry Needs'!$J$14*'Data Entry Needs'!$K$14","v":0},null,{"$f":"'Data Entry Needs'!$J$16*'Data Entry Needs'!$K$16","v":0},null,{"$f":"'Data Entry Needs'!$J$17*'Data Entry Needs'!$K$17","v":0},null,{"$f":"'Data Entry Needs'!$J$19*'Data Entry Needs'!$K$19","v":0},null,{"$f":"'Data Entry Needs'!$J$20*'Data Entry Needs'!$K$20","v":0}]
[null,null,{"$f":"title245","v":"Annual production"},{"$f":"title249","v":"t/year"},null,6.5699999999999994,null,49.712999999999994,null,66.283999999999992,null,182.5,null,203,null,305.06666666666666,null,383.25]
[null,null,{"$f":"title246","v":"Maximum technology efficiency"},null,null,{"$f":"'Kiln cost'!M28","v":0.2},null,0.3,null,0.3,null,{"$f":"'Kiln cost'!$M$13","v":0.25},null,0.33,null,0.33,null,0.42]
[null,null,{"$f":"title247","v":"Transportation distance"},"km",{"$f":"title250","v":"Field -> Factory"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},10,{"$f":"title254","v":"Not Required"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"}]
[null,null,{"$f":"title247","v":"Transportation distance"},"km",{"$f":"title251","v":"Factory -> Market"},null,{"$f":"title253","v":"Mobile"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title253","v":"Mobile"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"}]
[]
[]
[]
[]
[null,null,{"$f":"title255","v":"Production Cost Details"}]
[]
[null,null,null,null,null,{"$f":"title291","v":"Capacities (t charcoal/year)"}]
[null,null,null,null,null,{"$f":"+F24","v":6.5699999999999994},null,{"$f":"+H24","v":49.712999999999994},null,{"$f":"+J24","v":66.283999999999992},null,{"$f":"+L24","v":182.5},null,{"$f":"+N24","v":203},null,{"$f":"+P24","v":305.06666666666666},null,{"$f":"+R24","v":383.25}]
[]
[null,null,{"$f":"title256","v":"Inputs"},{"$f":"title69","v":"Unit"},{"$f":"title284","v":"Unit Price"},{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title80&\")\"","v":"(USD/unit)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title137","v":"Feedstock"},"t",{"$f":"+$E$16","v":0},{"$f":"F24/F25","v":32.849999999999994},{"$f":"+F39*$E$39","v":0},{"$f":"H24/H25","v":165.70999999999998},{"$f":"+H39*$E$39","v":0},{"$f":"J24/J25","v":220.94666666666666},{"$f":"+J39*$E$39","v":0},{"$f":"L24/L25","v":730},{"$f":"+L39*$E$39","v":0},{"$f":"N24/N25","v":615.15151515151513},{"$f":"+N39*$E$39","v":0},{"$f":"P24/P25","v":924.44444444444434},{"$f":"+P39*$E$39","v":0},{"$f":"R24/R25","v":912.5},{"$f":"+R39*$E$39","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G39)","v":0},null,{"$f":"SUM(I39)","v":0},null,{"$f":"SUM(K39)","v":0},null,{"$f":"SUM(M39)","v":0},null,{"$f":"SUM(O39)","v":0},null,{"$f":"SUM(Q39)","v":0},null,{"$f":"SUM(S39)","v":0}]
[]
[null,null,{"$f":"title257","v":"Labour and miscellaneous costs"},{"$f":"title69","v":"Unit"},{"$f":"title284","v":"Unit Price"},{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title194&\")\"","v":"(USD/person-hour)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title178","v":"Unskilled worker"},"# employee",{"$f":"+'Data Entry Needs'!$D$35","v":0},1,{"$f":"+$E44*F44*F23","v":0},1,{"$f":"E44*H44*$H$23","v":0},2,{"$f":"+$E44*J44*J23","v":0},2,{"$f":"+$E44*L44*L23","v":0},2,{"$f":"+$E44*N44*N23","v":0},2,{"$f":"+$E44*P44*P23","v":0},14,{"$f":"+E44*R44*R23","v":0}]
[null,null,{"$f":"title197","v":"Skilled worker"},"# employee",{"$f":"+'Data Entry Needs'!$I$35","v":0},0,{"$f":"+$E45*F45*F23","v":0},1,{"$f":"E45*H45*$H$23","v":0},0,{"$f":"+$E45*J45*J23","v":0},0,{"$f":"+$E45*L45*L23","v":0},1,{"$f":"+$E45*N45*N23","v":0},1,{"$f":"+$E45*P45*P23","v":0},1,{"$f":"+E45*R45*R23","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G44:G45)","v":0},null,{"$f":"SUM(I44:I45)","v":0},null,{"$f":"SUM(K44:K45)","v":0},null,{"$f":"SUM(M44:M45)","v":0},null,{"$f":"SUM(O44:O45)","v":0},null,{"$f":"SUM(Q44:Q45)","v":0},null,{"$f":"SUM(S44:S45)","v":0}]
[]
[null,null,{"$f":"title258","v":"Transport of feedstock"},{"$f":"title69","v":"Unit"},{"$f":"title284","v":"Unit Price"},{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total"]
[null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title259","v":"Feedstock (farm to plant)"},"km",{"$f":"'Data Entry Needs'!D42","v":0},{"$f":"+F26","v":0},{"$f":"+F50*$E50*F$39","v":0},{"$f":"+H26","v":0},{"$f":"E50*H50*H39","v":0},{"$f":"+J26","v":0},{"$f":"+J50*$E50*J$39","v":0},{"$f":"+L26","v":10},{"$f":"+L50*$E50*L$39","v":0},{"$f":"+N26","v":0},{"$f":"+N50*$E50*N$39","v":0},{"$f":"+P26","v":0},{"$f":"+P50*$E50*P$39","v":0},{"$f":"+R26","v":0},{"$f":"+R50*E50*R39","v":0}]
[null,null,{"$f":"title260","v":"Charcoal (plant to market)"},"km",{"$f":"+'Data Entry Needs'!$I$42","v":0},{"$f":"+F27","v":0},{"$f":"+F51*$E51*F24","v":0},{"$f":"+H27","v":0},{"$f":"E51*H51*H24","v":0},{"$f":"+J27","v":0},{"$f":"+J51*$E51*J$24","v":0},{"$f":"+L27","v":0},{"$f":"+L51*$E51*L$24","v":0},{"$f":"+N27","v":0},{"$f":"+N51*$E51*N$24","v":0},{"$f":"+P27","v":0},{"$f":"+P51*$E51*P$24","v":0},{"$f":"+R27","v":0},{"$f":"+R51*E51*R24","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G50:G51)","v":0},null,{"$f":"SUM(I50:I51)","v":0},null,{"$f":"SUM(K50:K51)","v":0},null,{"$f":"SUM(M50:M51)","v":0},null,{"$f":"SUM(O50:O51)","v":0},null,{"$f":"SUM(Q50:Q51)","v":0},null,{"$f":"SUM(S50:S51)","v":0}]
[]
[null,null,{"$f":"title261","v":"Storage"},{"$f":"title69","v":"Unit"},{"$f":"title284","v":"Unit Price"},{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total"]
[null,null,null,null,"(USD/t)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title137","v":"Feedstock"},{"$f":"title249","v":"t/year"},{"$f":"+'Data Entry Needs'!$D$18","v":0},{"$f":"+(F24*8/F23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"F56*E56","v":{"$error":"#DIV/0!"}},{"$f":"+(H24*8/H23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"E56*H56","v":{"$error":"#DIV/0!"}},{"$f":"+(J24*8/J23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"J56*E56","v":{"$error":"#DIV/0!"}},0,{"$f":"E56*L56","v":0},{"$f":"+(N24*8/N23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"E56*N56","v":{"$error":"#DIV/0!"}},{"$f":"+(P24*8/P23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"E56*P56","v":{"$error":"#DIV/0!"}},{"$f":"+(R24*8/R23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"+E56*R56","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title262","v":"Charcoal products"},{"$f":"title249","v":"t/year"},{"$f":"+'Data Entry Needs'!$D$45","v":0},{"$f":"+F24*10%","v":0.65700000000000003},{"$f":"F57*E57","v":0},{"$f":"+H24*10%","v":4.9712999999999994},{"$f":"E57*H57","v":0},{"$f":"+J24*10%","v":6.6283999999999992},{"$f":"J57*E57","v":0},{"$f":"+L24*$E$15","v":0},{"$f":"E57*L57","v":0},{"$f":"+N24*$E$15","v":0},{"$f":"E57*N57","v":0},{"$f":"+P24*$E$15","v":0},{"$f":"E57*P57","v":0},{"$f":"+R24*$E$15","v":0},{"$f":"+E57*R57","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G56:G57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I56:I57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K56:K57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(M56:M57)","v":0},null,{"$f":"SUM(O56:O57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Q56:Q57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(S56:S57)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title263","v":"Investment"},{"$f":"title69","v":"Unit"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"}]
[null,null,null,null,null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title264","v":"Equipment"},{"$f":"title103","v":"USD/year"},null,{"$f":"+Investment!G14/Investment!$G$18","v":0},null,{"$f":"+Investment!I14/Investment!$I$18","v":0},null,{"$f":"+Investment!K14/Investment!$K$18","v":0},null,{"$f":"+Investment!M14/Investment!$M$18","v":0},null,{"$f":"+Investment!O14/Investment!$O$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!Q14/Investment!$Q$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!S14/Investment!$S$18","v":0}]
[null,null,{"$f":"title265","v":"Building"},{"$f":"title103","v":"USD/year"},null,{"$f":"+Investment!G15/Investment!$G$18","v":0},null,{"$f":"+Investment!I15/Investment!$I$18","v":0},null,{"$f":"+Investment!K15/Investment!$K$18","v":0},null,{"$f":"+Investment!M15/Investment!$M$18","v":0},null,{"$f":"+Investment!O15/Investment!$O$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!Q15/Investment!$Q$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!S15/Investment!$S$18","v":0}]
[null,null,{"$f":"title266","v":"Installation"},{"$f":"title103","v":"USD/year"},null,{"$f":"+Investment!G16/Investment!$G$18","v":0},null,{"$f":"+Investment!I16/Investment!$I$18","v":0},null,{"$f":"+Investment!K16/Investment!$K$18","v":0},null,{"$f":"+Investment!M16/Investment!$M$18","v":0},null,{"$f":"+Investment!O16/Investment!$O$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!Q16/Investment!$Q$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!S16/Investment!$S$18","v":0}]
[null,null,{"$f":"title267","v":"Total investment depreciation"},null,null,{"$f":"SUM(F62:F64)","v":0},null,{"$f":"SUM(H62:H64)","v":0},null,{"$f":"SUM(J62:J64)","v":0},null,{"$f":"SUM(L62:L64)","v":0},null,{"$f":"SUM(N62:N64)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(P62:P64)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R62:R64)","v":0}]
[null,null,{"$f":"title268","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$I$49","v":0},null,{"$f":"+F65*$E$66","v":0},null,{"$f":"+H65*$E$66","v":0},null,{"$f":"+J65*$E$66","v":0},null,{"$f":"+L65*$E$66","v":0},null,{"$f":"+N65*$E$66","v":{"$error":"#DIV/0!"}},null,{"$f":"+P65*$E$66","v":{"$error":"#DIV/0!"}},null,{"$f":"+R65*$E$66","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"+G66+F65","v":0},null,{"$f":"+I66+H65","v":0},null,{"$f":"+K66+J65","v":0},null,{"$f":"+M66+L65","v":0},null,{"$f":"+O66+N65","v":{"$error":"#DIV/0!"}},null,{"$f":"+Q66+P65","v":{"$error":"#DIV/0!"}},null,{"$f":"+S66+R65","v":0}]
[]
[null,null,{"$f":"title119","v":"Other costs"},{"$f":"title69","v":"Unit"},{"$f":"title285","v":" Rate (%)"},{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total"]
[null,null,null,null,null,{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title269","v":"Plant overhead"},"USD",null,0,{"$f":"+(G44+G45+G66)*F71","v":0},0,{"$f":"+(I44+I45+I66)*H71","v":0},0,{"$f":"+(K44+K45+K66)*J71","v":0},{"$f":"+'Data Entry Needs'!$I$48","v":0},{"$f":"+(M44+M45+M66)*L71","v":0},{"$f":"+'Data Entry Needs'!$I$48","v":0},{"$f":"+(O44+O45+O66)*N71","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$I$48","v":0},{"$f":"+(Q44+Q45+Q66)*P71","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$I$48","v":0},{"$f":"+(S44+S45+S66)*R71","v":0}]
[null,null,{"$f":"title270","v":"General and administrative cost"},"USD",null,0,{"$f":"+(G40+G46+G71+G66)*F72","v":0},0,{"$f":"+(I40+I46+I71+I66)*H72","v":0},0,{"$f":"+(K40+K46+K71+K66)*J72","v":0},{"$f":"+'Data Entry Needs'!$D$49","v":0},{"$f":"+(M40+M46+M71+M66)*L72","v":0},{"$f":"+'Data Entry Needs'!$D$49","v":0},{"$f":"+(O40+O46+O71+O66)*N72","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$D$49","v":0},{"$f":"+(Q40+Q46+Q71+Q66)*P72","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$D$49","v":0},{"$f":"+(S40+S46+S71+S66)*R72","v":0}]
[null,null,{"$f":"title271","v":"Loan interest"},"USD",null,{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-G99","v":0},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-I99","v":0},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-K99","v":0},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-M99","v":0},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-O99","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-Q99","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-S99","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G71:G73)","v":0},null,{"$f":"SUM(I71:I73)","v":0},null,{"$f":"SUM(K71:K73)","v":0},null,{"$f":"SUM(M71:M73)","v":0},null,{"$f":"SUM(O71:O73)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Q71:Q73)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(S71:S73)","v":0}]
[]
[null,null,null,null,null,"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"}]
[null,null,null,null,null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title272","v":"Total operating costs"},null,null,{"$f":"+G40+G46+G52+G58","v":{"$error":"#DIV/0!"}},{"$f":"+F78/F$81","v":{"$error":"#DIV/0!"}},{"$f":"+I40+I46+I52+I58","v":{"$error":"#DIV/0!"}},{"$f":"+H78/H$81","v":{"$error":"#DIV/0!"}},{"$f":"+K40+K46+K52+K58","v":{"$error":"#DIV/0!"}},{"$f":"+J78/J$81","v":{"$error":"#DIV/0!"}},{"$f":"+M40+M46+M52+M58","v":0},{"$f":"+L78/L$81","v":{"$error":"#DIV/0!"}},{"$f":"+O40+O46+O52+O58","v":{"$error":"#DIV/0!"}},{"$f":"+N78/N$81","v":{"$error":"#DIV/0!"}},{"$f":"+Q40+Q46+Q52+Q58","v":{"$error":"#DIV/0!"}},{"$f":"+P78/P$81","v":{"$error":"#DIV/0!"}},{"$f":"+S40+S46+S52+S58","v":{"$error":"#DIV/0!"}},{"$f":"+R78/R$81","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title273","v":"Total fixed costs"},null,null,{"$f":"+G67","v":0},{"$f":"+F79/F$81","v":{"$error":"#DIV/0!"}},{"$f":"+I67","v":0},{"$f":"+H79/H$81","v":{"$error":"#DIV/0!"}},{"$f":"+K67","v":0},{"$f":"+J79/J$81","v":{"$error":"#DIV/0!"}},{"$f":"+M67","v":0},{"$f":"+L79/L$81","v":{"$error":"#DIV/0!"}},{"$f":"+O67","v":{"$error":"#DIV/0!"}},{"$f":"+N79/N$81","v":{"$error":"#DIV/0!"}},{"$f":"+Q67","v":{"$error":"#DIV/0!"}},{"$f":"+P79/P$81","v":{"$error":"#DIV/0!"}},{"$f":"+S67","v":0},{"$f":"+R79/R$81","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title274","v":"Total other costs"},null,null,{"$f":"+G74","v":0},{"$f":"+F80/F$81","v":{"$error":"#DIV/0!"}},{"$f":"+I74","v":0},{"$f":"+H80/H$81","v":{"$error":"#DIV/0!"}},{"$f":"+K74","v":0},{"$f":"+J80/J$81","v":{"$error":"#DIV/0!"}},{"$f":"+M74","v":0},{"$f":"+L80/L$81","v":{"$error":"#DIV/0!"}},{"$f":"+O74","v":{"$error":"#DIV/0!"}},{"$f":"+N80/N$81","v":{"$error":"#DIV/0!"}},{"$f":"+Q74","v":{"$error":"#DIV/0!"}},{"$f":"+P80/P$81","v":{"$error":"#DIV/0!"}},{"$f":"+S74","v":0},{"$f":"+R80/R$81","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title275","v":"Total production costs"},null,null,{"$f":"SUM(F78:F80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(H78:H80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J78:J80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L78:L80)","v":0},null,{"$f":"SUM(N78:N80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(P78:P80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R78:R80)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,{"$f":"title291","v":"Capacities (t charcoal/year)"}]
[null,null,null,null,null,{"$f":"F24","v":6.5699999999999994},null,{"$f":"H24","v":49.712999999999994},null,{"$f":"J24","v":66.283999999999992},null,{"$f":"L24","v":182.5},null,{"$f":"N24","v":203},null,{"$f":"P24","v":305.06666666666666},null,{"$f":"R24","v":383.25}]
[null,null,null,null,null,{"$f":"title126","v":"Oil drum"},null,"Casamance",null,{"$f":"title127","v":"Improved pit Liberia"},null,{"$f":"title128","v":"Portable steel kiln"},null,{"$f":"title129","v":"Standard Beehive"},null,"Missouri",null,{"$f":"title130","v":"Somalia mound"}]
[null,null,{"$f":"title276","v":"Unit cost of charcoal + transport (USD/kg of charcoal)"},null,null,{"$f":"F81/(F24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"H81/(H24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"J81/(J24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"L81/(L24*1000)","v":0},null,{"$f":"N81/(N24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"P81/(P24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"R81/(R24*1000)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,{"$f":"title277","v":"Average loan interest"},{"$f":"title69","v":"Unit"},{"$f":"title192","v":"Loan ratio (%)"},{"$f":"title126","v":"Oil drum"},null,"Casamance",null,{"$f":"title127","v":"Improved pit Liberia"},null,{"$f":"title128","v":"Portable steel kiln"},null,{"$f":"title129","v":"Standard Beehive"},null,"Missouri",null,{"$f":"title130","v":"Somalia mound"}]
[null,null,null,null,null,{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"}]
[null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,{"$f":"title278","v":"Loan amount"},"USD",{"$f":"+'Data Entry Needs'!$D$58","v":0},{"$f":"+F65*3","v":0},{"$f":"$E$92*F92","v":0},{"$f":"H65*3","v":0},{"$f":"$E$92*H92","v":0},{"$f":"J65*3","v":0},{"$f":"$E$92*J92","v":0},{"$f":"L65*6","v":0},{"$f":"$E$92*L92","v":0},{"$f":"N65*6","v":{"$error":"#DIV/0!"}},{"$f":"$E$92*N92","v":{"$error":"#DIV/0!"}},{"$f":"P65*6","v":{"$error":"#DIV/0!"}},{"$f":"$E$92*P92","v":{"$error":"#DIV/0!"}},{"$f":"R65*6","v":0},{"$f":"$E$92*R92","v":0}]
[null,null,{"$f":"title279","v":"Loan interest rate"},"%",null,null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,null,"Loan payment","USD/month",null,null,{"$f":"PMT(G93,G96,G92,0)","v":0},null,{"$f":"PMT(I93,I96,I92,0)","v":0},null,{"$f":"PMT(K93,K96,K92,0)","v":0},null,{"$f":"PMT(M93,M96,M92,0)","v":0},null,{"$f":"PMT(O93,O96,O92,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(Q93,Q96,Q92,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(S93,S96,S92,0)","v":0}]
[null,null,{"$f":"title280","v":"Annual loan payment"},{"$f":"title103","v":"USD/year"},null,null,{"$f":"G94","v":0},null,{"$f":"I94","v":0},null,{"$f":"K94","v":0},null,{"$f":"M94","v":0},null,{"$f":"O94","v":{"$error":"#DIV/0!"}},null,{"$f":"Q94","v":{"$error":"#DIV/0!"}},null,{"$f":"S94","v":0}]
[null,null,{"$f":"title281","v":"Loan terms"},"year",null,null,{"$f":"+Investment!G18","v":3},null,{"$f":"+Investment!I18","v":3},null,{"$f":"+Investment!K18","v":3},null,6,null,6,null,6,null,6]
[null,null,{"$f":"title282","v":"Total loan payment"},"USD",null,null,{"$f":"G95*G96","v":0},null,{"$f":"I95*I96","v":0},null,{"$f":"K95*K96","v":0},null,{"$f":"M95*M96","v":0},null,{"$f":"O95*O96","v":{"$error":"#DIV/0!"}},null,{"$f":"Q95*Q96","v":{"$error":"#DIV/0!"}},null,{"$f":"S95*S96","v":0}]
[null,null,{"$f":"title271","v":"Loan interest"},"USD",null,null,{"$f":"G97+G92","v":0},null,{"$f":"I97+I92","v":0},null,{"$f":"K97+K92","v":0},null,{"$f":"M97+M92","v":0},null,{"$f":"O97+O92","v":{"$error":"#DIV/0!"}},null,{"$f":"Q97+Q92","v":{"$error":"#DIV/0!"}},null,{"$f":"S97+S92","v":0}]
[null,null,{"$f":"title277","v":"Average loan interest"},{"$f":"title103","v":"USD/year"},null,null,{"$f":"+G98/G96","v":0},null,{"$f":"+I98/I96","v":0},null,{"$f":"+K98/K96","v":0},null,{"$f":"+M98/M96","v":0},null,{"$f":"+O98/O96","v":{"$error":"#DIV/0!"}},null,{"$f":"+Q98/Q96","v":{"$error":"#DIV/0!"}},null,{"$f":"+S98/S96","v":0}]

{"sheet":"COST_RES3","index":14,"n_rows":99,"n_cols":19,"rows_kept":99,"cut":false,"hidden":false,"merged":[[2,2,2,18],[5,3,5,4],[21,5,21,6],[21,7,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[22,17,22,18],[23,5,23,6],[23,7,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,17,23,18],[22,5,22,6],[22,7,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[24,17,24,18],[33,5,33,18],[34,5,34,6],[34,7,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[24,5,24,6],[24,7,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[80,17,80,18],[82,5,82,18],[83,5,83,6],[83,7,83,8],[83,9,83,10],[83,11,83,12],[83,13,83,14],[83,15,83,16],[83,17,83,18],[80,5,80,6],[80,7,80,8],[80,9,80,10],[80,11,80,12],[80,13,80,14],[80,15,80,16],[84,17,84,18],[85,5,85,6],[85,7,85,8],[85,9,85,10],[85,11,85,12],[85,13,85,14],[85,15,85,16],[85,17,85,18],[84,5,84,6],[84,7,84,8],[84,9,84,10],[84,11,84,12],[84,13,84,14],[84,15,84,16],[88,17,88,18],[87,5,87,18],[88,2,90,2],[88,3,90,3],[88,4,90,4],[88,5,88,6],[88,7,88,8],[88,9,88,10],[88,11,88,12],[88,13,88,14],[88,15,88,16]]}
[]
[]
[null,null,{"$f":"+UPPER(title238&'Data Entry Needs'!F11)","v":"PROCESSING COSTS FOR CHARCOAL PRODUCTION FROM PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title134","v":"Use white cells to input data"},{"$f":"title135","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title239","v":"Summary of Feedstock and Storage"}]
[]
[null,null,{"$f":"title137","v":"Feedstock"},null,{"$f":"+'Data Entry Needs'!$F$11","v":"Please Select"}]
[null,null,{"$f":"title138","v":"Feedstock available (t/year)"},null,{"$f":"'Data Entry Needs'!F12","v":0}]
[null,null,{"$f":"title139","v":"Biomass density (t/m3)"},null,{"$f":"'Data Entry Needs'!F13","v":0}]
[null,null,{"$f":"title141","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$F$18","v":0}]
[null,null,{"$f":"title240","v":"Drying time required (days/month)"},null,{"$f":"+'Data Entry Needs'!F19","v":0}]
[null,null,{"$f":"title241","v":"Safety stock rate"},null,{"$f":"+'Data Entry Needs'!F20","v":0}]
[null,null,{"$f":"title140","v":"Feedstock price (USD/t)"},null,{"$f":"IF('Data Entry Needs'!$F$16=title147,'Data Entry Needs'!$F$17,'Data Entry Needs'!$F$16)","v":0}]
[]
[]
[null,null,false]
[null,null,{"$f":"title242","v":"Summary of Technologies Analyzed"}]
[]
[null,null,{"$f":"title243","v":"Charcoal kiln technology"},null,null,{"$f":"title126","v":"Oil drum"},null,"Casamance",null,{"$f":"title127","v":"Improved pit Liberia"},null,{"$f":"title128","v":"Portable steel kiln"},null,{"$f":"title129","v":"Standard Beehive"},null,"Missouri",null,{"$f":"title130","v":"Somalia mound"}]
[null,null,{"$f":"title244","v":"Operating hours per year"},{"$f":"title248","v":"h/year"},null,{"$f":"'Data Entry Needs'!$J$12*'Data Entry Needs'!$K$12","v":0},null,{"$f":"'Data Entry Needs'!$J$13*'Data Entry Needs'!$K$13","v":0},null,{"$f":"'Data Entry Needs'!$J$14*'Data Entry Needs'!$K$14","v":0},null,{"$f":"'Data Entry Needs'!$J$16*'Data Entry Needs'!$K$16","v":0},null,{"$f":"'Data Entry Needs'!$J$17*'Data Entry Needs'!$K$17","v":0},null,{"$f":"'Data Entry Needs'!$J$19*'Data Entry Needs'!$K$19","v":0},null,{"$f":"'Data Entry Needs'!$J$20*'Data Entry Needs'!$K$20","v":0}]
[null,null,{"$f":"title245","v":"Annual production"},{"$f":"title249","v":"t/year"},null,6.5699999999999994,null,49.712999999999994,null,66.283999999999992,null,182.5,null,203,null,305.06666666666666,null,383.25]
[null,null,{"$f":"title246","v":"Maximum technology efficiency"},null,null,{"$f":"'Kiln cost'!M28","v":0.2},null,0.3,null,0.3,null,{"$f":"'Kiln cost'!$M$13","v":0.25},null,0.33,null,0.33,null,0.42]
[null,null,{"$f":"title247","v":"Transportation distance"},"km",{"$f":"title250","v":"Field -> Factory"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},10,{"$f":"title254","v":"Not Required"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"}]
[null,null,{"$f":"title247","v":"Transportation distance"},"km",{"$f":"title251","v":"Factory -> Market"},null,{"$f":"title253","v":"Mobile"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title253","v":"Mobile"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"},null,{"$f":"title252","v":"Centralized"}]
[]
[]
[]
[]
[null,null,{"$f":"title255","v":"Production Cost Details"}]
[]
[null,null,null,null,null,{"$f":"title291","v":"Capacities (t charcoal/year)"}]
[null,null,null,null,null,{"$f":"+F24","v":6.5699999999999994},null,{"$f":"+H24","v":49.712999999999994},null,{"$f":"+J24","v":66.283999999999992},null,{"$f":"+L24","v":182.5},null,{"$f":"+N24","v":203},null,{"$f":"+P24","v":305.06666666666666},null,{"$f":"+R24","v":383.25}]
[]
[null,null,{"$f":"title256","v":"Inputs"},{"$f":"title69","v":"Unit"},{"$f":"title284","v":"Unit Price"},{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title80&\")\"","v":"(USD/unit)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title286","v":"(Unit/year)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title137","v":"Feedstock"},"t",{"$f":"+$E$16","v":0},{"$f":"F24/F25","v":32.849999999999994},{"$f":"+F39*$E$39","v":0},{"$f":"H24/H25","v":165.70999999999998},{"$f":"+H39*$E$39","v":0},{"$f":"J24/J25","v":220.94666666666666},{"$f":"+J39*$E$39","v":0},{"$f":"L24/L25","v":730},{"$f":"+L39*$E$39","v":0},{"$f":"N24/N25","v":615.15151515151513},{"$f":"+N39*$E$39","v":0},{"$f":"P24/P25","v":924.44444444444434},{"$f":"+P39*$E$39","v":0},{"$f":"R24/R25","v":912.5},{"$f":"+R39*$E$39","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G39)","v":0},null,{"$f":"SUM(I39)","v":0},null,{"$f":"SUM(K39)","v":0},null,{"$f":"SUM(M39)","v":0},null,{"$f":"SUM(O39)","v":0},null,{"$f":"SUM(Q39)","v":0},null,{"$f":"SUM(S39)","v":0}]
[]
[null,null,{"$f":"title257","v":"Labour and miscellaneous costs"},{"$f":"title69","v":"Unit"},{"$f":"title284","v":"Unit Price"},{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title194&\")\"","v":"(USD/person-hour)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title178","v":"Unskilled worker"},"# employee",{"$f":"+'Data Entry Needs'!$D$35","v":0},1,{"$f":"+$E44*F44*F23","v":0},1,{"$f":"E44*H44*$H$23","v":0},2,{"$f":"+$E44*J44*J23","v":0},2,{"$f":"+$E44*L44*L23","v":0},2,{"$f":"+$E44*N44*N23","v":0},2,{"$f":"+$E44*P44*P23","v":0},14,{"$f":"+E44*R44*R23","v":0}]
[null,null,{"$f":"title197","v":"Skilled worker"},"# employee",{"$f":"+'Data Entry Needs'!$I$35","v":0},0,{"$f":"+$E45*F45*F23","v":0},1,{"$f":"E45*H45*$H$23","v":0},0,{"$f":"+$E45*J45*J23","v":0},0,{"$f":"+$E45*L45*L23","v":0},1,{"$f":"+$E45*N45*N23","v":0},1,{"$f":"+$E45*P45*P23","v":0},1,{"$f":"+E45*R45*R23","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G44:G45)","v":0},null,{"$f":"SUM(I44:I45)","v":0},null,{"$f":"SUM(K44:K45)","v":0},null,{"$f":"SUM(M44:M45)","v":0},null,{"$f":"SUM(O44:O45)","v":0},null,{"$f":"SUM(Q44:Q45)","v":0},null,{"$f":"SUM(S44:S45)","v":0}]
[]
[null,null,{"$f":"title258","v":"Transport of feedstock"},{"$f":"title69","v":"Unit"},{"$f":"title284","v":"Unit Price"},{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total"]
[null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title259","v":"Feedstock (farm to plant)"},"km",{"$f":"'Data Entry Needs'!D42","v":0},{"$f":"+F26","v":0},{"$f":"+F50*$E50*F$39","v":0},{"$f":"+H26","v":0},{"$f":"E50*H50*H39","v":0},{"$f":"+J26","v":0},{"$f":"+J50*$E50*J$39","v":0},{"$f":"+L26","v":10},{"$f":"+L50*$E50*L$39","v":0},{"$f":"+N26","v":0},{"$f":"+N50*$E50*N$39","v":0},{"$f":"+P26","v":0},{"$f":"+P50*$E50*P$39","v":0},{"$f":"+R26","v":0},{"$f":"+R50*E50*R39","v":0}]
[null,null,{"$f":"title260","v":"Charcoal (plant to market)"},"km",{"$f":"+'Data Entry Needs'!$I$42","v":0},{"$f":"+F27","v":0},{"$f":"+F51*$E51*F24","v":0},{"$f":"+H27","v":0},{"$f":"E51*H51*H24","v":0},{"$f":"+J27","v":0},{"$f":"+J51*$E51*J$24","v":0},{"$f":"+L27","v":0},{"$f":"+L51*$E51*L$24","v":0},{"$f":"+N27","v":0},{"$f":"+N51*$E51*N$24","v":0},{"$f":"+P27","v":0},{"$f":"+P51*$E51*P$24","v":0},{"$f":"+R27","v":0},{"$f":"+R51*E51*R24","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G50:G51)","v":0},null,{"$f":"SUM(I50:I51)","v":0},null,{"$f":"SUM(K50:K51)","v":0},null,{"$f":"SUM(M50:M51)","v":0},null,{"$f":"SUM(O50:O51)","v":0},null,{"$f":"SUM(Q50:Q51)","v":0},null,{"$f":"SUM(S50:S51)","v":0}]
[]
[null,null,{"$f":"title261","v":"Storage"},{"$f":"title69","v":"Unit"},{"$f":"title284","v":"Unit Price"},{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total",{"$f":"title219","v":"Quantity"},"Total"]
[null,null,null,null,"(USD/t)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title137","v":"Feedstock"},{"$f":"title249","v":"t/year"},{"$f":"+'Data Entry Needs'!$D$18","v":0},{"$f":"+(F24*8/F23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"F56*E56","v":{"$error":"#DIV/0!"}},{"$f":"+(H24*8/H23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"E56*H56","v":{"$error":"#DIV/0!"}},{"$f":"+(J24*8/J23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"J56*E56","v":{"$error":"#DIV/0!"}},0,{"$f":"E56*L56","v":0},{"$f":"+(N24*8/N23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"E56*N56","v":{"$error":"#DIV/0!"}},{"$f":"+(P24*8/P23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"E56*P56","v":{"$error":"#DIV/0!"}},{"$f":"+(R24*8/R23)*(1+$E$15)*$E$14*12","v":{"$error":"#DIV/0!"}},{"$f":"+E56*R56","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title262","v":"Charcoal products"},{"$f":"title249","v":"t/year"},{"$f":"+'Data Entry Needs'!$D$45","v":0},{"$f":"+F24*10%","v":0.65700000000000003},{"$f":"F57*E57","v":0},{"$f":"+H24*10%","v":4.9712999999999994},{"$f":"E57*H57","v":0},{"$f":"+J24*10%","v":6.6283999999999992},{"$f":"J57*E57","v":0},{"$f":"+L24*$E$15","v":0},{"$f":"E57*L57","v":0},{"$f":"+N24*$E$15","v":0},{"$f":"E57*N57","v":0},{"$f":"+P24*$E$15","v":0},{"$f":"E57*P57","v":0},{"$f":"+R24*$E$15","v":0},{"$f":"+E57*R57","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G56:G57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I56:I57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K56:K57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(M56:M57)","v":0},null,{"$f":"SUM(O56:O57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Q56:Q57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(S56:S57)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title263","v":"Investment"},{"$f":"title69","v":"Unit"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"},null,{"$f":"title287","v":"Depreciation"}]
[null,null,null,null,null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title264","v":"Equipment"},{"$f":"title103","v":"USD/year"},null,{"$f":"+Investment!G14/Investment!$G$18","v":0},null,{"$f":"+Investment!I14/Investment!$I$18","v":0},null,{"$f":"+Investment!K14/Investment!$K$18","v":0},null,{"$f":"+Investment!M14/Investment!$M$18","v":0},null,{"$f":"+Investment!O14/Investment!$O$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!Q14/Investment!$Q$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!S14/Investment!$S$18","v":0}]
[null,null,{"$f":"title265","v":"Building"},{"$f":"title103","v":"USD/year"},null,{"$f":"+Investment!G15/Investment!$G$18","v":0},null,{"$f":"+Investment!I15/Investment!$I$18","v":0},null,{"$f":"+Investment!K15/Investment!$K$18","v":0},null,{"$f":"+Investment!M15/Investment!$M$18","v":0},null,{"$f":"+Investment!O15/Investment!$O$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!Q15/Investment!$Q$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!S15/Investment!$S$18","v":0}]
[null,null,{"$f":"title266","v":"Installation"},{"$f":"title103","v":"USD/year"},null,{"$f":"+Investment!G16/Investment!$G$18","v":0},null,{"$f":"+Investment!I16/Investment!$I$18","v":0},null,{"$f":"+Investment!K16/Investment!$K$18","v":0},null,{"$f":"+Investment!M16/Investment!$M$18","v":0},null,{"$f":"+Investment!O16/Investment!$O$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!Q16/Investment!$Q$18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Investment!S16/Investment!$S$18","v":0}]
[null,null,{"$f":"title267","v":"Total investment depreciation"},null,null,{"$f":"SUM(F62:F64)","v":0},null,{"$f":"SUM(H62:H64)","v":0},null,{"$f":"SUM(J62:J64)","v":0},null,{"$f":"SUM(L62:L64)","v":0},null,{"$f":"SUM(N62:N64)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(P62:P64)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R62:R64)","v":0}]
[null,null,{"$f":"title268","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$I$49","v":0},null,{"$f":"+F65*$E$66","v":0},null,{"$f":"+H65*$E$66","v":0},null,{"$f":"+J65*$E$66","v":0},null,{"$f":"+L65*$E$66","v":0},null,{"$f":"+N65*$E$66","v":{"$error":"#DIV/0!"}},null,{"$f":"+P65*$E$66","v":{"$error":"#DIV/0!"}},null,{"$f":"+R65*$E$66","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"+G66+F65","v":0},null,{"$f":"+I66+H65","v":0},null,{"$f":"+K66+J65","v":0},null,{"$f":"+M66+L65","v":0},null,{"$f":"+O66+N65","v":{"$error":"#DIV/0!"}},null,{"$f":"+Q66+P65","v":{"$error":"#DIV/0!"}},null,{"$f":"+S66+R65","v":0}]
[]
[null,null,{"$f":"title119","v":"Other costs"},{"$f":"title69","v":"Unit"},{"$f":"title285","v":" Rate (%)"},{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total",{"$f":"title288","v":"Specific"},"Total"]
[null,null,null,null,null,{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},{"$f":"title285","v":" Rate (%)"},{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title269","v":"Plant overhead"},"USD",null,0,{"$f":"+(G44+G45+G66)*F71","v":0},0,{"$f":"+(I44+I45+I66)*H71","v":0},0,{"$f":"+(K44+K45+K66)*J71","v":0},{"$f":"+'Data Entry Needs'!$I$48","v":0},{"$f":"+(M44+M45+M66)*L71","v":0},{"$f":"+'Data Entry Needs'!$I$48","v":0},{"$f":"+(O44+O45+O66)*N71","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$I$48","v":0},{"$f":"+(Q44+Q45+Q66)*P71","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$I$48","v":0},{"$f":"+(S44+S45+S66)*R71","v":0}]
[null,null,{"$f":"title270","v":"General and administrative cost"},"USD",null,0,{"$f":"+(G40+G46+G71+G66)*F72","v":0},0,{"$f":"+(I40+I46+I71+I66)*H72","v":0},0,{"$f":"+(K40+K46+K71+K66)*J72","v":0},{"$f":"+'Data Entry Needs'!$D$49","v":0},{"$f":"+(M40+M46+M71+M66)*L72","v":0},{"$f":"+'Data Entry Needs'!$D$49","v":0},{"$f":"+(O40+O46+O71+O66)*N72","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$D$49","v":0},{"$f":"+(Q40+Q46+Q71+Q66)*P72","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$D$49","v":0},{"$f":"+(S40+S46+S71+S66)*R72","v":0}]
[null,null,{"$f":"title271","v":"Loan interest"},"USD",null,{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-G99","v":0},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-I99","v":0},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-K99","v":0},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-M99","v":0},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-O99","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-Q99","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$D$59","v":0},{"$f":"-S99","v":0}]
[null,null,{"$f":"title223","v":"Subtotal"},null,null,null,{"$f":"SUM(G71:G73)","v":0},null,{"$f":"SUM(I71:I73)","v":0},null,{"$f":"SUM(K71:K73)","v":0},null,{"$f":"SUM(M71:M73)","v":0},null,{"$f":"SUM(O71:O73)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Q71:Q73)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(S71:S73)","v":0}]
[]
[null,null,null,null,null,"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"},"Total",{"$f":"title290","v":"Share (%)"}]
[null,null,null,null,null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title103&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title272","v":"Total operating costs"},null,null,{"$f":"+G40+G46+G52+G58","v":{"$error":"#DIV/0!"}},{"$f":"+F78/F$81","v":{"$error":"#DIV/0!"}},{"$f":"+I40+I46+I52+I58","v":{"$error":"#DIV/0!"}},{"$f":"+H78/H$81","v":{"$error":"#DIV/0!"}},{"$f":"+K40+K46+K52+K58","v":{"$error":"#DIV/0!"}},{"$f":"+J78/J$81","v":{"$error":"#DIV/0!"}},{"$f":"+M40+M46+M52+M58","v":0},{"$f":"+L78/L$81","v":{"$error":"#DIV/0!"}},{"$f":"+O40+O46+O52+O58","v":{"$error":"#DIV/0!"}},{"$f":"+N78/N$81","v":{"$error":"#DIV/0!"}},{"$f":"+Q40+Q46+Q52+Q58","v":{"$error":"#DIV/0!"}},{"$f":"+P78/P$81","v":{"$error":"#DIV/0!"}},{"$f":"+S40+S46+S52+S58","v":{"$error":"#DIV/0!"}},{"$f":"+R78/R$81","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title273","v":"Total fixed costs"},null,null,{"$f":"+G67","v":0},{"$f":"+F79/F$81","v":{"$error":"#DIV/0!"}},{"$f":"+I67","v":0},{"$f":"+H79/H$81","v":{"$error":"#DIV/0!"}},{"$f":"+K67","v":0},{"$f":"+J79/J$81","v":{"$error":"#DIV/0!"}},{"$f":"+M67","v":0},{"$f":"+L79/L$81","v":{"$error":"#DIV/0!"}},{"$f":"+O67","v":{"$error":"#DIV/0!"}},{"$f":"+N79/N$81","v":{"$error":"#DIV/0!"}},{"$f":"+Q67","v":{"$error":"#DIV/0!"}},{"$f":"+P79/P$81","v":{"$error":"#DIV/0!"}},{"$f":"+S67","v":0},{"$f":"+R79/R$81","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title274","v":"Total other costs"},null,null,{"$f":"+G74","v":0},{"$f":"+F80/F$81","v":{"$error":"#DIV/0!"}},{"$f":"+I74","v":0},{"$f":"+H80/H$81","v":{"$error":"#DIV/0!"}},{"$f":"+K74","v":0},{"$f":"+J80/J$81","v":{"$error":"#DIV/0!"}},{"$f":"+M74","v":0},{"$f":"+L80/L$81","v":{"$error":"#DIV/0!"}},{"$f":"+O74","v":{"$error":"#DIV/0!"}},{"$f":"+N80/N$81","v":{"$error":"#DIV/0!"}},{"$f":"+Q74","v":{"$error":"#DIV/0!"}},{"$f":"+P80/P$81","v":{"$error":"#DIV/0!"}},{"$f":"+S74","v":0},{"$f":"+R80/R$81","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title275","v":"Total production costs"},null,null,{"$f":"SUM(F78:F80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(H78:H80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J78:J80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L78:L80)","v":0},null,{"$f":"SUM(N78:N80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(P78:P80)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R78:R80)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,{"$f":"title291","v":"Capacities (t charcoal/year)"}]
[null,null,null,null,null,{"$f":"F24","v":6.5699999999999994},null,{"$f":"H24","v":49.712999999999994},null,{"$f":"J24","v":66.283999999999992},null,{"$f":"L24","v":182.5},null,{"$f":"N24","v":203},null,{"$f":"P24","v":305.06666666666666},null,{"$f":"R24","v":383.25}]
[null,null,null,null,null,{"$f":"title126","v":"Oil drum"},null,"Casamance",null,{"$f":"title127","v":"Improved pit Liberia"},null,{"$f":"title128","v":"Portable steel kiln"},null,{"$f":"title129","v":"Standard Beehive"},null,"Missouri",null,{"$f":"title130","v":"Somalia mound"}]
[null,null,{"$f":"title276","v":"Unit cost of charcoal + transport (USD/kg of charcoal)"},null,null,{"$f":"F81/(F24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"H81/(H24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"J81/(J24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"L81/(L24*1000)","v":0},null,{"$f":"N81/(N24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"P81/(P24*1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"R81/(R24*1000)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,{"$f":"title277","v":"Average loan interest"},{"$f":"title69","v":"Unit"},{"$f":"title192","v":"Loan ratio (%)"},{"$f":"title126","v":"Oil drum"},null,"Casamance",null,{"$f":"title127","v":"Improved pit Liberia"},null,{"$f":"title128","v":"Portable steel kiln"},null,{"$f":"title129","v":"Standard Beehive"},null,"Missouri",null,{"$f":"title130","v":"Somalia mound"}]
[null,null,null,null,null,{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"},{"$f":"title289","v":"Total investment"},{"$f":"title278","v":"Loan amount"}]
[null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,{"$f":"title278","v":"Loan amount"},"USD",{"$f":"+'Data Entry Needs'!$D$58","v":0},{"$f":"+F65*3","v":0},{"$f":"$E$92*F92","v":0},{"$f":"H65*3","v":0},{"$f":"$E$92*H92","v":0},{"$f":"J65*3","v":0},{"$f":"$E$92*J92","v":0},{"$f":"L65*6","v":0},{"$f":"$E$92*L92","v":0},{"$f":"N65*6","v":{"$error":"#DIV/0!"}},{"$f":"$E$92*N92","v":{"$error":"#DIV/0!"}},{"$f":"P65*6","v":{"$error":"#DIV/0!"}},{"$f":"$E$92*P92","v":{"$error":"#DIV/0!"}},{"$f":"R65*6","v":0},{"$f":"$E$92*R92","v":0}]
[null,null,{"$f":"title279","v":"Loan interest rate"},"%",null,null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,null,"Loan payment","USD/month",null,null,{"$f":"PMT(G93,G96,G92,0)","v":0},null,{"$f":"PMT(I93,I96,I92,0)","v":0},null,{"$f":"PMT(K93,K96,K92,0)","v":0},null,{"$f":"PMT(M93,M96,M92,0)","v":0},null,{"$f":"PMT(O93,O96,O92,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(Q93,Q96,Q92,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(S93,S96,S92,0)","v":0}]
[null,null,{"$f":"title280","v":"Annual loan payment"},{"$f":"title103","v":"USD/year"},null,null,{"$f":"G94","v":0},null,{"$f":"I94","v":0},null,{"$f":"K94","v":0},null,{"$f":"M94","v":0},null,{"$f":"O94","v":{"$error":"#DIV/0!"}},null,{"$f":"Q94","v":{"$error":"#DIV/0!"}},null,{"$f":"S94","v":0}]
[null,null,{"$f":"title281","v":"Loan terms"},"year",null,null,{"$f":"+Investment!G18","v":3},null,{"$f":"+Investment!I18","v":3},null,{"$f":"+Investment!K18","v":3},null,6,null,6,null,6,null,6]
[null,null,{"$f":"title282","v":"Total loan payment"},"USD",null,null,{"$f":"G95*G96","v":0},null,{"$f":"I95*I96","v":0},null,{"$f":"K95*K96","v":0},null,{"$f":"M95*M96","v":0},null,{"$f":"O95*O96","v":{"$error":"#DIV/0!"}},null,{"$f":"Q95*Q96","v":{"$error":"#DIV/0!"}},null,{"$f":"S95*S96","v":0}]
[null,null,{"$f":"title271","v":"Loan interest"},"USD",null,null,{"$f":"G97+G92","v":0},null,{"$f":"I97+I92","v":0},null,{"$f":"K97+K92","v":0},null,{"$f":"M97+M92","v":0},null,{"$f":"O97+O92","v":{"$error":"#DIV/0!"}},null,{"$f":"Q97+Q92","v":{"$error":"#DIV/0!"}},null,{"$f":"S97+S92","v":0}]
[null,null,{"$f":"title277","v":"Average loan interest"},{"$f":"title103","v":"USD/year"},null,null,{"$f":"+G98/G96","v":0},null,{"$f":"+I98/I96","v":0},null,{"$f":"+K98/K96","v":0},null,{"$f":"+M98/M96","v":0},null,{"$f":"+O98/O96","v":{"$error":"#DIV/0!"}},null,{"$f":"+Q98/Q96","v":{"$error":"#DIV/0!"}},null,{"$f":"+S98/S96","v":0}]

{"sheet":"Summary of results-by feedstock","index":15,"n_rows":199,"n_cols":64,"rows_kept":199,"cut":false,"hidden":false,"merged":[[2,2,2,22],[5,15,5,18],[64,2,64,7],[64,9,64,15],[44,8,44,9],[44,6,44,7],[44,2,44,5],[11,11,11,12],[12,11,12,12],[13,11,13,12],[31,15,31,17],[31,18,31,20],[31,21,31,22],[80,2,80,7],[80,9,80,15],[48,2,48,7],[48,9,48,15],[9,15,9,22],[48,17,48,22]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"UPPER(title295&$AH$117)","v":"SUMMARY OF RESULTS FOR CHARCOAL PRODUCTION FROM PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title296","v":"Select a feedstock to see the summary results"}]
[]
[null,null,{"$f":"title297","v":"Sustainable Production and Investment Requirement"}]
[]
[null,null,{"$f":"title298","v":"Distribution of Available Biomass"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title304","v":"Investment per Plant and Sustainable Number of Plants"}]
[]
[null,null,null,{"$f":"title299","v":"Share of Biomass Small Scale Charcoal"},null,null,null,null,null,null,null,{"$f":"+$AI$124","v":0.58139534883720934}]
[null,null,null,{"$f":"title300","v":"Share of Biomass Medium Scale Charcoal"},null,null,null,null,null,null,null,{"$f":"+$AJ$124","v":0.20930232558139536}]
[null,null,null,{"$f":"title301","v":"Share of Biomass Large Scale Charcoal"},null,null,null,null,null,null,null,{"$f":"+$AK$124","v":0.20930232558139536}]
[]
[]
[null,null,{"$f":"title302","v":"Biomass Requirement per Plant"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title313","v":"Socio-economic Benefits"}]
[]
[null,null,{"$f":"title314","v":"Total Number of Jobs"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title320","v":"Total Consumers Supplied with Charcoal"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title315","v":"Supply Rural Households"},null,null,{"$f":"title316","v":"Supply Urban Households"},null,null,{"$f":"title317","v":"Supply Industries"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title321","v":"Economic and Financial Results"}]
[]
[null,null,{"$f":"title322","v":"Market Price Choice"},null,null,null,"    Rural",null,"     Urban",null,null,"      Industrial"]
[]
[null,null,{"$f":"+IF($BC$179,title323,title324)","v":"Small Scale Production"}]
[]
[null,null,{"$f":"title325","v":"Production cost of charcoal (USD/kg)"},null,null,null,null,null,null,{"$f":"title326","v":"Net Present Value (1000 USD) - with loan"},null,null,null,null,null,null,null,{"$f":"title327","v":"Profitability Index - without loan "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"+IF($BE$186,title330,title331)","v":"Medium Scale Production"}]
[]
[null,null,{"$f":"title325","v":"Production cost of charcoal (USD/kg)"},null,null,null,null,null,null,{"$f":"title326","v":"Net Present Value (1000 USD) - with loan"},null,null,null,null,null,null,null,{"$f":"title327","v":"Profitability Index - without loan "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"+IF($BG$193,title332,title333)","v":"Large Scale Production"}]
[]
[null,null,{"$f":"title325","v":"Production cost of charcoal (USD/kg)"},null,null,null,null,null,null,{"$f":"title326","v":"Net Present Value (1000 USD) - with loan"},null,null,null,null,null,null,null,{"$f":"title327","v":"Profitability Index - without loan "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ111","v":"Please Select"},1,{"$f":"+'Data Entry Needs'!D11","v":"Please Select"},{"$f":"+'Data Entry Needs'!AD18","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ112","v":"Please Select"},2,{"$f":"+'Data Entry Needs'!E11","v":"Please Select"},{"$f":"+'Data Entry Needs'!AD19","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ113","v":"Please Select"},3,{"$f":"+'Data Entry Needs'!F11","v":"Please Select"},{"$f":"+'Data Entry Needs'!AD20","v":true}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection","No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select",{"$f":"VLOOKUP($AH$117,$AH$111:$AI$113,2,FALSE)","v":1},{"$f":"+VLOOKUP(AI117,$AI$111:$AK$113,3,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"Select the scales that apply to your country "},{"$f":"title207","v":"Small Scale"},{"$f":"title208","v":"Medium Scale"},{"$f":"title209","v":"Large Scale"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$25","v":true},{"$f":"+'Data Entry Needs'!$E$25","v":true},{"$f":"+AJ119","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title158","v":"Average production efficiency (%)"},{"$f":"+IF(AI$119,'Data Entry Needs'!D26,0)","v":0},{"$f":"+IF(AJ$119,'Data Entry Needs'!E26,0)","v":0},{"$f":"+AJ120","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!C27","v":"Average production rate (t/year)"},{"$f":"+'Data Entry Needs'!$D$27","v":0},{"$f":"+IF(AJ$119,'Data Entry Needs'!E27,0)","v":0},{"$f":"+AJ121","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title160","v":"Average production cost (USD/t)"},{"$f":"+IF(AI$119,'Data Entry Needs'!D28,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AJ$119,'Data Entry Needs'!E28,0)","v":{"$error":"#DIV/0!"}},{"$f":"+AJ122","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Investement Cost (USD)",{"$f":"+IF(AI$119,'Data Entry Needs'!D29,0)","v":0},{"$f":"+IF(AJ$119,'Data Entry Needs'!E29,0)","v":0},{"$f":"+AJ123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title290","v":"Share (%)"},{"$f":"+AI125/SUM($AI$125:$AK$125)","v":0.58139534883720934},{"$f":"+AJ125/SUM($AI$125:$AK$125)","v":0.20930232558139536},{"$f":"+AK125/SUM($AI$125:$AK$125)","v":0.20930232558139536},{"$f":"SUM(AI124:AK124)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,36,{"$f":"ABS(100-AI125-AJ125)","v":36}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charcoal Consumption Rural (t/year/hh)",{"$f":"+'Energy Demand'!$H$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Biomass Available",{"$f":"INDIRECT(\"COST_RES\"&$AI$117&\"!$E$11\")","v":0},null,"Charcoal Consumption Urban (t/year/hh)",{"$f":"+'Energy Demand'!$H$19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Production Cost",{"$f":"title69","v":"Unit"},null,"Charcoal Consumption Industrial (t/year/hh)",{"$f":"+'Energy Demand'!$H$33","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Charcoal technology"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title338","v":"Working days per year"},null,{"$f":"+'Data Entry Needs'!$K$12","v":0},"Market Price Rural",{"$f":"+'Data Entry Needs'!$D52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title339","v":"Biomass located small scale"},{"$f":"title249","v":"t/year"},{"$f":"+$AI$127*$AI$124","v":0},"Market Price Urban",{"$f":"+'Data Entry Needs'!$D53","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title340","v":"Biomass located medium scale"},{"$f":"title249","v":"t/year"},{"$f":"+$AI$127*$AJ$124","v":0},"Market Price Industrial",{"$f":"+'Data Entry Needs'!$D54","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title341","v":"Biomass located large scale"},{"$f":"title249","v":"t/year"},{"$f":"+$AI$127*$AK$124","v":0},"Share Small",{"$f":"+'Data Entry Needs'!$I$52","v":0},null,"f","h","j","l","n","p","r"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share M&L",{"$f":"+'Data Entry Needs'!$I$53","v":0},null,"g","i","k","m","o","q","s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title126","v":"Oil drum"},{"$f":"+'Data Entry Needs'!$AF10","v":true},null,"Production Rate",{"$f":"title249","v":"t/year"},null,{"$f":"COST_RES1!F24","v":6.5699999999999994},{"$f":"COST_RES1!H24","v":49.712999999999994},{"$f":"COST_RES1!J24","v":66.283999999999992},{"$f":"COST_RES1!L24","v":182.5},{"$f":"COST_RES1!N24","v":203},{"$f":"COST_RES1!P24","v":305.06666666666666},{"$f":"COST_RES1!R24","v":383.25},{"$f":"+$AI$121","v":0},{"$f":"+$AJ$121","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casamance",{"$f":"+'Data Entry Needs'!$AF11","v":true},null,null,null,null,{"$f":"title126","v":"Oil drum"},{"$f":"COST_RES1!$H$22","v":"Casamance"},{"$f":"title127","v":"Improved pit Liberia"},{"$f":"title128","v":"Portable steel kiln"},{"$f":"title129","v":"Standard Beehive"},"Missouri",{"$f":"title130","v":"Somalia mound"},"Traditional Small Scale","Traditional M&L Scale"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title127","v":"Improved pit Liberia"},{"$f":"+'Data Entry Needs'!$AF12","v":true},null,"Biomass demand equivalent small scale",{"$f":"title249","v":"t/year"},null,{"$f":"IFERROR(AN136/$AI$120,0)","v":0},{"$f":"IFERROR(AO136/$AI$120,0)","v":0},{"$f":"IFERROR(AP136/$AI$120,0)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title128","v":"Portable steel kiln"},{"$f":"+'Data Entry Needs'!$AF13","v":true},null,"Biomass demand equivalent medium scale",{"$f":"title249","v":"t/year"},null,0,0,0,{"$f":"IFERROR(AQ136/$AJ$120,0)","v":0},{"$f":"IFERROR(AR136/$AJ$120,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title129","v":"Standard Beehive"},{"$f":"+'Data Entry Needs'!$AF14","v":true},null,"Biomass demand equivalent large scale",{"$f":"title249","v":"t/year"},null,0,0,0,0,0,{"$f":"IFERROR(AS136/$AK$120,0)","v":0},{"$f":"IFERROR(AT136/$AK$120,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Missouri",{"$f":"+'Data Entry Needs'!$AF15","v":true},null,{"$f":"title307","v":"Efficiency"},null,null,{"$f":"+COST_RES1!F25","v":0.2},{"$f":"+COST_RES1!H25","v":0.3},{"$f":"+COST_RES1!J25","v":0.3},{"$f":"+COST_RES1!L25","v":0.25},{"$f":"+COST_RES1!N25","v":0.33},{"$f":"+COST_RES1!L25","v":0.25},{"$f":"+COST_RES1!N25","v":0.33}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title130","v":"Somalia mound"},{"$f":"+'Data Entry Needs'!$AF16","v":true},null,{"$f":"title308","v":"Improved Technology"},{"$f":"title249","v":"t/year"},null,{"$f":"AN136/AN141","v":32.849999999999994},165.70999999999998,220.94666666666666,730,615.15151515151513,1220.2666666666667,1161.3636363636363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AI$119,title309,\"\")","v":"Equivalent Demand Traditional Small Scale "},{"$f":"title249","v":"t/year"},null,{"$f":"IF($AI$119,AN136/$AI$120,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($AI$119,AO136/$AI$120,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($AI$119,AP136/$AI$120,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AJ$119,title310,\"\")","v":"Equivalent Demand Traditional Medium and Large Scale"},{"$f":"title249","v":"t/year"},null,null,null,null,{"$f":"IF($AJ$119,AQ136/$AJ$120,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($AJ$119,AR136/$AJ$120,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($AJ$119,AS136/$AJ$120,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($AJ$119,AT136/$AJ$120,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+AU136/$AI$120","v":{"$error":"#DIV/0!"}},{"$f":"+AV136/$AJ$120","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Savings",{"$f":"title249","v":"t/year"},null,{"$f":"SUM(AN138:AN140)-AN142","v":-32.849999999999994},{"$f":"SUM(AO138:AO140)-AO142","v":-165.70999999999998},-220.94666666666666,-730,-615.15151515151513,-1220.2666666666667,-1161.3636363636363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title311","v":"Number of plants"},null,null,{"$f":"ROUNDDOWN($AJ$132/AN142,0)","v":0},{"$f":"ROUNDDOWN($AJ$132/AO142,0)","v":0},{"$f":"ROUNDDOWN($AJ$132/AP142,0)","v":0},{"$f":"ROUNDDOWN($AJ$133/AQ142,0)","v":0},{"$f":"ROUNDDOWN($AJ$133/AR142,0)","v":0},{"$f":"ROUNDDOWN($AJ$134/AS142,0)","v":0},{"$f":"ROUNDDOWN($AJ$134/AT142,0)","v":0},{"$f":"ROUNDDOWN($AJ$132/AU144,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDDOWN($AJ$133/AV144,0)+ROUNDDOWN($AJ$134/AV144,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title312","v":"Biomass Available"},"(t/year)",{"$f":"+$AI$127","v":0},{"$f":"+$AI$127","v":0},{"$f":"+$AI$127","v":0},0,0,0,0,0,{"$f":"+$AI$127","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime of the kiln","year",null,{"$f":"+Investment!G18","v":3},{"$f":"+Investment!I18","v":3},{"$f":"+Investment!K18","v":3},{"$f":"+Investment!M18","v":3},{"$f":"+Investment!O18","v":6},{"$f":"+Investment!Q18","v":6},{"$f":"+Investment!S18","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title289","v":"Total investment"},"USD",null,{"$f":"+Investment!G17","v":0},{"$f":"+Investment!I17","v":0},{"$f":"+Investment!K17","v":0},{"$f":"+Investment!M17","v":0},{"$f":"+Investment!O17","v":{"$error":"#DIV/0!"}},{"$f":"+Investment!Q17","v":{"$error":"#DIV/0!"}},{"$f":"+Investment!S17*6","v":0},{"$f":"+$AI$123","v":0},{"$f":"+$AJ$123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title126","v":"Oil drum"},{"$f":"COST_RES1!$H$22","v":"Casamance"},{"$f":"title127","v":"Improved pit Liberia"},{"$f":"title128","v":"Portable steel kiln"},{"$f":"title129","v":"Standard Beehive"},"Missouri",{"$f":"title130","v":"Somalia mound"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oil_drum_","Casamance_","Improved_","Portable_Steel_","Standard_","Missouri_","Somalia_"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AN137","v":"Oil drum"},{"$f":"+AO137","v":"Casamance"},"Improved pit Liberia","Portable steel kiln","Standard Beehive","Missouri","Somalia mound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+COST_RES3!$C$86","v":"Unit cost of charcoal + transport (USD/kg of charcoal)"},{"$f":"title196","v":"USD/kg charcoal"},null,{"$f":"INDIRECT(\"COST_RES\"&$AI$117&\"!\"&AN$134&86)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$117&\"!\"&AO$134&86)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$117&\"!\"&AP$134&86)","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Comparisson Market Price\"&$AW155","v":"Comparisson Market PriceRural"},{"$f":"title196","v":"USD/kg charcoal"},{"$f":"+$AL131*$AL$135","v":0},{"$f":"+$AL131","v":0},{"$f":"+$AL131","v":0},0,0,0,0,0,null,null,"Rural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Comparisson Market Price\"&$AW156","v":"Comparisson Market PriceUrban"},{"$f":"title196","v":"USD/kg charcoal"},{"$f":"+$AL132*$AL$135","v":0},{"$f":"+$AL132*$AL$134","v":0},0,0,{"$f":"+$AL132*$AL$135","v":0},0,0,0,null,null,{"$f":"title328","v":"Urban"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Comparisson Market Price\"&$AW157","v":"Comparisson Market PriceIndustrial"},{"$f":"title196","v":"USD/kg charcoal"},{"$f":"+$AL133*$AL$135","v":0},0,0,0,0,0,0,0,null,null,{"$f":"title329","v":"Industrial"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV","Rural","USD",null,{"$f":"INDIRECT(AN$152&$AW158&\"_RES\"&$AI$117&\"!D94\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Rural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"title328","v":"Urban"},"USD",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"title328","v":"Urban"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"title329","v":"Industrial"},"USD",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"title329","v":"Industrial"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability Index -Without Loan","Rural","USD",null,{"$f":"INDIRECT(AN$152&$AW161&\"_RES\"&$AI$117&\"!D96\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Rural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability Index -Without Loan",{"$f":"title328","v":"Urban"},"USD",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"title328","v":"Urban"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability Index -Without Loan",{"$f":"title329","v":"Industrial"},"USD",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"title329","v":"Industrial"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title152","v":"Operating days per year"},null,null,{"$f":"+'Data Entry Needs'!$K$12","v":0},{"$f":"+'Data Entry Needs'!$K$13","v":0},{"$f":"+'Data Entry Needs'!$K$14","v":0},{"$f":"+'Data Entry Needs'!$K$16","v":0},{"$f":"+'Data Entry Needs'!$K$17","v":0},{"$f":"+'Data Entry Needs'!$K$19","v":0},{"$f":"+'Data Entry Needs'!$K$20","v":0},{"$f":"+'Data Entry Needs'!$K$20","v":0},{"$f":"+'Data Entry Needs'!$K$20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+title318&\" \"&$AW165","v":"Collection Small Scale"},"Jobs",null,{"$f":"IF(OR('Data Entry Needs'!$C$16,$AJ$117),0,ROUNDUP(INDIRECT(\"PRICE_RES\"&$AI$117&\"!D18\")*AN$142/IF(INDIRECT(\"PRICE_RES\"&$AI$117&\"!F9\")=title229,'Data Entry Needs'!$D$38,'Data Entry Needs'!$I$38)/AN164,0))","v":0},{"$f":"IF(OR('Data Entry Needs'!$C$16,$AJ$117),0,ROUNDUP(INDIRECT(\"PRICE_RES\"&$AI$117&\"!D18\")*AO$142/IF(INDIRECT(\"PRICE_RES\"&$AI$117&\"!F9\")=title229,'Data Entry Needs'!$D$38,'Data Entry Needs'!$I$38)/AO164,0))","v":0},{"$f":"IF(OR('Data Entry Needs'!$C$16,$AJ$117),0,ROUNDUP(INDIRECT(\"PRICE_RES\"&$AI$117&\"!D18\")*AP$142/IF(INDIRECT(\"PRICE_RES\"&$AI$117&\"!F9\")=title229,'Data Entry Needs'!$D$38,'Data Entry Needs'!$I$38)/AP164,0))","v":0},null,null,null,null,null,null,{"$f":"title207","v":"Small Scale"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+title318&\" \"&$AW166","v":"Collection Medium Scale"},"Jobs",null,null,null,null,{"$f":"IF(OR('Data Entry Needs'!$C$16,$AJ$117),0,ROUNDUP(INDIRECT(\"PRICE_RES\"&$AI$117&\"!D18\")*AQ$142/IF(INDIRECT(\"PRICE_RES\"&$AI$117&\"!F9\")=title229,'Data Entry Needs'!$D$38,'Data Entry Needs'!$I$38)/330,0))","v":0},{"$f":"IF(OR('Data Entry Needs'!$C$16,$AJ$117),0,ROUNDUP(INDIRECT(\"PRICE_RES\"&$AI$117&\"!D18\")*AR$142/IF(INDIRECT(\"PRICE_RES\"&$AI$117&\"!F9\")=title229,'Data Entry Needs'!$D$38,'Data Entry Needs'!$I$38)/330,0))","v":0},null,null,null,null,{"$f":"title208","v":"Medium Scale"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+title318&\" \"&$AW167","v":"Collection Large Scale"},"Jobs",null,null,null,null,null,null,{"$f":"IF(OR('Data Entry Needs'!$C$16,$AJ$117),0,ROUNDUP(INDIRECT(\"PRICE_RES\"&$AI$117&\"!D18\")*AS$142/IF(INDIRECT(\"PRICE_RES\"&$AI$117&\"!F9\")=title229,'Data Entry Needs'!$D$38,'Data Entry Needs'!$I$38)/330,0))","v":0},{"$f":"IF(OR('Data Entry Needs'!$C$16,$AJ$117),0,ROUNDUP(INDIRECT(\"PRICE_RES\"&$AI$117&\"!D18\")*AT$142/IF(INDIRECT(\"PRICE_RES\"&$AI$117&\"!F9\")=title229,'Data Entry Needs'!$D$38,'Data Entry Needs'!$I$38)/330,0))","v":0},null,null,{"$f":"title209","v":"Large Scale"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AN137","v":"Oil drum"},"Casamance","Improved pit Liberia","Portable steel kiln","Standard Beehive","Missouri","Somalia mound",{"$f":"+$AU$137","v":"Traditional Small Scale"},{"$f":"+$AV$137","v":"Traditional M&L Scale"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title318","v":"Collection"},"Jobs",null,{"$f":"+SUM(AN165:AN167)*AN$146","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title319","v":"Processing"},"Jobs",null,{"$f":"(INDIRECT(\"COST_RES\"&$AI$117&\"!\"&AN$134&44)+INDIRECT(\"COST_RES\"&$AI$117&\"!\"&AN$134&45))*AN$146","v":0},0,0,0,0,0,0,{"$f":"ROUNDUP(SUM(Charcoal_Calculator_SMALL!D13:D16)/AU164,0)*AU146","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(SUM('Charcoal_Calculator_M&L'!D13:D17)/AV164,0)*AV146","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AN168","v":"Oil drum"},{"$f":"+AO168","v":"Casamance"},"Improved pit Liberia","Portable steel kiln","Standard Beehive","Missouri","Somalia mound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+\"Total Jobs \"&AW165","v":"Total Jobs Small Scale"},"Jobs",null,{"$f":"+AN$165+AN$170","v":0},{"$f":"+AO$165+AO$170","v":0},{"$f":"+AP$165+AP$170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+\"Total Jobs \"&AW166","v":"Total Jobs Medium Scale"},"Jobs",null,null,null,null,{"$f":"+AQ$166+AQ$170","v":0},{"$f":"+AR$166+AR$170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+\"Total Jobs \"&AW167","v":"Total Jobs Large Scale"},"Jobs",null,null,null,null,null,null,{"$f":"+AS$167+AS$170","v":0},{"$f":"+AT$167+AT$170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"+AN171","v":"Oil drum"},{"$f":"+AO171","v":"Casamance"},"Improved pit Liberia","Portable steel kiln","Standard Beehive","Missouri","Somalia mound",{"$f":"+AU168","v":"Traditional Small Scale"},{"$f":"+AV168","v":"Traditional M&L Scale"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AJ$175=2,TRUE,FALSE)","v":false},{"$f":"+\"Households \"&AW155&\" Supplied\"","v":"Households Rural Supplied"},"hh",null,{"$f":"IF($AJ176,ROUNDDOWN(AN$136/$AL$126*AN$146,0),\"\")","v":""},{"$f":"IF($AJ176,ROUNDDOWN(AO$136/$AL$126*AO$146,0),\"\")","v":""},"","","","","",{"$f":"IF($AJ176,ROUNDDOWN(AU$136/$AL$126*AU$146,0),\"\")","v":""},{"$f":"IF($AJ176,ROUNDDOWN(AV$136/$AL$126*AV$146,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AJ$175=1,TRUE,FALSE)","v":true},{"$f":"+\"Households \"&AW156&\" Supplied\"","v":"Households Urban Supplied"},"hh",null,{"$f":"IF($AJ177,ROUNDDOWN(AN$136/$AL$127*AN$146,0),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($AJ177,ROUNDDOWN(AO$136/$AL$127*AO$146,0),\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AJ177,ROUNDDOWN(AU$136/$AL$127*AU$146,0),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($AJ177,ROUNDDOWN(AV$136/$AL$127*AV$146,0),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AJ$175=3,TRUE,FALSE)","v":false},{"$f":"+title377","v":"Industries Supplied"},"hh",null,{"$f":"IF($AJ178,ROUNDDOWN(AN$136/$AL$128*AN$146,0),\"\")","v":""},{"$f":"IF($AJ178,ROUNDDOWN(AO$136/$AL$128*AO$146,0),\"\")","v":""},"","","","","",{"$f":"IF($AJ178,ROUNDDOWN(AU$136/$AL$128*AU$146,0),\"\")","v":""},{"$f":"IF($AJ178,ROUNDDOWN(AV$136/$AL$128*AV$146,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+OR(BD179:BF179)","v":true},{"$f":"+$AI$136","v":true},{"$f":"+$AI$137","v":true},{"$f":"+$AI$138","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($L$1>0,TRUE,FALSE)","v":true},null,null,"Traditional Small Scale",{"$f":"+AN175","v":"Oil drum"},{"$f":"+AO175","v":"Casamance"},{"$f":"+AP175","v":"Improved pit Liberia"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AN153","v":"Oil drum"},"Casamance","Improved pit Liberia","Portable steel kiln","Standard Beehive","Missouri","Somalia mound",null,null,null,null,null,null,null,null,{"$f":"+IF(AND(BC$179,$AI$119),Charcoal_Calculator_SMALL!$G$8*(1+$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF(BD$179,AN$154*(1+$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF(BE$179,AO$154*(1+$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF(BF$179,AP$154*(1+$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY183","v":true},{"$f":"IF(AJ182,AK158,\"-\")","v":"Rural"},null,null,{"$f":"IF($AJ182,AN158,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,{"$f":"+IF(AND($AZ$180,BC$179,$AI$119),Charcoal_Calculator_SMALL!$G$8*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($AZ$180,BD$179),AN$154*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($AZ$180,BE$179),AO$154*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($AZ$180,BF$179),AP$154*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY184","v":true},{"$f":"IF(AJ183,AK159,\"-\")","v":"Urban"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,true,{"$f":"+IF(AND(AY183,$BC$179),title334,\"-\")","v":"Producer Price Rural"},null,{"$f":"IF(AND($AY183,$BC$179),$AN155,\"\")","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY185","v":true},{"$f":"IF(AJ184,AK160,\"-\")","v":"Industrial"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,true,{"$f":"+IF(AND(AY184,$BC$179),title335,\"-\")","v":"Producer Price Urban"},null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+IF(AND(AY185,$BC$179),title336,\"-\")","v":"Producer Price Industrial"},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart PI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+OR(BF186:BG186)","v":true},{"$f":"+$AI$139","v":true},{"$f":"+$AI$140","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AN181","v":"Oil drum"},"Casamance","Improved pit Liberia","Portable steel kiln","Standard Beehive","Missouri","Somalia mound",null,null,null,null,null,null,null,null,null,null,"Traditional Medium Scale",{"$f":"+AQ175","v":"Portable steel kiln"},{"$f":"+AR175","v":"Standard Beehive"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AJ182","v":true},{"$f":"IF(AJ188,AK158,\"-\")","v":"Rural"},null,null,{"$f":"IF($AJ188,AN161,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND($AJ$119,BE$186),$AJ$122*(1+$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF(BF$186,AQ$154*(1+$L$1),\"\")","v":0},{"$f":"+IF(BG$186,AR$154*(1+$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AJ183","v":true},{"$f":"IF(AJ189,AK159,\"-\")","v":"Urban"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND($AZ$180,BE$186,$AJ$119),$AJ$122*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($AZ$180,BF$186),AQ$154*(1-$L$1),\"\")","v":0},{"$f":"+IF(AND($AZ$180,BG$186),AR$154*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AJ184","v":true},{"$f":"IF(AJ190,AK160,\"-\")","v":"Industrial"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"+AY183","v":true},{"$f":"+IF(AND(AY190,$BE$186),title334,\"-\")","v":"Producer Price Rural"},null,null,null,{"$f":"IF(AND($AY190,$BE$186),$AQ155,\"\")","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY184","v":true},{"$f":"+IF(AND(AY191,$BE$186),title335,\"-\")","v":"Producer Price Urban"},null,null,null,0,0,0,0,0,{"$f":"IF(AND($AY191,$BE$186),$AQ156,\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart hh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY185","v":true},{"$f":"+IF(AND(AY192,$BE$186),title336,\"-\")","v":"Producer Price Industrial"},null,null,null,{"$f":"IF(AND($AY192,$BE$186),$AQ157,\"\")","v":0},{"$f":"IF(AND($AY192,$BE$186),$AQ157,\"\")","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AN175","v":"Oil drum"},"Casamance","Improved pit Liberia","Portable steel kiln","Standard Beehive","Missouri","Somalia mound",{"$f":"+AU175","v":"Traditional Small Scale"},"Traditional M&L Scale",null,null,null,null,null,null,null,null,null,null,{"$f":"+OR(BH193:BI193)","v":true},{"$f":"+$AI$141","v":true},{"$f":"+$AI$142","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AK158","v":"Rural"},null,null,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,"Traditional Large Scale",{"$f":"+AS175","v":"Missouri"},{"$f":"+AT175","v":"Somalia mound"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AK159","v":"Urban"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND($AJ$119,BG$193),$AJ$122*(1+$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF(BH$193,AS$154*(1+$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF(BI$193,AT$154*(1+$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AK160","v":"Industrial"},null,null,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND($AZ$180,BG$193,$AJ$119),$AJ$122*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($AZ$180,BH$193),AS$154*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($AZ$180,BI$193),AT$154*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY190","v":true},{"$f":"+IF(AND(AY197,$BG$193),title334,\"-\")","v":"Producer Price Rural"},null,null,null,null,null,{"$f":"IF(AND($AY197,$BG$193),$AS155,\"\")","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY191","v":true},{"$f":"+IF(AND(AY198,$BG$193),title335,\"-\")","v":"Producer Price Urban"},null,null,null,null,null,0,0,0,0,0,{"$f":"IF(AND($AY198,$BG$193),$AS156,\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY192","v":true},{"$f":"+IF(AND(AY199,$BG$193),title336,\"-\")","v":"Producer Price Industrial"},null,null,null,null,null,{"$f":"IF(AND($AY199,$BG$193),$AS157,\"\")","v":0},{"$f":"IF(AND($AY199,$BG$193),$AS157,\"\")","v":0},0,0,0,0,0]

{"sheet":"Summary of results-technology","index":16,"n_rows":176,"n_cols":49,"rows_kept":176,"cut":false,"hidden":false,"merged":[[33,9,33,17],[31,8,31,13],[31,14,31,15],[12,17,12,20],[12,22,12,25],[12,14,14,15],[33,20,33,23],[12,2,12,12],[19,2,19,12],[31,2,31,5],[31,6,31,7],[8,10,8,25],[2,2,2,24],[6,2,6,7],[5,15,5,17],[6,15,6,17],[5,10,5,14],[6,10,6,12],[5,18,5,22],[6,18,6,22],[7,10,7,25]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"UPPER(title342&$AH$81&title352)","v":"SUMMARY OF RESULTS FOR CHARCOAL PRODUCTION USING OIL DRUM TECHNOLOGY"}]
[]
[]
[null,null,{"$f":"title343","v":"Select a technology to see the summary results"},null,null,null,null,null,null,null,{"$f":"title344","v":"Investment Per Plant (USD)"},null,null,null,null,{"$f":"+VLOOKUP($AH$81,$AI$102:$AV$108,7,FALSE)","v":0},null,null,{"$f":"title345","v":"Annual Production Rate"},null,null,null,null,{"$f":"+VLOOKUP($AH$81,$AI$102:$AV$108,5,FALSE)","v":6.5699999999999994},{"$f":"title249","v":"t/year"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"title307","v":"Efficiency"},null,null,null,null,{"$f":"+VLOOKUP($AH$81,$AI$102:$AV$108,6,FALSE)","v":0.2},null,null,{"$f":"title244","v":"Operating hours per year"},null,null,null,null,{"$f":"+VLOOKUP($AH$81,$AI$102:$AW$108,13,FALSE)*VLOOKUP($AH$81,$AI$102:$AW$108,15,FALSE)","v":0},{"$f":"title248","v":"h/year"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+$AI$81","v":"This technology is used for small scale Charcoal Production"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+$AJ$81","v":"Traditional small scale technology has a production rate of 0 t/year"}]
[]
[null,null,{"$f":"title353","v":"Sustainable Production and Socio-Economic Benefits"}]
[]
[null,null,{"$f":"title354","v":"Distribution of biomass available for Oil drum technology"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"title355","v":"Comparison of Sustainable Number of Plants for each Feedstock"},null,null,{"$f":"+title356&$AH$81","v":"Total Consumers Supplied with Oil drum"},null,null,null,null,{"$f":"+title357&$AH$81&title358&$AQ$112&title359","v":"Comparison of Total Job Creation Potential of Oil drum and Traditional small scale Kiln"}]
[]
[null,null,null,{"$f":"title299","v":"Share of Biomass Small Scale Charcoal"},null,null,null,null,null,null,null,{"$f":"+$AI$88","v":0.22},null,null,null,null,null,{"$f":"title315","v":"Supply Rural Households"}]
[null,null,null,{"$f":"title300","v":"Share of Biomass Medium Scale Charcoal"},null,null,null,null,null,null,null,{"$f":"+$AJ$88","v":0.19},null,null,null,null,null,{"$f":"title316","v":"Supply Urban Households"}]
[null,null,null,{"$f":"title301","v":"Share of Biomass Large Scale Charcoal"},null,null,null,null,null,null,null,{"$f":"+$AK$88","v":0.59},null,null,null,null,null,{"$f":"title317","v":"Supply Industries"}]
[]
[]
[null,null,{"$f":"+title360&$AH$81","v":"Biomass Requirement by Feedstock for each Oil drum"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title321","v":"Economic and Financial Results"}]
[]
[null,null,{"$f":"title322","v":"Market Price Choice"},null,null,null,"Rural",null,{"$f":"title328","v":"Urban"},null,null,null,null,null,{"$f":"title329","v":"Industrial"}]
[]
[null,null,{"$f":"title325","v":"Production cost of charcoal (USD/kg)"},null,null,null,null,null,null,{"$f":"title326","v":"Net Present Value (1000 USD) - with loan"},null,null,null,null,null,null,null,null,null,null,{"$f":"title327","v":"Profitability Index - without loan "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!D11","v":"Please Select"},1,{"$f":"+'Data Entry Needs'!AD18","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!E11","v":"Please Select"},2,{"$f":"+'Data Entry Needs'!AD19","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!F11","v":"Please Select"},3,{"$f":"+'Data Entry Needs'!AD20","v":true}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oil drum",{"$f":"title346&VLOOKUP($AH$81,AI102:AT108,12,FALSE)&title347","v":"This technology is used for small scale Charcoal Production"},{"$f":"title348&$AQ$112&title349&IF($AQ$112=title350,$AR$119,$AR$120)&title351","v":"Traditional small scale technology has a production rate of 0 t/year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"Select the scales that apply to your country "},{"$f":"title207","v":"Small Scale"},{"$f":"title208","v":"Medium Scale"},{"$f":"title209","v":"Large Scale"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$25","v":true},{"$f":"+'Data Entry Needs'!$E$25","v":true},{"$f":"+AJ83","v":true},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title158","v":"Average production efficiency (%)"},{"$f":"+IF(AI$83,'Data Entry Needs'!D26,0)","v":0},{"$f":"+IF(AJ$83,'Data Entry Needs'!E26,0)","v":0},{"$f":"+AJ84","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title159","v":"Average production rate (t/year)"},{"$f":"+'Data Entry Needs'!$D$27","v":0},{"$f":"+IF(AJ$83,'Data Entry Needs'!E27,0)","v":0},{"$f":"+AJ85","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title160","v":"Average production cost (USD/t)"},{"$f":"+IF(AI$83,'Data Entry Needs'!D28,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AJ$83,'Data Entry Needs'!E28,0)","v":{"$error":"#DIV/0!"}},{"$f":"+AJ86","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Investement Cost (USD)",{"$f":"+IF(AI$83,'Data Entry Needs'!D29,0)","v":0},{"$f":"+IF(AJ$83,'Data Entry Needs'!E29,0)","v":0},{"$f":"+AJ87","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title290","v":"Share (%)"},{"$f":"+AI89/SUM($AI$89:$AK$89)","v":0.22},{"$f":"+AJ89/SUM($AI$89:$AK$89)","v":0.19},{"$f":"100%-SUM(AI88:AJ88)","v":0.59},{"$f":"SUM(AI88:AK88)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,19,{"$f":"ABS(100-AI89-AJ89)","v":59}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Charcoal technology"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title338","v":"Working days per year"},null,{"$f":"+'Data Entry Needs'!$K$12","v":0}," Production Cost",{"$f":"title69","v":"Unit"},"List selected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AH$75=\"please select\",TRUE,FALSE)","v":true},{"$f":"+IF($AH$76=\"please select\",TRUE,FALSE)","v":true},{"$f":"+IF($AH$77=\"please select\",TRUE,FALSE)","v":true},{"$f":"IFERROR(INDEX($AJ$102:$AJ$108,SMALL(IF($AJ$102:$AJ$108<>\"\",ROW($AJ$102:$AJ$108)-ROW($AJ$102)+1),ROWS(AM$93:AM93))),\"\")","v":"Oil drum"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fs1","Fs2","Fs3",{"$f":"IFERROR(INDEX($AJ$102:$AJ$108,SMALL(IF($AJ$102:$AJ$108<>\"\",ROW($AJ$102:$AJ$108)-ROW($AJ$102)+1),ROWS(AM$93:AM94))),\"\")","v":"Casamance"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Biomass Available",{"$f":"title249","v":"t/year"},{"$f":"IF($AJ$93,\"\",'Data Entry Needs'!D$12)","v":""},{"$f":"IF($AK$93,\"\",'Data Entry Needs'!E$12)","v":""},{"$f":"IF($AL$93,\"\",'Data Entry Needs'!F$12)","v":""},{"$f":"IFERROR(INDEX($AJ$102:$AJ$108,SMALL(IF($AJ$102:$AJ$108<>\"\",ROW($AJ$102:$AJ$108)-ROW($AJ$102)+1),ROWS(AM$93:AM95))),\"\")","v":"Improved pit Liberia"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title339","v":"Biomass located small scale"},{"$f":"title249","v":"t/year"},{"$f":"IF($AJ$93,\"\",AJ$95*$AI$88)","v":""},{"$f":"IF($AK$93,\"\",AK$95*$AI$88)","v":""},{"$f":"IF($AL$93,\"\",AL$95*$AI$88)","v":""},{"$f":"IFERROR(INDEX($AJ$102:$AJ$108,SMALL(IF($AJ$102:$AJ$108<>\"\",ROW($AJ$102:$AJ$108)-ROW($AJ$102)+1),ROWS(AM$93:AM96))),\"\")","v":"Portable steel kiln"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title340","v":"Biomass located medium scale"},{"$f":"title249","v":"t/year"},{"$f":"IF($AJ$93,\"\",AJ$95*$AJ$88)","v":""},{"$f":"IF($AK$93,\"\",AK$95*$AJ$88)","v":""},{"$f":"IF($AL$93,\"\",AL$95*$AJ$88)","v":""},{"$f":"IFERROR(INDEX($AJ$102:$AJ$108,SMALL(IF($AJ$102:$AJ$108<>\"\",ROW($AJ$102:$AJ$108)-ROW($AJ$102)+1),ROWS(AM$93:AM97))),\"\")","v":"Standard Beehive"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title341","v":"Biomass located large scale"},{"$f":"title249","v":"t/year"},{"$f":"IF($AJ$93,\"\",AJ$95*$AK$88)","v":""},{"$f":"IF($AK$93,\"\",AK$95*$AK$88)","v":""},{"$f":"IF($AL$93,\"\",AL$95*$AK$88)","v":""},{"$f":"IFERROR(INDEX($AJ$102:$AJ$108,SMALL(IF($AJ$102:$AJ$108<>\"\",ROW($AJ$102:$AJ$108)-ROW($AJ$102)+1),ROWS(AM$93:AM98))),\"\")","v":"Missouri"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($AJ$102:$AJ$108,SMALL(IF($AJ$102:$AJ$108<>\"\",ROW($AJ$102:$AJ$108)-ROW($AJ$102)+1),ROWS(AM$93:AM99))),\"\")","v":"Somalia mound"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pos",null,null,null,"Production Rate (t/year)","Efficiency (%)","Investment (USD)",null,"Demand equivalent small scale (t/year)","Demand equivalent M & L scale (t/year)","Biomass demand equivalent Technology (t/year)",null,{"$f":"title152","v":"Operating days per year"},"Comp.Prod.Cost",{"$f":"title195","v":"h/day"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$AF10","v":true},{"$f":"title126","v":"Oil drum"},{"$f":"+IF(AH102,AI102,\"\")","v":"Oil drum"},"f","g",6.5699999999999994,{"$f":"'Kiln cost'!$M$28","v":0.2},{"$f":"+Investment!$G$17","v":0},"Oil_drum_",{"$f":"+AM102/$AI$84","v":{"$error":"#DIV/0!"}},{"$f":"+AM102/$AJ$84","v":{"$error":"#DIV/0!"}},{"$f":"+AM102/$AN102","v":32.849999999999994},{"$f":"LOWER(title207)","v":"small scale"},{"$f":"+'Data Entry Needs'!$K12","v":0},{"$f":"+$AI$86","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$J12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$AF11","v":true},"Casamance","Casamance","h","i",49.712999999999994,0.3,{"$f":"INDIRECT(\"Investment!$\"&AL103&\"$17\")","v":0},"Casamance_",{"$f":"+AM103/$AI$84","v":{"$error":"#DIV/0!"}},{"$f":"+AM103/$AJ$84","v":{"$error":"#DIV/0!"}},{"$f":"+AM103/$AN103","v":165.70999999999998},{"$f":"LOWER(title207)","v":"small scale"},{"$f":"+'Data Entry Needs'!$K13","v":0},{"$f":"+$AI$86","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$J13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$AF12","v":true},{"$f":"title127","v":"Improved pit Liberia"},"Improved pit Liberia","j","k",66.283999999999992,0.3,0,"Improved_",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},220.94666666666666,{"$f":"LOWER(title207)","v":"small scale"},{"$f":"+'Data Entry Needs'!$K14","v":0},{"$f":"+$AI$86","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$J14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$AF13","v":true},{"$f":"title128","v":"Portable steel kiln"},"Portable steel kiln","l","m",182.5,{"$f":"'Kiln cost'!$M$13","v":0.25},0,"Portable_Steel_",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},730,{"$f":"LOWER(title208)","v":"medium scale"},{"$f":"+'Data Entry Needs'!$K16","v":0},{"$f":"+$AJ$86","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$J16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$AF14","v":true},{"$f":"title129","v":"Standard Beehive"},"Standard Beehive","n","o",203,0.33,{"$error":"#DIV/0!"},"Standard_",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},615.15151515151513,{"$f":"LOWER(title208)","v":"medium scale"},{"$f":"+'Data Entry Needs'!$K17","v":0},{"$f":"+$AJ$86","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$J17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$AF15","v":true},"Missouri","Missouri","p","q",305.06666666666666,0.33,{"$error":"#DIV/0!"},"Missouri_",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},924.44444444444434,{"$f":"LOWER(title209)","v":"large scale"},{"$f":"+'Data Entry Needs'!$K19","v":0},{"$f":"+$AK$86","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$J19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$AF16","v":true},{"$f":"title130","v":"Somalia mound"},"Somalia mound","r","s",383.25,0.42,0,"Somalia_",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},912.5,{"$f":"LOWER(title209)","v":"large scale"},{"$f":"+'Data Entry Needs'!$K20","v":0},{"$f":"+$AK$86","v":{"$error":"#DIV/0!"}},{"$f":"+'Data Entry Needs'!$J20","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title378","v":"Charcoal Consumption Rural (t/year/hh)"},{"$f":"+'Energy Demand'!$H$11","v":0},null,null,null,"RES1","RES2","RES3",null,"Position"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title379","v":"Charcoal Consumption Urban (t/year/hh)"},{"$f":"+'Energy Demand'!$H$19","v":0},null,"Production Cost","USD/kg",{"$f":"IF($AJ$93,0,IFERROR(INDIRECT(\"COST_\"&AM110&\"!\"&$AQ$111&86),0))","v":0},{"$f":"IF($AK$93,0,IFERROR(INDIRECT(\"COST_\"&AN110&\"!\"&$AQ$111&86),0))","v":0},{"$f":"IF($AL$93,0,IFERROR(INDIRECT(\"COST_\"&AO110&\"!\"&$AQ$111&86),0))","v":0},null,{"$f":"+VLOOKUP($AH$81,$AI$102:$AS$108,3,FALSE)","v":"f"},null,{"$f":"LOWER(title207)","v":"small scale"},{"$f":"+IF($AQ$112=AS111,FALSE,TRUE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title380","v":"Charcoal Consumption Industrial (t/year/hh)"},{"$f":"+'Energy Demand'!$H$33","v":0},null,{"$f":"title207","v":"Small Scale"},null,{"$f":"+AJ96","v":""},"","",null,{"$f":"+VLOOKUP($AH$81,$AI$102:$AT$108,12,FALSE)","v":"small scale"},null,{"$f":"LOWER(title208)","v":"medium scale"},{"$f":"+IF($AQ$112=AS112,FALSE,TRUE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title208","v":"Medium Scale"},null,"","","",null,{"$f":"+VLOOKUP($AH$81,$AI$102:$AT$108,8,FALSE)","v":"Oil_drum_"},null,{"$f":"LOWER(title209)","v":"large scale"},{"$f":"+IF($AQ$112=AS113,FALSE,TRUE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title209","v":"Large Scale"},null,"","","",null,{"$f":"+VLOOKUP($AH$81,$AI$102:$AU$108,13,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"title371","v":"Price Rural (USD/kg)"},{"$f":"IF(AG115,'Data Entry Needs'!$D52,\"\")","v":0},null,"Sustainable Number of Plants",null,{"$f":"IFERROR(ROUNDDOWN(VLOOKUP($AQ$112,$AK$112:$AO$114,3,FALSE)/VLOOKUP($AH$81,$AI$102:$AS$108,11,FALSE),0),0)","v":0},{"$f":"IFERROR(ROUNDDOWN(VLOOKUP($AQ$112,$AK$112:$AO$114,4,FALSE)/VLOOKUP($AH$81,$AI$102:$AS$108,11,FALSE),0),0)","v":0},{"$f":"IFERROR(ROUNDDOWN(VLOOKUP($AQ$112,$AK$112:$AO$114,5,FALSE)/VLOOKUP($AH$81,$AI$102:$AS$108,11,FALSE),0),0)","v":0},null,{"$f":"+VLOOKUP($AH$81,$AI$102:$AT$108,5,FALSE)","v":6.5699999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"title372","v":"Price Urban (USD/kg)"},{"$f":"IF(AG116,'Data Entry Needs'!$D53*$AI$119,\"\")","v":0},"NPV","Rural","USD",{"$f":"IF($AJ$93,0,INDIRECT($AQ$113&$AK116&\"_\"&AM$110&\"!D94\"))","v":0},{"$f":"IF($AK$93,0,INDIRECT($AQ$113&$AK116&\"_\"&AN$110&\"!D94\"))","v":0},{"$f":"IF($AL$93,0,INDIRECT($AQ$113&$AK116&\"_\"&AO$110&\"!D94\"))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"title373","v":"Price Industrial (USD/kg)"},{"$f":"IF(AG117,'Data Entry Needs'!$D54*$AI$119,\"\")","v":0},"NPV",{"$f":"title328","v":"Urban"},"USD",{"$f":"IF($AJ$93,0,INDIRECT($AQ$113&$AK117&\"_\"&AM$110&\"!D94\"))","v":0},{"$f":"IF($AK$93,0,INDIRECT($AQ$113&$AK117&\"_\"&AN$110&\"!D94\"))","v":0},{"$f":"IF($AL$93,0,INDIRECT($AQ$113&$AK117&\"_\"&AO$110&\"!D94\"))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share Small",{"$f":"+'Data Entry Needs'!$I$52","v":0},"NPV",{"$f":"title329","v":"Industrial"},"USD",{"$f":"IF($AJ$93,0,INDIRECT($AQ$113&$AK118&\"_\"&AM$110&\"!D94\"))","v":0},{"$f":"IF($AK$93,0,INDIRECT($AQ$113&$AK118&\"_\"&AN$110&\"!D94\"))","v":0},{"$f":"IF($AL$93,0,INDIRECT($AQ$113&$AK118&\"_\"&AO$110&\"!D94\"))","v":0},null,null,"Production Rate (t/year)","Fs (t/year)","Workers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share M&L",{"$f":"+'Data Entry Needs'!$I$53","v":0},"Profitability Index -Without Loan","Rural","USD",{"$f":"IF($AJ$93,0,INDIRECT($AQ$113&$AK119&\"_\"&AM$110&\"!D96\"))","v":0},{"$f":"IF($AK$93,0,INDIRECT($AQ$113&$AK119&\"_\"&AN$110&\"!D96\"))","v":0},{"$f":"IF($AL$93,0,INDIRECT($AQ$113&$AK119&\"_\"&AO$110&\"!D96\"))","v":0},null,"Traditional Small Scale",{"$f":"+$AI$85","v":0},{"$f":"+AR119/$AI$84","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(SUM(Charcoal_Calculator_SMALL!$D$13:$D$16)/$AQ$114,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability Index -Without Loan",{"$f":"title328","v":"Urban"},"USD",{"$f":"IF($AJ$93,0,INDIRECT($AQ$113&$AK120&\"_\"&AM$110&\"!D96\"))","v":0},{"$f":"IF($AK$93,0,INDIRECT($AQ$113&$AK120&\"_\"&AN$110&\"!D96\"))","v":0},{"$f":"IF($AL$93,0,INDIRECT($AQ$113&$AK120&\"_\"&AO$110&\"!D96\"))","v":0},null,"Traditional M&L Scale",{"$f":"+$AJ$85","v":0},{"$f":"+AR120/$AJ$84","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(SUM('Charcoal_Calculator_M&L'!$D$13:$D$17)/$AQ$114,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability Index -Without Loan",{"$f":"title329","v":"Industrial"},"USD",{"$f":"IF($AJ$93,0,INDIRECT($AQ$113&$AK121&\"_\"&AM$110&\"!D96\"))","v":0},{"$f":"IF($AK$93,0,INDIRECT($AQ$113&$AK121&\"_\"&AN$110&\"!D96\"))","v":0},{"$f":"IF($AL$93,0,INDIRECT($AQ$113&$AK121&\"_\"&AO$110&\"!D96\"))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title374","v":"Total Collection"},"Jobs",{"$f":"IF($AJ$93,0,IF(OR('Data Entry Needs'!$C$16,$AJ$75),0,ROUNDUP(INDIRECT(\"PRICE_\"&AM$110&\"!D18\")*VLOOKUP($AQ$112,$AK$112:$AO$114,3,FALSE)/IF(INDIRECT(\"PRICE_\"&AM$110&\"!F9\")=title229,'Data Entry Needs'!$D$38,'Data Entry Needs'!$I$38)/$AQ$114,0)))","v":0},{"$f":"IF($AK$93,0,IF(OR('Data Entry Needs'!$C$16,$AJ$76),0,ROUNDUP(INDIRECT(\"PRICE_\"&AN$110&\"!D18\")*VLOOKUP($AQ$112,$AK$112:$AO$114,4,FALSE)/IF(INDIRECT(\"PRICE_\"&AN$110&\"!F9\")=title229,'Data Entry Needs'!$D$38,'Data Entry Needs'!$I$38)/$AQ$114,0)))","v":0},{"$f":"IF($AL$93,0,IF(OR('Data Entry Needs'!$C$16,$AJ$77),0,ROUNDUP(INDIRECT(\"PRICE_\"&AO$110&\"!D18\")*VLOOKUP($AQ$112,$AK$112:$AO$114,5,FALSE)/IF(INDIRECT(\"PRICE_\"&AO$110&\"!F9\")=title229,'Data Entry Needs'!$D$38,'Data Entry Needs'!$I$38)/$AQ$114,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title319","v":"Processing"},"Jobs",{"$f":"IF($AJ$93,0,(INDIRECT(\"COST_\"&AM$110&\"!\"&$AQ$111&44)+INDIRECT(\"COST_\"&AM$110&\"!\"&$AQ$111&45)))","v":0},{"$f":"IF($AK$93,0,(INDIRECT(\"COST_\"&AN$110&\"!\"&$AQ$111&44)+INDIRECT(\"COST_\"&AN$110&\"!\"&$AQ$111&45)))","v":0},{"$f":"IF($AL$93,0,(INDIRECT(\"COST_\"&AO$110&\"!\"&$AQ$111&44)+INDIRECT(\"COST_\"&AO$110&\"!\"&$AQ$111&45)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech",{"$f":"title375","v":"Rural Households Supplied"},"hh",{"$f":"IF($AJ$93,0,ROUNDDOWN($AQ$115/$AI110*AM$115,0))","v":0},{"$f":"IF($AK$93,0,ROUNDDOWN($AQ$115/$AI110*AN$115,0))","v":0},{"$f":"IF($AL$93,0,ROUNDDOWN($AQ$115/$AI110*AO$115,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech",{"$f":"title376","v":"Urban Households Supplied"},"hh",{"$f":"IF($AJ$93,0,ROUNDDOWN($AQ$115/$AI111*AM$115,0))","v":0},{"$f":"IF($AK$93,0,ROUNDDOWN($AQ$115/$AI111*AN$115,0))","v":0},{"$f":"IF($AL$93,0,ROUNDDOWN($AQ$115/$AI111*AO$115,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech",{"$f":"title377","v":"Industries Supplied"},"hh",{"$f":"IF($AJ$93,0,ROUNDDOWN($AQ$115/$AI112*AM$115,0))","v":0},{"$f":"IF($AK$93,0,ROUNDDOWN($AQ$115/$AI112*AN$115,0))","v":0},{"$f":"IF($AL$93,0,ROUNDDOWN($AQ$115/$AI112*AO$115,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional",{"$f":"title375","v":"Rural Households Supplied"},"hh",{"$f":"IF($AJ$93,0,ROUNDDOWN(IF($AQ$112=title350,$AR$119,$AR$120)/$AI110*AL$141,0))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional",{"$f":"title376","v":"Urban Households Supplied"},"hh",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional",{"$f":"title377","v":"Industries Supplied"},"hh",0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$75","v":"Please Select"},{"$f":"$AH$76","v":"Please Select"},{"$f":"$AH$77","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AQ$112=title350,title361,\"\")","v":"Traditional Small Scale Production"},{"$f":"+IF($AQ$112=title350,$AS$119,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AQ$112=title350,$AS$119,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AQ$112=title350,$AS$119,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AQ$112=title350,$AS$119,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AQ$112=title350,$AS$119,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(OR($AQ$112=title209,$AQ$112=title208),title362&AQ$112&title363,\"\")","v":""},{"$f":"IF(OR($AQ$112=title209,$AQ$112=title208),$AS$120,\"\")","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+title364&$AH$81&LOWER(title352)","v":"Requirement Oil drum technology"},{"$f":"+VLOOKUP($AH$81,$AI$102:$AU$108,11,FALSE)","v":32.849999999999994},32.849999999999994,32.849999999999994,32.849999999999994,32.849999999999994,32.849999999999994,32.849999999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+title365&$AQ$112&title363","v":"Biomass available small scale Production"},null,{"$f":"+IFERROR(VLOOKUP($AQ$112,$AK$112:$AO$114,3,FALSE),0)","v":""},{"$f":"+IFERROR(VLOOKUP($AQ$112,$AK$112:$AO$114,4,FALSE),0)","v":""},{"$f":"+IFERROR(VLOOKUP($AQ$112,$AK$112:$AO$114,5,FALSE),0)","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM132","v":"Please Select"},{"$f":"+AN132","v":"Please Select"},{"$f":"+AO132","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title366&$AQ$112","v":"Sustainable Number of Plants - small scale"},{"$f":"+AM115","v":0},{"$f":"+AN115","v":0},{"$f":"+AO115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title367&IF($AQ$112=title350,$AQ$119,$AQ$120)","v":"Number of Plants - Traditional Small Scale"},{"$f":"IFERROR(IF($AQ$112=title350,ROUNDDOWN(AM136/$AS$119,0),ROUNDDOWN(AM136/$AS$120,0)),0)","v":0},{"$f":"IFERROR(IF($AQ$112=title350,ROUNDDOWN(AN136/$AS$119,0),ROUNDDOWN(AN136/$AS$120,0)),0)","v":0},{"$f":"IFERROR(IF($AQ$112=title350,ROUNDDOWN(AO136/$AS$119,0),ROUNDDOWN(AO136/$AS$120,0)),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+title368&$AQ$112","v":"Traditional small scale"},{"$f":"+AL139","v":"Please Select"},{"$f":"+AM139","v":"Please Select"},{"$f":"+AN139","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title369","v":"Production Cost Sup"},{"$f":"VLOOKUP($AH$81,$AI$102:$AV$108,14,FALSE)*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AM$111*(1+$L$1)","v":0},{"$f":"+AN$111*(1+$L$1)","v":0},{"$f":"+AO$111*(1+$L$1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($L$1>0,TRUE,FALSE)","v":true},{"$f":"title370","v":"Production Cost inf"},{"$f":"IF($AJ$145,VLOOKUP($AH$81,$AI$102:$AV$108,14,FALSE)*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($AJ$145,AM$111*(1-$L$1),\"\")","v":0},{"$f":"IF($AJ$145,AN$111*(1-$L$1),\"\")","v":0},{"$f":"IF($AJ$145,AO$111*(1-$L$1),\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG115","v":true},{"$f":"IF(AJ146,AH115,\"\")","v":"Price Rural (USD/kg)"},{"$f":"+$AI$115","v":0},{"$f":"+$AI$115","v":0},{"$f":"+$AI$115","v":0},{"$f":"+$AI$115","v":0},{"$f":"+$AI$115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG116","v":true},{"$f":"IF(AJ147,AH116,\"\")","v":"Price Urban (USD/kg)"},{"$f":"+$AI$116","v":0},{"$f":"+$AI$116","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG117","v":true},{"$f":"IF(AJ148,AH117,\"\")","v":"Price Industrial (USD/kg)"},{"$f":"+$AI$117","v":0},{"$f":"+$AI$117","v":0},0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM$143","v":"Please Select"},{"$f":"+AN$143","v":"Please Select"},{"$f":"+AO$143","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG115","v":true},{"$f":"IF($AJ153,AK116,\"\")","v":"Rural"},{"$f":"+IF($AJ153,AM116,\"\")","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG116","v":true},{"$f":"IF($AJ154,AK117,\"\")","v":"Urban"},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG117","v":true},{"$f":"IF($AJ155,AK118,\"\")","v":"Industrial"},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM$143","v":"Please Select"},{"$f":"+AN$143","v":"Please Select"},{"$f":"+AO$143","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AJ153","v":true},{"$f":"IF($AJ159,AK119,\"\")","v":"Rural"},{"$f":"+IF($AJ159,AM119,\"\")","v":0},0,{"$f":"+IF($AJ159,AO119,\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AJ154","v":true},{"$f":"IF($AJ160,AK120,\"\")","v":"Urban"},0,0,{"$f":"+IF($AJ160,AO120,\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AJ155","v":true},{"$f":"IF($AJ161,AK121,\"\")","v":"Industrial"},0,0,{"$f":"+IF($AJ161,AO121,\"\")","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM$143","v":"Please Select"},{"$f":"+AN$143","v":"Please Select"},{"$f":"+AO$143","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title318","v":"Collection"},{"$f":"title318","v":"Collection"},{"$f":"+AM122*AL140","v":0},{"$f":"+AN122","v":0},{"$f":"+AO122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title319","v":"Processing"},{"$f":"title319","v":"Processing"},{"$f":"+AM123*AL140","v":0},{"$f":"+AN123*AM140","v":0},{"$f":"+AO123*AN140","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title368&$AQ$112","v":"Traditional small scale"},{"$f":"+IF($AQ$112=title350,$AT$119,$AT$120)*AL$141","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AQ$112=title350,$AT$119,$AT$120)*AM$141","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AQ$112=title350,$AT$119,$AT$120)*AN$141","v":{"$error":"#DIV/0!"}},{"$f":"+IFERROR(MAX(AL165:AN167)*1.2,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"+AM$143","v":"Please Select"},{"$f":"+AN$143","v":"Please Select"},{"$f":"+AO$143","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AJ$170=2,TRUE,FALSE)","v":false},{"$f":"+IF($AJ$170=2,TRUE,FALSE)","v":false},{"$f":"+AK124","v":"Rural Households Supplied"},{"$f":"IF($AJ171,$AH$81,\"\")","v":""},{"$f":"+IF($AJ171,AM124,\"\")","v":""},{"$f":"+IF($AJ171,AN124,\"\")","v":""},{"$f":"+IF($AJ171,AO124,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AJ$170=2,TRUE,FALSE)","v":false},{"$f":"+IF($AJ$170=2,TRUE,FALSE)","v":false},null,{"$f":"IF($AJ172,$AQ$112,\"\")","v":""},{"$f":"+IF($AJ172,AM127,\"\")","v":""},{"$f":"+IF($AJ172,AN127,\"\")","v":""},{"$f":"+IF($AJ172,AO127,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AJ$170=3,TRUE,FALSE)","v":false},{"$f":"+IF($AJ$170=3,TRUE,FALSE)","v":false},{"$f":"+AK125","v":"Urban Households Supplied"},{"$f":"IF($AJ173,$AH$81,\"\")","v":""},{"$f":"+IF($AJ173,AM125,\"\")","v":""},{"$f":"+IF($AJ173,AN125,\"\")","v":""},{"$f":"+IF($AJ173,AO125,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AJ$170=3,TRUE,FALSE)","v":false},{"$f":"+IF($AJ$170=3,TRUE,FALSE)","v":false},null,{"$f":"IF($AJ174,$AQ$112,\"\")","v":""},{"$f":"+IF($AJ174,AM128,\"\")","v":""},{"$f":"+IF($AJ174,AN128,\"\")","v":""},{"$f":"+IF($AJ174,AO128,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AJ$170=1,TRUE,FALSE)","v":true},{"$f":"+IF($AJ$170=1,TRUE,FALSE)","v":true},{"$f":"+AK126","v":"Industries Supplied"},{"$f":"IF($AJ175,$AH$81,\"\")","v":"Oil drum"},{"$f":"+IF($AJ175,AM126,\"\")","v":0},{"$f":"+IF($AJ175,AN126,\"\")","v":0},{"$f":"+IF($AJ175,AO126,\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AJ$170=1,TRUE,FALSE)","v":true},{"$f":"+IF($AJ$170=1,TRUE,FALSE)","v":true},null,{"$f":"IF($AJ176,$AQ$112,\"\")","v":"small scale"},{"$f":"+IF($AJ176,AM129,\"\")","v":0},{"$f":"+IF($AJ176,AN129,\"\")","v":0},{"$f":"+IF($AJ176,AO129,\"\")","v":0}]

{"sheet":"Oil_drum_Rural_RES1","index":17,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$F$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN OIL DRUM - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"COST_RES1!F24","v":6.5699999999999994},{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"COST_RES1!F25","v":0.2},{"$f":"D9","v":0.2},{"$f":"E9","v":0.2},{"$f":"F9","v":0.2}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"COST_RES1!F23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994},{"$f":"G7","v":6.5699999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":6.5699999999999994},{"$f":"SUM(E13:E13)","v":6.5699999999999994},{"$f":"SUM(F13:F13)","v":6.5699999999999994},{"$f":"SUM(G13:G13)","v":6.5699999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"COST_RES1!F62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"COST_RES1!F63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"COST_RES1!F64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":32.849999999999994},{"$f":"E13/E9","v":32.849999999999994},{"$f":"F13/F9","v":32.849999999999994},{"$f":"G13/G9","v":32.849999999999994}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$F$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"COST_RES1!G46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!G71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!G72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!G58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!G51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"}]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$F$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Oil_drum_Urban_RES1","index":18,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$F$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN OIL DRUM - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"COST_RES1!F24","v":6.5699999999999994},{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"COST_RES1!F25","v":0.2},{"$f":"D9","v":0.2},{"$f":"E9","v":0.2},{"$f":"F9","v":0.2}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"COST_RES1!F23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994},{"$f":"G7","v":6.5699999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":6.5699999999999994},{"$f":"SUM(E13:E13)","v":6.5699999999999994},{"$f":"SUM(F13:F13)","v":6.5699999999999994},{"$f":"SUM(G13:G13)","v":6.5699999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"COST_RES1!F62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"COST_RES1!F63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"COST_RES1!F64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":32.849999999999994},{"$f":"E13/E9","v":32.849999999999994},{"$f":"F13/F9","v":32.849999999999994},{"$f":"G13/G9","v":32.849999999999994}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$F$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"COST_RES1!G46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!G71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!G72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!G58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!G51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"}]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$F$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Oil_drum_Industrial_RES1","index":19,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$F$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN OIL DRUM - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"COST_RES1!F24","v":6.5699999999999994},{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"COST_RES1!F25","v":0.2},{"$f":"D9","v":0.2},{"$f":"E9","v":0.2},{"$f":"F9","v":0.2}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"COST_RES1!F23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994},{"$f":"G7","v":6.5699999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":6.5699999999999994},{"$f":"SUM(E13:E13)","v":6.5699999999999994},{"$f":"SUM(F13:F13)","v":6.5699999999999994},{"$f":"SUM(G13:G13)","v":6.5699999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"COST_RES1!F62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"COST_RES1!F63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"COST_RES1!F64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":32.849999999999994},{"$f":"E13/E9","v":32.849999999999994},{"$f":"F13/F9","v":32.849999999999994},{"$f":"G13/G9","v":32.849999999999994}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$F$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"COST_RES1!G46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!G71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!G72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!G58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!G51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"}]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$F$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Casamance_Rural_RES1","index":20,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$H$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN CASAMANCE - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$H$24","v":49.712999999999994},{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$H$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$H$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994},{"$f":"G7","v":49.712999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":49.712999999999994},{"$f":"SUM(E13:E13)","v":49.712999999999994},{"$f":"SUM(F13:F13)","v":49.712999999999994},{"$f":"SUM(G13:G13)","v":49.712999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES1!H62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES1!H63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES1!H64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":165.70999999999998},{"$f":"E13/E9","v":165.70999999999998},{"$f":"F13/F9","v":165.70999999999998},{"$f":"G13/G9","v":165.70999999999998}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$H$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!I46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!I71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!I72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!I58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!I51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$H$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Casamance_Urban_RES1","index":21,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$H$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN CASAMANCE - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$H$24","v":49.712999999999994},{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$H$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$H$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994},{"$f":"G7","v":49.712999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":49.712999999999994},{"$f":"SUM(E13:E13)","v":49.712999999999994},{"$f":"SUM(F13:F13)","v":49.712999999999994},{"$f":"SUM(G13:G13)","v":49.712999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES1!H62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES1!H63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES1!H64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":165.70999999999998},{"$f":"E13/E9","v":165.70999999999998},{"$f":"F13/F9","v":165.70999999999998},{"$f":"G13/G9","v":165.70999999999998}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$H$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!I46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!I71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!I72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!I58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!I51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$H$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Casamance_Industrial_RES1","index":22,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$H$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN CASAMANCE - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$H$24","v":49.712999999999994},{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$H$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$H$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994},{"$f":"G7","v":49.712999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":49.712999999999994},{"$f":"SUM(E13:E13)","v":49.712999999999994},{"$f":"SUM(F13:F13)","v":49.712999999999994},{"$f":"SUM(G13:G13)","v":49.712999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES1!H62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES1!H63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES1!H64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":165.70999999999998},{"$f":"E13/E9","v":165.70999999999998},{"$f":"F13/F9","v":165.70999999999998},{"$f":"G13/G9","v":165.70999999999998}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$H$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!I46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!I71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!I72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!I58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!I51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$H$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Improved_Rural_RES1","index":23,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$J$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN IMPROVED PIT LIBERIA - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$J$24","v":66.283999999999992},{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$J$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$J$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992},{"$f":"G7","v":66.283999999999992}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":66.283999999999992},{"$f":"SUM(E13:E13)","v":66.283999999999992},{"$f":"SUM(F13:F13)","v":66.283999999999992},{"$f":"SUM(G13:G13)","v":66.283999999999992}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES1!J62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES1!J63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES1!J64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":220.94666666666666},{"$f":"E13/E9","v":220.94666666666666},{"$f":"F13/F9","v":220.94666666666666},{"$f":"G13/G9","v":220.94666666666666}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$J$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!K46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!K71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!K72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!K58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!K51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$J$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Improved_Urban_RES1","index":24,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$J$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN IMPROVED PIT LIBERIA - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$J$24","v":66.283999999999992},{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$J$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$J$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992},{"$f":"G7","v":66.283999999999992}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":66.283999999999992},{"$f":"SUM(E13:E13)","v":66.283999999999992},{"$f":"SUM(F13:F13)","v":66.283999999999992},{"$f":"SUM(G13:G13)","v":66.283999999999992}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES1!J62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES1!J63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES1!J64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":220.94666666666666},{"$f":"E13/E9","v":220.94666666666666},{"$f":"F13/F9","v":220.94666666666666},{"$f":"G13/G9","v":220.94666666666666}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$J$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!K46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!K71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!K72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!K58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!K51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$J$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Improved_Industrial_RES1","index":25,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$J$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN IMPROVED PIT LIBERIA - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$J$24","v":66.283999999999992},{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$J$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$J$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992},{"$f":"G7","v":66.283999999999992}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":66.283999999999992},{"$f":"SUM(E13:E13)","v":66.283999999999992},{"$f":"SUM(F13:F13)","v":66.283999999999992},{"$f":"SUM(G13:G13)","v":66.283999999999992}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES1!J62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES1!J63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES1!J64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":220.94666666666666},{"$f":"E13/E9","v":220.94666666666666},{"$f":"F13/F9","v":220.94666666666666},{"$f":"G13/G9","v":220.94666666666666}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$J$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!K46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!K71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!K72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!K58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!K51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$J$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Portable_Steel_Rural_RES1","index":26,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,69,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$L$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN PORTABLE STEEL KILN - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$L$24","v":182.5},{"$f":"D7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$L$25","v":0.25},{"$f":"D9","v":0.25},0.25,0.25,0.25,0.25,0.25]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$L$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":182.5},182.5,182.5,182.5,182.5,182.5,182.5]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":182.5},182.5,182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES1!L62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES1!L63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES1!L64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},0,0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":730},730,730,730,730,730,730]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},0,0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},0,0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$L$26","v":10},{"$f":"D44","v":10},10,10,10,10,10]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!M46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!M71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,{"$f":"G47","v":0},0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!M72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!M58","v":0},{"$f":"D53","v":0},0,0,0,0,0]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!M51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":0},0,0,0,0,0,0]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)*2","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20*2","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$L$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)*2-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":0},0,0,0,0,0]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},0,0,0,0,0,0]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*2-D46","v":0},{"$f":"+E83+E85","v":0},0,0,0,0,0]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":0},0,0,0,0,0]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":0}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#NUM!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Portable_Steel_Urban_RES1","index":27,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,69,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$L$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN PORTABLE STEEL KILN - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$L$24","v":182.5},{"$f":"D7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$L$25","v":0.25},{"$f":"D9","v":0.25},0.25,0.25,0.25,0.25,0.25]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$L$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":182.5},{"$f":"E7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":182.5},{"$f":"SUM(E13:E13)","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES1!L62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES1!L63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES1!L64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":730},730,730,730,730,730,730]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$L$26","v":10},{"$f":"D44","v":10},10,10,10,10,10]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!M46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!M71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!M72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!M58","v":0},{"$f":"D53","v":0},0,0,0,0,0]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!M51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":0},0,0,0,0,0,0]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)*2","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20*2","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$L$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)*2-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":0},0,0,0,0,0]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},0,0,0,0,0,0]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*2-D46","v":0},{"$f":"+E83+E85","v":0},0,0,0,0,0]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":0},0,0,0,0,0]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":0}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#NUM!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Portable_Steel_Industrial_RES1","index":28,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,69,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$L$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN PORTABLE STEEL KILN - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$L$24","v":182.5},{"$f":"D7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$L$25","v":0.25},{"$f":"D9","v":0.25},0.25,0.25,0.25,0.25,0.25]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$L$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":182.5},{"$f":"E7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":182.5},{"$f":"SUM(E13:E13)","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES1!L62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES1!L63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES1!L64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":730},730,730,730,730,730,730]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$L$26","v":10},{"$f":"D44","v":10},10,10,10,10,10]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!M46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!M71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!M72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!M58","v":0},{"$f":"D53","v":0},0,0,0,0,0]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!M51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":0},0,0,0,0,0,0]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)*2","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20*2","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$L$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)*2-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":0},0,0,0,0,0]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},0,0,0,0,0,0]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*2-D46","v":0},{"$f":"+E83+E85","v":0},0,0,0,0,0]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":0},0,0,0,0,0]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":0}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#NUM!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Standard_Rural_RES1","index":29,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$N$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN STANDARD BEEHIVE - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$N$24","v":203},{"$f":"D7","v":203},203,203,203,203,203]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$N$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$N$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":203},{"$f":"E7","v":203},203,203,203,203,203]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":203},{"$f":"SUM(E13:E13)","v":203},203,203,203,203,203]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES1!N62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES1!N63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES1!N64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":615.15151515151513},615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$N$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!O46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!O71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!O72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!O58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!O51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$N$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Standard_Urban_RES1","index":30,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$N$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN STANDARD BEEHIVE - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$N$24","v":203},{"$f":"D7","v":203},203,203,203,203,203]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$N$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$N$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":203},{"$f":"E7","v":203},203,203,203,203,203]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":203},{"$f":"SUM(E13:E13)","v":203},203,203,203,203,203]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES1!N62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES1!N63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES1!N64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":615.15151515151513},615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$N$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!O46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!O71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!O72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!O58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!O51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$N$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Standard_Industrial_RES1","index":31,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$N$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN STANDARD BEEHIVE - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$N$24","v":203},{"$f":"D7","v":203},203,203,203,203,203]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$N$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$N$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":203},{"$f":"E7","v":203},203,203,203,203,203]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":203},{"$f":"SUM(E13:E13)","v":203},203,203,203,203,203]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES1!N62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES1!N63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES1!N64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":615.15151515151513},615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$N$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!O46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!O71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!O72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!O58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!O51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$N$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Missouri_Rural_RES1","index":32,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$P$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN MISSOURI - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$P$24","v":305.06666666666666},{"$f":"D7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$P$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$P$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":305.06666666666666},{"$f":"E7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":305.06666666666666},{"$f":"SUM(E13:E13)","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES1!P62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES1!P63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES1!P64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":924.44444444444434},924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$P$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!Q46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!Q71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!Q72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!Q58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!Q51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$P$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Missouri_Urban_RES1","index":33,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$P$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN MISSOURI - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$P$24","v":305.06666666666666},{"$f":"D7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$P$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$P$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":305.06666666666666},{"$f":"E7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":305.06666666666666},{"$f":"SUM(E13:E13)","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES1!P62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES1!P63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES1!P64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":924.44444444444434},924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$P$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!Q46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!Q71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!Q72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!Q58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!Q51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$P$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Missouri_Industrial_RES1","index":34,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$P$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN MISSOURI - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$P$24","v":305.06666666666666},{"$f":"D7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$P$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$P$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":305.06666666666666},{"$f":"E7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":305.06666666666666},{"$f":"SUM(E13:E13)","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES1!P62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES1!P63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES1!P64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":924.44444444444434},924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$P$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!Q46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!Q71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!Q72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!Q58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!Q51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$P$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Somalia_Rural_RES1","index":35,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,72,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$R$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN SOMALIA MOUND - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$R$24","v":383.25},{"$f":"D7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$R$25","v":0.42},{"$f":"D9","v":0.42},0.42,0.42,0.42,0.42,0.42]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$R$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":383.25},{"$f":"E7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":383.25},{"$f":"SUM(E13:E13)","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":1},{"$f":"+COST_RES1!R62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":1},{"$f":"+COST_RES1!R63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":1},{"$f":"+COST_RES1!R64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":912.5},912.5,912.5,912.5,912.5,912.5,912.5]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$R$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!S46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!S71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!S72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!S58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!S51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"$D$63*($D$32)*6","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,6]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$R$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*6*(1-D63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*6-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Somalia_Urban_RES1","index":36,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,72,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$R$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN SOMALIA MOUND - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$R$24","v":383.25},{"$f":"D7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$R$25","v":0.42},{"$f":"D9","v":0.42},0.42,0.42,0.42,0.42,0.42]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$R$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":383.25},{"$f":"E7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":383.25},{"$f":"SUM(E13:E13)","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":1},{"$f":"+COST_RES1!R62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":1},{"$f":"+COST_RES1!R63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":1},{"$f":"+COST_RES1!R64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":912.5},912.5,912.5,912.5,912.5,912.5,912.5]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$R$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!S46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!S71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!S72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!S58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!S51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"$D$63*($D$32)*6","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,6]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$R$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*6*(1-D63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*6-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Somalia_Industrial_RES1","index":37,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,72,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES1!$R$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN SOMALIA MOUND - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES1!$R$24","v":383.25},{"$f":"D7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES1!$R$25","v":0.42},{"$f":"D9","v":0.42},0.42,0.42,0.42,0.42,0.42]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES1!$R$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":383.25},{"$f":"E7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":383.25},{"$f":"SUM(E13:E13)","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":1},{"$f":"+COST_RES1!R62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":1},{"$f":"+COST_RES1!R63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":1},{"$f":"+COST_RES1!R64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":912.5},912.5,912.5,912.5,912.5,912.5,912.5]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES1!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES1!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES1!$R$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES1!S46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES1!S71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES1!S72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES1!S58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES1!S51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"$D$63*($D$32)*6","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,6]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$R$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*6*(1-D63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*6-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Oil_drum_Rural_RES2","index":38,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$F$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN OIL DRUM - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"COST_RES2!F24","v":6.5699999999999994},{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"COST_RES2!F25","v":0.2},{"$f":"D9","v":0.2},{"$f":"E9","v":0.2},{"$f":"F9","v":0.2}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"COST_RES2!F23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994},{"$f":"G7","v":6.5699999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":6.5699999999999994},{"$f":"SUM(E13:E13)","v":6.5699999999999994},{"$f":"SUM(F13:F13)","v":6.5699999999999994},{"$f":"SUM(G13:G13)","v":6.5699999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"COST_RES2!F62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"COST_RES2!F63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"COST_RES2!F64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":32.849999999999994},{"$f":"E13/E9","v":32.849999999999994},{"$f":"F13/F9","v":32.849999999999994},{"$f":"G13/G9","v":32.849999999999994}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$F$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"COST_RES2!G46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!G71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!G72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!G58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!G51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"}]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$F$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Oil_drum_Urban_RES2","index":39,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$F$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN OIL DRUM - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"COST_RES2!F24","v":6.5699999999999994},{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"COST_RES2!F25","v":0.2},{"$f":"D9","v":0.2},{"$f":"E9","v":0.2},{"$f":"F9","v":0.2}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"COST_RES2!F23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994},{"$f":"G7","v":6.5699999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":6.5699999999999994},{"$f":"SUM(E13:E13)","v":6.5699999999999994},{"$f":"SUM(F13:F13)","v":6.5699999999999994},{"$f":"SUM(G13:G13)","v":6.5699999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"COST_RES2!F62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"COST_RES2!F63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"COST_RES2!F64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":32.849999999999994},{"$f":"E13/E9","v":32.849999999999994},{"$f":"F13/F9","v":32.849999999999994},{"$f":"G13/G9","v":32.849999999999994}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$F$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"COST_RES2!G46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!G71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!G72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!G58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!G51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"}]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$F$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Oil_drum_Industrial_RES2","index":40,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$F$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN OIL DRUM - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"COST_RES2!F24","v":6.5699999999999994},{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"COST_RES2!F25","v":0.2},{"$f":"D9","v":0.2},{"$f":"E9","v":0.2},{"$f":"F9","v":0.2}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"COST_RES2!F23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994},{"$f":"G7","v":6.5699999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":6.5699999999999994},{"$f":"SUM(E13:E13)","v":6.5699999999999994},{"$f":"SUM(F13:F13)","v":6.5699999999999994},{"$f":"SUM(G13:G13)","v":6.5699999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"COST_RES2!F62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"COST_RES2!F63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"COST_RES2!F64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":32.849999999999994},{"$f":"E13/E9","v":32.849999999999994},{"$f":"F13/F9","v":32.849999999999994},{"$f":"G13/G9","v":32.849999999999994}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$F$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"COST_RES2!G46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!G71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!G72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!G58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!G51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"}]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$F$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Casamance_Rural_RES2","index":41,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$H$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN CASAMANCE - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$H$24","v":49.712999999999994},{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$H$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$H$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994},{"$f":"G7","v":49.712999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":49.712999999999994},{"$f":"SUM(E13:E13)","v":49.712999999999994},{"$f":"SUM(F13:F13)","v":49.712999999999994},{"$f":"SUM(G13:G13)","v":49.712999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES2!H62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES2!H63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES2!H64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":165.70999999999998},{"$f":"E13/E9","v":165.70999999999998},{"$f":"F13/F9","v":165.70999999999998},{"$f":"G13/G9","v":165.70999999999998}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$H$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!I46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!I71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!I72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!I58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!I51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$H$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Casamance_Urban_RES2","index":42,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$H$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN CASAMANCE - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$H$24","v":49.712999999999994},{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$H$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$H$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994},{"$f":"G7","v":49.712999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":49.712999999999994},{"$f":"SUM(E13:E13)","v":49.712999999999994},{"$f":"SUM(F13:F13)","v":49.712999999999994},{"$f":"SUM(G13:G13)","v":49.712999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES2!H62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES2!H63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES2!H64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":165.70999999999998},{"$f":"E13/E9","v":165.70999999999998},{"$f":"F13/F9","v":165.70999999999998},{"$f":"G13/G9","v":165.70999999999998}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$H$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!I46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!I71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!I72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!I58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!I51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$H$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Casamance_Industrial_RES2","index":43,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$H$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN CASAMANCE - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$H$24","v":49.712999999999994},{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$H$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$H$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994},{"$f":"G7","v":49.712999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":49.712999999999994},{"$f":"SUM(E13:E13)","v":49.712999999999994},{"$f":"SUM(F13:F13)","v":49.712999999999994},{"$f":"SUM(G13:G13)","v":49.712999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES2!H62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES2!H63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES2!H64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":165.70999999999998},{"$f":"E13/E9","v":165.70999999999998},{"$f":"F13/F9","v":165.70999999999998},{"$f":"G13/G9","v":165.70999999999998}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$H$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!I46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!I71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!I72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!I58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!I51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$H$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Improved_Rural_RES2","index":44,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$J$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN IMPROVED PIT LIBERIA - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$J$24","v":66.283999999999992},{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$J$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$J$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992},{"$f":"G7","v":66.283999999999992}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":66.283999999999992},{"$f":"SUM(E13:E13)","v":66.283999999999992},{"$f":"SUM(F13:F13)","v":66.283999999999992},{"$f":"SUM(G13:G13)","v":66.283999999999992}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES2!J62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES2!J63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES2!J64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":220.94666666666666},{"$f":"E13/E9","v":220.94666666666666},{"$f":"F13/F9","v":220.94666666666666},{"$f":"G13/G9","v":220.94666666666666}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$J$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!K46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!K71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!K72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!K58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!K51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$J$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Improved_Urban_RES2","index":45,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$J$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN IMPROVED PIT LIBERIA - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$J$24","v":66.283999999999992},{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$J$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$J$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992},{"$f":"G7","v":66.283999999999992}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":66.283999999999992},{"$f":"SUM(E13:E13)","v":66.283999999999992},{"$f":"SUM(F13:F13)","v":66.283999999999992},{"$f":"SUM(G13:G13)","v":66.283999999999992}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES2!J62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES2!J63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES2!J64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":220.94666666666666},{"$f":"E13/E9","v":220.94666666666666},{"$f":"F13/F9","v":220.94666666666666},{"$f":"G13/G9","v":220.94666666666666}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$J$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!K46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!K71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!K72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!K58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!K51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$J$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Improved_Industrial_RES2","index":46,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$J$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN IMPROVED PIT LIBERIA - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$J$24","v":66.283999999999992},{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$J$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$J$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992},{"$f":"G7","v":66.283999999999992}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":66.283999999999992},{"$f":"SUM(E13:E13)","v":66.283999999999992},{"$f":"SUM(F13:F13)","v":66.283999999999992},{"$f":"SUM(G13:G13)","v":66.283999999999992}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES2!J62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES2!J63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES2!J64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":220.94666666666666},{"$f":"E13/E9","v":220.94666666666666},{"$f":"F13/F9","v":220.94666666666666},{"$f":"G13/G9","v":220.94666666666666}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$J$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!K46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!K71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!K72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!K58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!K51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$J$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Portable_Steel_Rural_RES2","index":47,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,69,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$L$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN PORTABLE STEEL KILN - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$L$24","v":182.5},{"$f":"D7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$L$25","v":0.25},{"$f":"D9","v":0.25},0.25,0.25,0.25,0.25,0.25]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$L$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":182.5},{"$f":"E7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":182.5},{"$f":"SUM(E13:E13)","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES2!L62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES2!L63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES2!L64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":730},730,730,730,730,730,730]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$L$26","v":10},{"$f":"D44","v":10},10,10,10,10,10]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!M46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!M71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!M72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!M58","v":0},{"$f":"D53","v":0},0,0,0,0,0]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!M51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":0},0,0,0,0,0,0]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)*2","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20*2","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$L$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)*2-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":0},0,0,0,0,0]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},0,0,0,0,0,0]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*2-D46","v":0},{"$f":"+E83+E85","v":0},0,0,0,0,0]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":0},0,0,0,0,0]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":0}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#NUM!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Portable_Steel_Urban_RES2","index":48,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,69,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$L$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN PORTABLE STEEL KILN - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$L$24","v":182.5},{"$f":"D7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$L$25","v":0.25},{"$f":"D9","v":0.25},0.25,0.25,0.25,0.25,0.25]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$L$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":182.5},{"$f":"E7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":182.5},{"$f":"SUM(E13:E13)","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"+'Data Entry Needs'!D53*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES2!L62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES2!L63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES2!L64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":730},730,730,730,730,730,730]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$L$26","v":10},{"$f":"D44","v":10},10,10,10,10,10]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!M46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!M71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!M72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!M58","v":0},{"$f":"D53","v":0},0,0,0,0,0]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!M51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":0},0,0,0,0,0,0]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)*2","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20*2","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$L$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)*2-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":0},0,0,0,0,0]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},0,0,0,0,0,0]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*2-D46","v":0},{"$f":"+E83+E85","v":0},0,0,0,0,0]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":0},0,0,0,0,0]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":0}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#NUM!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Portable_Steel_Industrial_RES2","index":49,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,69,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$L$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN PORTABLE STEEL KILN - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$L$24","v":182.5},{"$f":"D7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$L$25","v":0.25},{"$f":"D9","v":0.25},0.25,0.25,0.25,0.25,0.25]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$L$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":182.5},{"$f":"E7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":182.5},{"$f":"SUM(E13:E13)","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES2!L62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES2!L63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES2!L64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":730},730,730,730,730,730,730]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$L$26","v":10},{"$f":"D44","v":10},10,10,10,10,10]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!M46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!M71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!M72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!M58","v":0},{"$f":"D53","v":0},0,0,0,0,0]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!M51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":0},0,0,0,0,0,0]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)*2","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20*2","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$L$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)*2-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":0},0,0,0,0,0]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},0,0,0,0,0,0]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*2-D46","v":0},{"$f":"+E83+E85","v":0},0,0,0,0,0]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":0},0,0,0,0,0]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":0}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#NUM!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Standard_Rural_RES2","index":50,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$N$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN STANDARD BEEHIVE - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$N$24","v":203},{"$f":"D7","v":203},203,203,203,203,203]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$N$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$N$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":203},{"$f":"E7","v":203},203,203,203,203,203]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":203},{"$f":"SUM(E13:E13)","v":203},203,203,203,203,203]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES2!N62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES2!N63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES2!N64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":615.15151515151513},615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$N$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!O46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!O71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!O72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!O58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!O51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$N$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Standard_Urban_RES2","index":51,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$N$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN STANDARD BEEHIVE - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$N$24","v":203},{"$f":"D7","v":203},203,203,203,203,203]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$N$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$N$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":203},{"$f":"E7","v":203},203,203,203,203,203]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":203},{"$f":"SUM(E13:E13)","v":203},203,203,203,203,203]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"+'Data Entry Needs'!D53*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES2!N62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES2!N63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES2!N64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":615.15151515151513},615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$N$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!O46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!O71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!O72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!O58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!O51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$N$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Standard_Industrial_RES2","index":52,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$N$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN STANDARD BEEHIVE - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$N$24","v":203},{"$f":"D7","v":203},203,203,203,203,203]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$N$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$N$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":203},{"$f":"E7","v":203},203,203,203,203,203]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":203},{"$f":"SUM(E13:E13)","v":203},203,203,203,203,203]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES2!N62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES2!N63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES2!N64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":615.15151515151513},615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$N$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!O46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!O71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!O72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!O58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!O51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$N$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Missouri_Rural_RES2","index":53,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$P$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN MISSOURI - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$P$24","v":305.06666666666666},{"$f":"D7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$P$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$P$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":305.06666666666666},{"$f":"E7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":305.06666666666666},{"$f":"SUM(E13:E13)","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES2!P62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES2!P63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES2!P64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":924.44444444444434},924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$P$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!Q46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!Q71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!Q72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!Q58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!Q51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$P$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Missouri_Urban_RES2","index":54,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$P$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN MISSOURI - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$P$24","v":305.06666666666666},{"$f":"D7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$P$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$P$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":305.06666666666666},{"$f":"E7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":305.06666666666666},{"$f":"SUM(E13:E13)","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES2!P62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES2!P63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES2!P64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":924.44444444444434},924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$P$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!Q46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!Q71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!Q72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!Q58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!Q51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$P$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Missouri_Industrial_RES2","index":55,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$P$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN MISSOURI - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$P$24","v":305.06666666666666},{"$f":"D7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$P$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$P$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":305.06666666666666},{"$f":"E7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":305.06666666666666},{"$f":"SUM(E13:E13)","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES2!P62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES2!P63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES2!P64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":924.44444444444434},924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$P$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!Q46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!Q71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!Q72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!Q58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!Q51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$P$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Somalia_Rural_RES2","index":56,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,72,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$R$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN SOMALIA MOUND - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$R$24","v":383.25},{"$f":"D7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$R$25","v":0.42},{"$f":"D9","v":0.42},0.42,0.42,0.42,0.42,0.42]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$R$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":383.25},{"$f":"E7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":383.25},{"$f":"SUM(E13:E13)","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":1},{"$f":"+COST_RES2!R62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":1},{"$f":"+COST_RES2!R63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":1},{"$f":"+COST_RES2!R64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":912.5},912.5,912.5,912.5,912.5,912.5,912.5]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$R$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!S46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!S71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!S72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!S58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!S51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"$D$63*($D$32)*6","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,6]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$R$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*6*(1-D63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*6-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Somalia_Urban_RES2","index":57,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,72,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$R$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN SOMALIA MOUND - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$R$24","v":383.25},{"$f":"D7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$R$25","v":0.42},{"$f":"D9","v":0.42},0.42,0.42,0.42,0.42,0.42]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$R$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":383.25},{"$f":"E7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":383.25},{"$f":"SUM(E13:E13)","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":1},{"$f":"+COST_RES2!R62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":1},{"$f":"+COST_RES2!R63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":1},{"$f":"+COST_RES2!R64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":912.5},912.5,912.5,912.5,912.5,912.5,912.5]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$R$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!S46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!S71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!S72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!S58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!S51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"$D$63*($D$32)*6","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,6]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$R$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*6*(1-D63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*6-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Somalia_Industrial_RES2","index":58,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,72,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES2!$R$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN SOMALIA MOUND - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES2!$R$24","v":383.25},{"$f":"D7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES2!$R$25","v":0.42},{"$f":"D9","v":0.42},0.42,0.42,0.42,0.42,0.42]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES2!$R$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":383.25},{"$f":"E7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":383.25},{"$f":"SUM(E13:E13)","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":1},{"$f":"+COST_RES2!R62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":1},{"$f":"+COST_RES2!R63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":1},{"$f":"+COST_RES2!R64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":912.5},912.5,912.5,912.5,912.5,912.5,912.5]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES2!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES2!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES2!$R$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES2!S46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES2!S71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES2!S72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES2!S58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES2!S51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"$D$63*($D$32)*6","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,6]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$R$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*6*(1-D63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*6-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Oil_drum_Rural_RES3","index":59,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$F$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN OIL DRUM - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"COST_RES3!F24","v":6.5699999999999994},{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"COST_RES3!F25","v":0.2},{"$f":"D9","v":0.2},{"$f":"E9","v":0.2},{"$f":"F9","v":0.2}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"COST_RES3!F23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994},{"$f":"G7","v":6.5699999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":6.5699999999999994},{"$f":"SUM(E13:E13)","v":6.5699999999999994},{"$f":"SUM(F13:F13)","v":6.5699999999999994},{"$f":"SUM(G13:G13)","v":6.5699999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"COST_RES3!F62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"COST_RES3!F63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"COST_RES3!F64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":32.849999999999994},{"$f":"E13/E9","v":32.849999999999994},{"$f":"F13/F9","v":32.849999999999994},{"$f":"G13/G9","v":32.849999999999994}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$F$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"COST_RES3!G46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!G71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!G72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!G58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!G51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"}]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$F$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Oil_drum_Urban_RES3","index":60,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$F$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN OIL DRUM - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"COST_RES3!F24","v":6.5699999999999994},{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"COST_RES3!F25","v":0.2},{"$f":"D9","v":0.2},{"$f":"E9","v":0.2},{"$f":"F9","v":0.2}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"COST_RES3!F23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994},{"$f":"G7","v":6.5699999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":6.5699999999999994},{"$f":"SUM(E13:E13)","v":6.5699999999999994},{"$f":"SUM(F13:F13)","v":6.5699999999999994},{"$f":"SUM(G13:G13)","v":6.5699999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"COST_RES3!F62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"COST_RES3!F63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"COST_RES3!F64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":32.849999999999994},{"$f":"E13/E9","v":32.849999999999994},{"$f":"F13/F9","v":32.849999999999994},{"$f":"G13/G9","v":32.849999999999994}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$F$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"COST_RES3!G46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!G71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!G72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!G58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!G51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"}]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$F$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Oil_drum_Industrial_RES3","index":61,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$F$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN OIL DRUM - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"COST_RES3!F24","v":6.5699999999999994},{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"COST_RES3!F25","v":0.2},{"$f":"D9","v":0.2},{"$f":"E9","v":0.2},{"$f":"F9","v":0.2}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"COST_RES3!F23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":6.5699999999999994},{"$f":"E7","v":6.5699999999999994},{"$f":"F7","v":6.5699999999999994},{"$f":"G7","v":6.5699999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":6.5699999999999994},{"$f":"SUM(E13:E13)","v":6.5699999999999994},{"$f":"SUM(F13:F13)","v":6.5699999999999994},{"$f":"SUM(G13:G13)","v":6.5699999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$G$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"COST_RES3!F62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"COST_RES3!F63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"COST_RES3!F64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":32.849999999999994},{"$f":"E13/E9","v":32.849999999999994},{"$f":"F13/F9","v":32.849999999999994},{"$f":"G13/G9","v":32.849999999999994}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$F$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"COST_RES3!G46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!G71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!G72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!G58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!G51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"}]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$F$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Casamance_Rural_RES3","index":62,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$H$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN CASAMANCE - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$H$24","v":49.712999999999994},{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$H$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$H$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994},{"$f":"G7","v":49.712999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":49.712999999999994},{"$f":"SUM(E13:E13)","v":49.712999999999994},{"$f":"SUM(F13:F13)","v":49.712999999999994},{"$f":"SUM(G13:G13)","v":49.712999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES3!H62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES3!H63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES3!H64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":165.70999999999998},{"$f":"E13/E9","v":165.70999999999998},{"$f":"F13/F9","v":165.70999999999998},{"$f":"G13/G9","v":165.70999999999998}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$H$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!I46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!I71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!I72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!I58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!I51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$H$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Casamance_Urban_RES3","index":63,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$H$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN CASAMANCE - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$H$24","v":49.712999999999994},{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$H$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$H$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994},{"$f":"G7","v":49.712999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":49.712999999999994},{"$f":"SUM(E13:E13)","v":49.712999999999994},{"$f":"SUM(F13:F13)","v":49.712999999999994},{"$f":"SUM(G13:G13)","v":49.712999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES3!H62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES3!H63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES3!H64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":165.70999999999998},{"$f":"E13/E9","v":165.70999999999998},{"$f":"F13/F9","v":165.70999999999998},{"$f":"G13/G9","v":165.70999999999998}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$H$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!I46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!I71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!I72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!I58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!I51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$H$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Casamance_Industrial_RES3","index":64,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$H$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN CASAMANCE - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$H$24","v":49.712999999999994},{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$H$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$H$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":49.712999999999994},{"$f":"E7","v":49.712999999999994},{"$f":"F7","v":49.712999999999994},{"$f":"G7","v":49.712999999999994}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":49.712999999999994},{"$f":"SUM(E13:E13)","v":49.712999999999994},{"$f":"SUM(F13:F13)","v":49.712999999999994},{"$f":"SUM(G13:G13)","v":49.712999999999994}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$I$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES3!H62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES3!H63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES3!H64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":165.70999999999998},{"$f":"E13/E9","v":165.70999999999998},{"$f":"F13/F9","v":165.70999999999998},{"$f":"G13/G9","v":165.70999999999998}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$H$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!I46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!I71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!I72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!I58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!I51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$H$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Improved_Rural_RES3","index":65,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$J$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN IMPROVED PIT LIBERIA - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$J$24","v":66.283999999999992},{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$J$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$J$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992},{"$f":"G7","v":66.283999999999992}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":66.283999999999992},{"$f":"SUM(E13:E13)","v":66.283999999999992},{"$f":"SUM(F13:F13)","v":66.283999999999992},{"$f":"SUM(G13:G13)","v":66.283999999999992}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES3!J62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES3!J63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES3!J64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":220.94666666666666},{"$f":"E13/E9","v":220.94666666666666},{"$f":"F13/F9","v":220.94666666666666},{"$f":"G13/G9","v":220.94666666666666}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$J$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!K46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!K71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!K72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!K58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!K51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$J$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Improved_Urban_RES3","index":66,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$J$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN IMPROVED PIT LIBERIA - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$J$24","v":66.283999999999992},{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$J$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$J$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992},{"$f":"G7","v":66.283999999999992}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":66.283999999999992},{"$f":"SUM(E13:E13)","v":66.283999999999992},{"$f":"SUM(F13:F13)","v":66.283999999999992},{"$f":"SUM(G13:G13)","v":66.283999999999992}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES3!J62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES3!J63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES3!J64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":220.94666666666666},{"$f":"E13/E9","v":220.94666666666666},{"$f":"F13/F9","v":220.94666666666666},{"$f":"G13/G9","v":220.94666666666666}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$J$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!K46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!K71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!K72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!K58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!K51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$J$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Improved_Industrial_RES3","index":67,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,6]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$J$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN IMPROVED PIT LIBERIA - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$J$24","v":66.283999999999992},{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992}]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$J$25","v":0.3},{"$f":"D9","v":0.3},{"$f":"E9","v":0.3},{"$f":"F9","v":0.3}]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$J$23","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":0}]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":66.283999999999992},{"$f":"E7","v":66.283999999999992},{"$f":"F7","v":66.283999999999992},{"$f":"G7","v":66.283999999999992}]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":66.283999999999992},{"$f":"SUM(E13:E13)","v":66.283999999999992},{"$f":"SUM(F13:F13)","v":66.283999999999992},{"$f":"SUM(G13:G13)","v":66.283999999999992}]
[]
[null,{"$f":"title389","v":"Price of charcoal (USD/kg)-Small Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$52","v":0},{"$f":"+D16","v":0},{"$f":"+E16","v":0},{"$f":"+F16","v":0}]
[]
[null,{"$f":"title390","v":"Income of charcoal-Small Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},{"$f":"F14*F16*1000","v":0},{"$f":"G14*G16*1000","v":0}]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$K$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES3!J62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES3!J63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES3!J64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},{"$f":"((F39*F40))","v":0},{"$f":"((G39*G40))","v":0}]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":220.94666666666666},{"$f":"E13/E9","v":220.94666666666666},{"$f":"F13/F9","v":220.94666666666666},{"$f":"G13/G9","v":220.94666666666666}]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0}]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},{"$f":"F43*F44","v":0},{"$f":"G43*G44","v":0}]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0},{"$f":"+D43","v":0}]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$J$26","v":0},{"$f":"D44","v":0},{"$f":"E44","v":0},{"$f":"F44","v":0}]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},{"$f":"E46+E47+E48","v":0},{"$f":"F46+F47+F48","v":0},{"$f":"G46+G47+G48","v":0}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!K46","v":0},{"$f":"+D46","v":0},{"$f":"+E46","v":0},{"$f":"+F46","v":0}]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!K71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!K72","v":0},{"$f":"D48","v":0},0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!K58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$f":"E53","v":{"$error":"#DIV/0!"}},{"$f":"F53","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!K51","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"F55","v":0}]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$f":"E38+E45+E49+E51+E53+E55","v":{"$error":"#DIV/0!"}},{"$f":"F38+F45+F49+F51+F53+F55","v":{"$error":"#DIV/0!"}},{"$f":"G38+G45+G49+G51+G53+G55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"E57/(E13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"F57/(F13*1000)","v":{"$error":"#DIV/0!"}},{"$f":"G57/(G13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":3}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:G71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$J$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},{"$f":"F14*1000*F16","v":0},{"$f":"G14*1000*G16","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$f":"-F57+F51","v":{"$error":"#DIV/0!"}},{"$f":"-G57+G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F83:F86)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G83:G86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$f":"+F83+F85","v":{"$error":"#DIV/0!"}},{"$f":"+G83+G85","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$f":"E90+(F87)","v":{"$error":"#DIV/0!"}},{"$f":"F90+(G87)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Portable_Steel_Rural_RES3","index":68,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,69,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$L$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN PORTABLE STEEL KILN - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$L$24","v":182.5},{"$f":"D7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$L$25","v":0.25},{"$f":"D9","v":0.25},0.25,0.25,0.25,0.25,0.25]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$L$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":182.5},{"$f":"E7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":182.5},{"$f":"SUM(E13:E13)","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES3!L62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES3!L63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES3!L64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":730},730,730,730,730,730,730]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$L$26","v":10},{"$f":"D44","v":10},10,10,10,10,10]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!M46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!M71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!M72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!M58","v":0},{"$f":"D53","v":0},0,0,0,0,0]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!M51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":0},0,0,0,0,0,0]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)*2","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20*2","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$L$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)*2-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":0},0,0,0,0,0]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},0,0,0,0,0,0]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*2-D46","v":0},{"$f":"+E83+E85","v":0},0,0,0,0,0]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":0},0,0,0,0,0]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":0}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#NUM!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Portable_Steel_Urban_RES3","index":69,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,69,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$L$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN PORTABLE STEEL KILN - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$L$24","v":182.5},{"$f":"D7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$L$25","v":0.25},{"$f":"D9","v":0.25},0.25,0.25,0.25,0.25,0.25]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$L$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":182.5},{"$f":"E7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":182.5},{"$f":"SUM(E13:E13)","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"+'Data Entry Needs'!D53*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES3!L62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES3!L63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES3!L64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":730},730,730,730,730,730,730]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$L$26","v":10},{"$f":"D44","v":10},10,10,10,10,10]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!M46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!M71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!M72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!M58","v":0},{"$f":"D53","v":0},0,0,0,0,0]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!M51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":0},0,0,0,0,0,0]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)*2","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20*2","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$L$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)*2-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":0},0,0,0,0,0]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},0,0,0,0,0,0]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*2-D46","v":0},{"$f":"+E83+E85","v":0},0,0,0,0,0]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":0},0,0,0,0,0]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":0}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#NUM!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Portable_Steel_Industrial_RES3","index":70,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,69,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$L$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN PORTABLE STEEL KILN - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$L$24","v":182.5},{"$f":"D7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$L$25","v":0.25},{"$f":"D9","v":0.25},0.25,0.25,0.25,0.25,0.25]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$L$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":182.5},{"$f":"E7","v":182.5},182.5,182.5,182.5,182.5,182.5]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":182.5},{"$f":"SUM(E13:E13)","v":182.5},182.5,182.5,182.5,182.5,182.5]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$M$18","v":3}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":3},{"$f":"+COST_RES3!L62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":3},{"$f":"+COST_RES3!L63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":3},{"$f":"+COST_RES3!L64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":730},730,730,730,730,730,730]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$L$26","v":10},{"$f":"D44","v":10},10,10,10,10,10]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!M46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!M71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!M72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!M58","v":0},{"$f":"D53","v":0},0,0,0,0,0]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!M51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":0},0,0,0,0,0,0]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)*2","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20*2","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$L$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)*2-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":0},0,0,0,0,0]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},0,0,0,0,0,0]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*2-D46","v":0},{"$f":"+E83+E85","v":0},0,0,0,0,0]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":0},0,0,0,0,0]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":0}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#NUM!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Standard_Rural_RES3","index":71,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$N$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN STANDARD BEEHIVE - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$N$24","v":203},{"$f":"D7","v":203},203,203,203,203,203]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$N$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$N$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":203},{"$f":"E7","v":203},203,203,203,203,203]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":203},{"$f":"SUM(E13:E13)","v":203},203,203,203,203,203]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES3!N62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES3!N63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES3!N64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":615.15151515151513},615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$N$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!O46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!O71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!O72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!O58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!O51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$N$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Standard_Urban_RES3","index":72,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$N$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN STANDARD BEEHIVE - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$N$24","v":203},{"$f":"D7","v":203},203,203,203,203,203]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$N$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$N$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":203},{"$f":"E7","v":203},203,203,203,203,203]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":203},{"$f":"SUM(E13:E13)","v":203},203,203,203,203,203]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"+'Data Entry Needs'!D53*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES3!N62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES3!N63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES3!N64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":615.15151515151513},615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$N$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!O46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!O71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!O72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!O58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!O51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$N$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Standard_Industrial_RES3","index":73,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$N$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN STANDARD BEEHIVE - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$N$24","v":203},{"$f":"D7","v":203},203,203,203,203,203]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$N$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$N$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":203},{"$f":"E7","v":203},203,203,203,203,203]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":203},{"$f":"SUM(E13:E13)","v":203},203,203,203,203,203]
[]
[null,{"$f":"title441","v":"Price of charcoal (USD/kg)-Medium Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title442","v":"Income of charcoal-Medium Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$O$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES3!N62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES3!N63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES3!N64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":615.15151515151513},615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513,615.15151515151513]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$N$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!O46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!O71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!O72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!O58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!O51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$N$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Missouri_Rural_RES3","index":74,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$P$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN MISSOURI - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$P$24","v":305.06666666666666},{"$f":"D7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$P$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$P$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":305.06666666666666},{"$f":"E7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":305.06666666666666},{"$f":"SUM(E13:E13)","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES3!P62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES3!P63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES3!P64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":924.44444444444434},924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$P$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!Q46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!Q71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!Q72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!Q58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!Q51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$P$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Missouri_Urban_RES3","index":75,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$P$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN MISSOURI - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$P$24","v":305.06666666666666},{"$f":"D7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$P$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$P$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":305.06666666666666},{"$f":"E7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":305.06666666666666},{"$f":"SUM(E13:E13)","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES3!P62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES3!P63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES3!P64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":924.44444444444434},924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$P$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!Q46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!Q71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!Q72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!Q58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!Q51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$P$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Missouri_Industrial_RES3","index":76,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$P$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN MISSOURI - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$P$24","v":305.06666666666666},{"$f":"D7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$P$25","v":0.33},{"$f":"D9","v":0.33},0.33,0.33,0.33,0.33,0.33]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$P$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":305.06666666666666},{"$f":"E7","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":305.06666666666666},{"$f":"SUM(E13:E13)","v":305.06666666666666},305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666,305.06666666666666]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$Q$18","v":6}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":{"$error":"#DIV/0!"}},{"$f":"+D20","v":6},{"$f":"+COST_RES3!P62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":{"$error":"#DIV/0!"}},{"$f":"+D21","v":6},{"$f":"+COST_RES3!P63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":{"$error":"#DIV/0!"}},{"$f":"+D22","v":6},{"$f":"+COST_RES3!P64","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F29:F31)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":924.44444444444434},924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434,924.44444444444434]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$P$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!Q46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!Q71","v":{"$error":"#DIV/0!"}},{"$f":"D47","v":{"$error":"#DIV/0!"}},{"$f":"E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!Q72","v":{"$error":"#DIV/0!"}},{"$f":"D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":{"$error":"#DIV/0!"}},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":{"$error":"#DIV/0!"}},{"$f":"D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!Q58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!Q51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"D63*(D32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,{"$f":"D20","v":6}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":{"$error":"#DIV/0!"}},{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$f":"+F71","v":{"$error":"#DIV/0!"}},{"$f":"+G71","v":{"$error":"#DIV/0!"}},{"$f":"+H71","v":{"$error":"#DIV/0!"}},{"$f":"+I71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":{"$error":"#DIV/0!"}},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$P$65","v":{"$error":"#DIV/0!"}},{"$f":"E78","v":{"$error":"#DIV/0!"}},{"$f":"F78","v":{"$error":"#DIV/0!"}},{"$f":"G78","v":{"$error":"#DIV/0!"}},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$f":"I78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-$D$32*(1-$D$63)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32","v":{"$error":"#DIV/0!"}},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":{"$error":"#DIV/0!"}},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Somalia_Rural_RES3","index":77,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,72,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$R$22&title382)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN SOMALIA MOUND - RURAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$R$24","v":383.25},{"$f":"D7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$R$25","v":0.42},{"$f":"D9","v":0.42},0.42,0.42,0.42,0.42,0.42]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$R$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":383.25},{"$f":"E7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":383.25},{"$f":"SUM(E13:E13)","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"'Data Entry Needs'!$D$52","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":1},{"$f":"+COST_RES3!R62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":1},{"$f":"+COST_RES3!R63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":1},{"$f":"+COST_RES3!R64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":912.5},912.5,912.5,912.5,912.5,912.5,912.5]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$R$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!S46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!S71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!S72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!S58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!S51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"$D$63*($D$32)*6","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,6]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$R$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*6*(1-D63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*6-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Somalia_Urban_RES3","index":78,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,72,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$R$22&title439)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN SOMALIA MOUND - URBAN LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$R$24","v":383.25},{"$f":"D7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$R$25","v":0.42},{"$f":"D9","v":0.42},0.42,0.42,0.42,0.42,0.42]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$R$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":383.25},{"$f":"E7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":383.25},{"$f":"SUM(E13:E13)","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"+'Data Entry Needs'!$D$53*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":1},{"$f":"+COST_RES3!R62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":1},{"$f":"+COST_RES3!R63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":1},{"$f":"+COST_RES3!R64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":912.5},912.5,912.5,912.5,912.5,912.5,912.5]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$R$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!S46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!S71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!S72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!S58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!S51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"$D$63*($D$32)*6","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,6]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$R$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*6*(1-D63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*6-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Somalia_Industrial_RES3","index":79,"n_rows":96,"n_cols":10,"rows_kept":96,"cut":false,"hidden":true,"merged":[[1,1,1,9],[66,2,72,2]]}
[]
[null,{"$f":"UPPER(title381&COST_RES3!$R$22&title440)","v":"FINANCIAL EVALUATION OF CHARCOAL PRODUCTION IN SOMALIA MOUND - INDUSTRIAL LEVEL"}]
[]
[null,{"$f":"title383","v":"Revenues of biomass charcoal system"}]
[null,{"$f":"title384","v":"Operating Year"},null,0,1,2,3,4,5,6]
[]
[null,{"$f":"title385","v":"Charcoal production capacity (tons per year)"},null,{"$f":"+COST_RES3!$R$24","v":383.25},{"$f":"D7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title386","v":"Efficiency % of charcoal kiln"},null,{"$f":"+COST_RES3!$R$25","v":0.42},{"$f":"D9","v":0.42},0.42,0.42,0.42,0.42,0.42]
[]
[null,{"$f":"title244","v":"Operating hours per year"},null,{"$f":"+COST_RES3!$R$23","v":0},{"$f":"D11","v":0},0,0,0,0,0]
[]
[null,{"$f":"title387","v":"Charcoal production (tons per year)"},null,{"$f":"D7","v":383.25},{"$f":"E7","v":383.25},383.25,383.25,383.25,383.25,383.25]
[null,{"$f":"title388","v":"Total charcoal sold to customers (tons per year)"},null,{"$f":"SUM(D13:D13)","v":383.25},{"$f":"SUM(E13:E13)","v":383.25},383.25,383.25,383.25,383.25,383.25]
[]
[null,{"$f":"title443","v":"Price of charcoal (USD/kg)-Large Scale"},null,{"$f":"+'Data Entry Needs'!$D$54*'Data Entry Needs'!$I$53","v":0},{"$f":"+D16","v":0},0,0,0,0,0]
[]
[null,{"$f":"title444","v":"Income of charcoal-Large Scale (USD per year)"},null,{"$f":"D14*D16*1000","v":0},{"$f":"E14*E16*1000","v":0},0,0,0,0,0]
[]
[null,{"$f":"title391","v":"Lifespan of civil work (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title392","v":"Lifespan of charcoal system (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[null,{"$f":"title393","v":"Project lifetime (years)"},null,{"$f":"+Investment!$S$18","v":1}]
[]
[]
[null,{"$f":"title394","v":"Capital and operating cost of biomass charcoal system "}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},{"$f":"title399","v":"Project period (years)"},{"$f":"title400","v":"Per kiln per year"}]
[null,{"$f":"title395","v":"Capital cost (USD)"},null,"Total"]
[null,{"$f":"title264","v":"Equipment"},null,{"$f":"E29*F29","v":0},{"$f":"+D20","v":1},{"$f":"+COST_RES3!R62","v":0}]
[null,{"$f":"title265","v":"Building"},null,{"$f":"E30*F30","v":0},{"$f":"+D21","v":1},{"$f":"+COST_RES3!R63","v":0}]
[null,{"$f":"title266","v":"Installation"},null,{"$f":"E31*F31","v":0},{"$f":"+D22","v":1},{"$f":"+COST_RES3!R64","v":0}]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"SUM(D29:D31)","v":0},null,{"$f":"SUM(F29:F31)","v":0}]
[]
[null,{"$f":"title397","v":"Capital cost (USD/kg of Charcoal)"},null,{"$f":"D32/(D13*1000)","v":0}]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title401","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title402","v":"Sub-total material cost (USD)"},null,{"$f":"((D39*D40))","v":0},{"$f":"((E39*E40))","v":0},0,0,0,0,0]
[null,{"$f":"title403","v":"Biomass consumption (tonne per year)"},null,{"$f":"D13/D9","v":912.5},912.5,912.5,912.5,912.5,912.5,912.5]
[null,{"$f":"title404","v":"Biomass price (USD/ton)"},null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E41:E42)","v":0},0,0,0,0,0]
[null,{"$f":"title405","v":"Biomass cost of collection (USD/ton)"},null,{"$f":"+COST_RES3!$E$39","v":0},{"$f":"D41","v":0},0,0,0,0,0]
[null,{"$f":"title406","v":"Biomass transportation cost (USD/ton)"},null,{"$f":"D43*D44","v":0},{"$f":"E43*E44","v":0},0,0,0,0,0]
[null,{"$f":"title407","v":"Biomass from farm to plant (USD/ton/km)"},null,{"$f":"COST_RES3!E50","v":0},{"$f":"+D43","v":0},0,0,0,0,0]
[null,{"$f":"title408","v":"Transportation distance 1 (km)"},null,{"$f":"+COST_RES3!$R$26","v":0},{"$f":"D44","v":0},0,0,0,0,0]
[null,{"$f":"title409","v":"Sub-total operating cost (USD)"},null,{"$f":"D46+D47+D48","v":0},0,0,0,0,0,0]
[null,{"$f":"title410","v":"Labour cost (USD)"},null,{"$f":"+COST_RES3!S46","v":0},{"$f":"+D46","v":0},0,0,0,0,0]
[null,{"$f":"title269","v":"Plant overhead"},null,{"$f":"COST_RES3!S71","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0]
[null,{"$f":"title270","v":"General and administrative cost"},null,{"$f":"COST_RES3!S72","v":0},{"$f":"D48","v":0},0,0,0,0,0]
[null,{"$f":"title411","v":"Sub-total maintenance cost (USD)"},null,{"$f":"F32*'Data Entry Needs'!$I$49","v":0},{"$f":"D49","v":0},0,0,0,0,0]
[]
[null,{"$f":"title412","v":"Sub-total of annual fixed cost"},null,{"$f":"F32","v":0},{"$f":"D51","v":0},0,0,0,0,0]
[]
[null,{"$f":"title413","v":"Sub-total of storage cost"},null,{"$f":"COST_RES3!S58","v":{"$error":"#DIV/0!"}},{"$f":"D53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title414","v":"Sub-total of transportation of charcoal to market"},null,{"$f":"COST_RES3!S51","v":0},{"$f":"D55","v":0},0,0,0,0,0]
[]
[null,{"$f":"title415","v":"Total operation and maintenance cost (USD)"},null,{"$f":"D38+D45+D49+D51+D53+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title416","v":"Operation and maintenance cost (USD/kg of charcoal) without loan interest"},null,{"$f":"D57/(D13*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title190","v":"Financial parameters"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title191","v":"Discount rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$57","v":0}]
[null,{"$f":"title192","v":"Loan ratio (%)"},null,{"$f":"+'Data Entry Needs'!$D$58","v":0}]
[]
[]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title417","v":"Loan amount (USD)"},null,{"$f":"$D$63*($D$32)*6","v":0}]
[null,{"$f":"title193","v":"Loan interest rate (%)"},null,{"$f":"+'Data Entry Needs'!$D$59","v":0}]
[null,{"$f":"title418","v":"Loan term (years)"},null,6]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,{"$f":"(PMT($D$68,($D$69),$D$67))","v":0}]
[null,{"$f":"title419","v":"Loan payment (USD/year)"},null,null,{"$f":"D70","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71","v":0},{"$f":"+H71","v":0},{"$f":"+I71","v":0}]
[null,{"$f":"title420","v":"Total loan payment (USD)"},null,{"$f":"SUM(E71:J71)","v":0}]
[null,{"$f":"title421","v":"Loan interest payment (USD)"},null,{"$f":"D72+D67","v":0},{"$f":"title422","v":"loan interest payment for project lifetime"}]
[]
[null,{"$f":"title287","v":"Depreciation"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title423","v":"Depreciation method"},null,{"$f":"title425","v":"Straight-line"}]
[null,{"$f":"title424","v":"Total depreciation (USD)"},null,null,{"$f":"+COST_RES1!$R$65","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},{"$f":"H78","v":0},{"$f":"I78","v":0}]
[]
[null,{"$f":"title426","v":"Base case Project Summary"}]
[null,{"$f":"title427","v":"Summary of this project"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title428","v":"Total revenue (USD)"},null,null,{"$f":"E14*1000*E16","v":0},0,0,0,0,0]
[null,{"$f":"title396","v":"Total capital cost (USD)"},null,{"$f":"-D32*6*(1-D63)-D46","v":0}]
[null,{"$f":"title429","v":"Total operating and maintenance cost (USD)"},null,null,{"$f":"-E57+E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title430","v":"Loan payment (USD)"},null,null,{"$f":"+E71","v":0},0,0,0,0,0]
[null,{"$f":"title431","v":"Cash flow with loan (USD)"},null,{"$f":"SUM(D83:D86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title432","v":"Cash flow without loan (USD)"},null,{"$f":"-D32*6-D46","v":0},{"$f":"+E83+E85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title384","v":"Operating Year"},null,{"$f":"title398","v":"Appraisal"},1,2,3,4,5,6]
[null,{"$f":"title433","v":"Cumulative value of Net Profit"},null,{"$f":"D87","v":0},{"$f":"D90+(E87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title434","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title435","v":"Net Present Value (NPV) (USD)"},null,{"$f":"NPV(D62,E87:J87)+D87","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title436","v":"Internal Rate of Return (IRR) (%) - without loan"},null,{"$f":"IF(D94<0,title438,IRR(D88:J88,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title437","v":"Profitability Index - without loan"},null,{"$f":"+NPV($D$62,E88:J88)/-D88","v":{"$error":"#DIV/0!"}}]

{"sheet":"Comparison","index":80,"n_rows":26,"n_cols":8,"rows_kept":26,"cut":false,"hidden":true,"merged":[[5,5,6,5],[26,7,35,8]]}
[]
[]
[null,"Comparison of Charcoal with other fuel"]
[]
[]
[null,null,"Calorific Value (CV)","Stove efficiency","Useful energy","Energy ratio per CV of Charcoal","kg of Fuel"]
[null,null,"MJ/kg",null,"MJ/kg",null,"compared to energy of Charcoal 1 kg"]
[null,"Rural Area"]
[null,"Briquettes ",15.39,0.7,{"$f":"C9*D9","v":10.773},{"$f":"E9/$E$11","v":0.77727272727272723},{"$f":"$E$11/E9","v":1.2865497076023393},"Source: Young and Khennas, 2003"]
[null,{"$f":"title96","v":"Fuel wood"},14.5,0.2,{"$f":"C10*D10","v":2.9000000000000004},{"$f":"E10/$E$11","v":0.20923520923520925},{"$f":"$E$11/E10","v":4.7793103448275858},"Source: Young and Khennas, 2003"]
[null,{"$f":"title41","v":"Charcoal"},30.8,0.45,{"$f":"C11*D11","v":13.860000000000001},{"$f":"E11/$E$11","v":1},{"$f":"$E$11/E11","v":1},"Source: Young and Khennas, 2003"]
[null,{"$f":"title107","v":"LPG"},46.89,0.6,{"$f":"C12*D12","v":28.134},{"$f":"E12/$E$11","v":2.0298701298701296},{"$f":"$E$11/E12","v":0.49264235444657711},"IPCC1996"]
[null,"Urban Area"]
[null,"Briquettes ",15.39,0.7,{"$f":"C14*D14","v":10.773},{"$f":"E14/$E$16","v":0.77727272727272723},{"$f":"$E$16/E14","v":1.2865497076023393},"Source: Young and Khennas, 2003"]
[null,{"$f":"title96","v":"Fuel wood"},14.5,0.2,{"$f":"C15*D15","v":2.9000000000000004},{"$f":"E15/$E$16","v":0.20923520923520925},{"$f":"$E$16/E15","v":4.7793103448275858},"Source: Young and Khennas, 2003"]
[null,{"$f":"title41","v":"Charcoal"},30.8,0.45,{"$f":"C16*D16","v":13.860000000000001},{"$f":"E16/$E$16","v":1},{"$f":"$E$16/E16","v":1},"Source: Young and Khennas, 2003"]
[null,{"$f":"title107","v":"LPG"},46.89,0.6,{"$f":"C17*D17","v":28.134},{"$f":"E17/$E$16","v":2.0298701298701296},{"$f":"$E$16/E17","v":0.49264235444657711},"IPCC1996"]
[null,{"$f":"title329","v":"Industrial"}]
[null,"Briquettes ",15.39,0.7,{"$f":"C19*D19","v":10.773},{"$f":"E19/$E$21","v":0.77727272727272723},{"$f":"$E$21/E19","v":1.2865497076023393},"Source: Young and Khennas, 2003"]
[null,{"$f":"title96","v":"Fuel wood"},14.5,0.2,{"$f":"C20*D20","v":2.9000000000000004},{"$f":"E20/$E$21","v":0.20923520923520925},{"$f":"$E$21/E20","v":4.7793103448275858},"Source: Young and Khennas, 2003"]
[null,{"$f":"title41","v":"Charcoal"},30.8,0.45,13.860000000000001,1,1,"Source: Young and Khennas, 2003"]
[null,{"$f":"title107","v":"LPG"},46.89,0.6,28.134,2.0298701298701296,0.49264235444657711,"IPCC1996"]
[null,{"$f":"title108","v":"Fuel oil"},40.19,0.3,12.056999999999999,0.86991341991341975,1.1495396864891767,"IPCC1996"]
[null,{"$f":"title109","v":"Diesel"},39,0.8,31.200000000000003,2.2510822510822512,0.44423076923076921,"IPCC1996"]
[null,"Coal (Lignite)",33,0.6,19.8,1.4285714285714286,0.70000000000000007,"IPCC1996"]
[null,{"$f":"title111","v":"Natural gas"},34.94,0.8,27.951999999999998,2.0167388167388163,0.49585002862049232,"IPCC1996"]

{"sheet":"Comparison of Charcoal","index":81,"n_rows":25,"n_cols":18,"rows_kept":25,"cut":false,"hidden":true,"merged":[[20,1,20,3]]}
[null,"Similarities and differences between conventional wood charcoal and charcoal briquettes"]
[]
[null,"Characteristic","Wood charcoal","Charcoal briquettes",null,"Fig. 1. Schematic diagram of “densify-first” briquetting method, in which raw biomass is densified into uniformly shaped masses before it is carbonized to form charcoal briquettes."]
[null,"Raw material","Wood","Sawdust, coffee husk, nut shells, bagasse, crop residues, dust and fines of coal or charcoal (char-dust)"]
[null,"Source of raw material","Tree plantations or natural forests/woodlands","Agri-businesses, crop processing industries, smallholdings, urban charcoal traders, coal mines"]
[null,"Location of production process","Almost exclusively rural","Largely rural or peri-urban although charcoal dust usually salvaged from urban traders; urban when raw material obtained from urban biomass waste (e.g. saw dust from carpentry centers)"]
[null,"Production process","Ranges from traditional earth mounds and pits, to metal and brick batch kilns, to continuous rotary kilns and microwave systems. In Africa the earth kiln dominates.","Ranges from small scale production using steel drums as kilns and modified meat mincers as extruders to large scale factory set up with densify-first or carbonize-first options (Fig. 1 and Fig. 2)"]
[null,"Efficiency of production","Traditional earth mounds and pits: 15–25% metal and brick kilns: 25–25%; continuous rotary kilns and microwave systems: up to 40%","15–25% if carbonization is required."]
[null,null,null,"> 90% if material is already carbonized."]
[null,"Energy value","31–33 MJ/kg","22–29 MJ/kg",null,"Fig. 2. Schematic diagram of “carbonize-first” briquetting method, in which raw biomass is carbonized (or salvaged in carbonized form) before it undergoes the densification process to form uniformly shaped briquettes."]
[null,"Ash content","< 5%","10–30%"]
[null,"Pricea","$100 to $300 per tonneb","Varies widely depending on intended market, but generally $150 to $250 per tonne",null,null,null,null,null,null,null,null,null,null,null,null,null,"Advantages of this process"]
[null,"Stove type","All-metal stove with grate, or metal cladding with ceramic insert, square or round","As for wood charcoal, but may require more ventilation",null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy input to the process is less than that in the B-C option since the\nbriquetting process handles a much lower amount of mass and lower\npressure is needed for briquetting charcoal, compared with uncarbonized\nbiomass."]
[null,"Ease of lighting","Easy to light","Harder to light, due to higher ash content",null,null,null,null,null,null,null,null,null,null,null,null,null,"The production of char fines as waste is eliminated."]
[null,"Length of burn","Fast burning due to high energy and low ash","Slow burning, due to lower energy and higher ash",null,null,null,null,null,null,null,null,null,null,null,null,null,"Disadvantages of this option are:"]
[null,"Extinguishabilityc","Can be put out for later re-use","Generally crumbles if put out, and cannot be re-used",null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment for small-scale industrial carbonization of granular raw\nmaterial is not readily available."]
[null,"Principal applications","Limited use, usually cooking and barbequing","Variable uses including space heating, water heating, slow cooking",null,null,null,null,null,null,null,null,null,null,null,null,null,"The yield of charcoal per unit quantity of primary biomass raw material is normally less compared with the yield obtained with the Briquette -Charcoal option."]
[null,"a"]
[null,"Based on purchase of 30–50 kg sacks from retailers in major SSA cities. Prices may be considerably higher for smaller retail sizes such as tins or plastic bags"]
[null,"b"]
[null,"USD 100 in cities where supply is not severely constrained (e.g., Lusaka, Kampala), USD 200/t where supply is moderately constrained (e.g., Nairobi, Addis Ababa)USD 300/t in Sahel cities where shortage is acute (e.g., Bamako, Ndjamena)."]
[null,"c"]
[null,"Refers to ability to put out fuel for later re-use."]
[]
[null,"Source: Mwampamba et al., 2012"]

{"sheet":"Kiln cost","index":82,"n_rows":39,"n_cols":20,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Charcoal kiln technologies summary"]
[null,null,null,null,null,null,"Calculated related to its lifetime"]
[null,"Kiln’s type ","Production process","Heat source ","Capacity (tonnes/year) ","Total capital cost (2008 C$) ","Capital cost per tonne","Lifetime of kiln","Number of Ovens","Capacity of one vessel","Specific weight wood (dry)","Moisture content wood","Efficiency yield of charcoal","Actual efficiency (wt)","Average production time of one vessel","Capacity","Capacity factor","Annual input","Annual Output","References "]
[null,null,null,"Rautiainen et. al., 2012",null,null,"(2008 C$)",null,null,"m3 s wood/vessel","tonne/m3","%, wet basis",null,"Tonne of charcoal/ Tonne wood (dry)",null,"Tonne/year","Prod. Hrs/total hrs.","tonne wood (wet)/year","tonne charcoal/ year"]
[null,"Twin-retort carbonization plant (for 2 units) ","Semi-continuous system","Internal and heating fuel gas",900,712100,{"$f":"F6/(E6*10)","v":79.12222222222222},"10 years","1 with 2 vessel",3,0.5,0.5,{"$f":"33%","v":0.33},{"$f":"1/4.8","v":0.20833333333333334},"Carbonized 12 hrs + 20 hr. for cooling",900,0.9,3888,810,"(Reumerman and Frederiks, 2002) "]
[null,"Euro kiln","Semi-continuous system","Internal and heating fuel gas",840,null,{"$f":"F7/E7","v":0},null,"2 vessel","1 ton of charcoal",null,"various","n.a.",null,"40-48 hrs of production cycle",840,null,null,null,"(Rautiainen et. al., 2012)"]
[null,"Waggon retort (tunnel)","Semi-continuous system","Internal",null,"no longer in wide use due to high maintenance costs of the steel wagons and the shell of the tunnel",null,null,"1 tunnel",null,null,null,"n.a.",null,null,null,null,null,null,"(Rautiainen et. al., 2012)"]
[null,"O.E.T Calusco Tunnel Retort","Semi-continuous system","External and recirculated heating gas",6000,null,{"$f":"F9/E9","v":0},null,"1 tunnel, 45 m. long",null,null,null,"n.a.",null,"25-35 hours of production cycle",null,null,null,null,"FAO, 2008"]
[null,"Adam-retort kiln ","Batch","External and recirculated heating gas",47,800,{"$f":"F10/(E10*5)","v":3.4042553191489362},"5 years",null,null,null,null,0.34,null," Carbonized 12 hrs + 12 hrs for cooling",null,null,null,null,"(Biocoal, 2009) "]
[null,"Portable steel kiln (Retort ) ","Batch","Internal",2721,1255535,{"$f":"F11/(E11*H11)","v":153.8080362611785},3,null,null,null,null,0.24,null,null,null,null,null,null,"(FAO, 1985) "]
[null,"Portable steel kiln (Retort ) ","Batch","Internal",{"$f":"(3/5/2)*(5*52)","v":78},{"$f":"G11*E12*H12","v":35991.080485115774},{"$f":"F12/(E12*H12)","v":153.80803626117853},3,null,null,null,null,0.24,null,null,null,null,null,null,"Paddon and Harker, 1980"]
[null,"Mark V Portable kiln","Batch",null,null,5000,null,null,null,"300-400kg",null,null,0.25,null,null,null,null,null,null,"UNCHS/HABITAT; 1993"]
[null,"Retort ","Batch","Internal",14512,3138840,{"$f":"F14/E14","v":216.29272326350608},null,null,null,null,null,0.26,null,null,null,null,null,null,"(FAO, 1985) "]
[null,"Earth pit kiln ","Batch","Internal",17,480,{"$f":"F15/E15","v":28.235294117647058},null,null,null,null,null,0.20449999999999999,null,"Carbonization 5-10 days",null,null,null,null,"(Pari et al., 2004) "]
[null,"Liberia improved pit kiln","Batch","Internal",null,null,null,null,null,null,null,null,0.3,null,"Carbonization 48 hours and cooling 3 days",null,null,null,null,"Padon., 1986"]
[null,"Earth pit kiln ","Batch","Internal",37,825,{"$f":"F17/E17","v":22.297297297297298},null,null,null,null,null,null,null,null,null,null,null,null,"(FAO, 1983) "]
[null,"Yoshimura kiln ","Batch","-",16,760,{"$f":"F18/E18","v":47.5},null,null,null,null,null,0.26400000000000001,null,"Carbonization 10 days",null,null,null,null,"(Pari et al., 2004) Ando et al., n.d.\n"]
[null,"Flat kiln ","Batch","Internal",31,825,{"$f":"F19/E19","v":26.612903225806452},null,null,null,null,null,0.16600000000000001,null,"Carbonization 2-3 days",null,null,null,null,"(Pari et al., 2004) Ando et al., n.d.\n"]
[null,"Flat kiln ","Batch","Internal",72,3055,{"$f":"F20/E20","v":42.430555555555557},null,null,null,null,null,null,null,null,null,null,null,null,"(Okimori et al., 2003) "]
[null,"Fabricated Masonry block kiln ","Batch",null,11,310,{"$f":"F21/E21","v":28.181818181818183},null,null,null,null,null,null,null,null,null,null,null,null,"(Dionco-Adetayo, 2001) "]
[null,"Brick kiln ","Batch","Internal",126,1470,{"$f":"F22/(E22*6)","v":1.9444444444444444}," 6 years",null,null,null,null,null,null,null,null,null,null,null,"(FAO, 1985) "]
[null,"Argentine half orange or beehive brick kiln","Batch","Internal",null,null,null,"5-8 years","1 brick kiln","30 ton of air dry wood",0.85,0.25,{"$f":"1/3.75","v":0.26666666666666666},null,"13-14 days of production cycle of 9-10 ton of charcoal",null,null,null,null,"(FAO, 1983) "]
[null,"Brazilian beehive kiln ","Batch","Internal",203,2450,{"$f":"F24/(E24*6)","v":2.0114942528735633},"6 years","1 brick kiln",null,null,null,0.33,null,"9 days of 5 ton of Charcoal",null,null,null,null,"(FAO, 1983) "]
[null,"Missouri kiln (concrete & steel)","Batch","External",{"$f":"52*17.6/3","v":305.06666666666666},{"$f":"F24*(1+60%)","v":3920},null,6,"1 brick kiln","180 m3 of Charcoal",null,null,"20-30%",null,"3 weeks of production cycle",null,null,null,null,"(Rautiainen et. al., 2012)"]
[null,"Lambiotte kiln ","Continuous (it was closed down in 2002)","Internal and recirculated heating gas",7300,1600000,{"$f":"F26/(E26*20)","v":10.95890410958904},"20 years",null,null,null,"<25%, at about 10 mm. size",null,null,null,null,null,null,null,"(Herla, 2008) and (Rautiainen et. al., 2012)"]
[null,"Drum kiln ","Batch",null,3,54,{"$f":"F27/E27","v":18},"n.a.",null,null,null,null,0.20699999999999999,null,"Carbonization 1 day",null,null,null,null,"(Pari et al., 2004) Ando et al., n.d.\n"]
[null,"Oil drum 200Liters","Batch","External",{"$f":"(15*(8*365)/9)/1000","v":4.8666666666666671},28,{"$f":"F28/(E28*3)","v":1.9178082191780821},"3 years",null,"60-80 kg of wood",null,null,0.2,null,"varied by biomass type and size, Max. 9 hours per batch",null,null,null,null,"(Burnette, 2010)"]
[null,"Double drum kiln ","Batch",null,4,260,{"$f":"F29/E28","v":53.42465753424657},"n.a.",null,null,null,null,null,null,null,null,null,null,null,"(Pari et al., 2004) "]
[null,"ACREST Mobile charcoal kiln","Batch","External",{"$f":"50*365/1000","v":18.25},{"$f":"33.26+30.34","v":63.599999999999994},{"$f":"F30/E30","v":3.484931506849315},"n.a.",null,null,null,null,0.3,null,"107 minutes for dried grass",null,null,null,null,"ACREST, 2011"]
[null,"Source: Kumar and Sarkar, 2009"]
[]
[null,"Remark;"]
[null,"In internal heating systems raw material is combusted under a controlled air inlet."]
[null,"In external heating systems, retort is heated outside and there is no air inlet into the retort"]
[null,"In heating with recirculated heating gas, hot gas passes through the raw material charge"]
[]
[null,"Using values for charcoal produced over the lifetime of the kiln, when used efficiently, taken from FAO manual, the indices are as follows:"]
[null,"Brazilian beehive: 8,200 kg of charcoal per kg of construction steel; Missouri kilns 550 kg of charcoal per kg of construction steel and the portable steel kiln: 330 kg of charcoal per kg of construction steel. The beehive kiln thus uses steel 15 times more efficiently than the Missouri. The Missouri uses steel about 1.5 times as effectively as the all steel portable kiln. "]

{"sheet":"Kiln eff.","index":83,"n_rows":49,"n_cols":15,"rows_kept":49,"cut":false,"hidden":true,"merged":[[46,1,46,7]]}
[null,"Charcoal kiln efficiency"]
[null,null,null,null,"Calculation"]
[null,{"$f":"title243","v":"Charcoal kiln technology"},"Dry weight yield (%) of Charcoal","Min","Avg","Max","Remarks","Country","Heat source",null,"Efficiency of Kiln (%)","Min","Avg.","Max.",{"$f":"title246","v":"Maximum technology efficiency"}]
[null,"Mound",null,null,{"$f":"AVERAGE(E5:E12)","v":23.46875},null,null,null,null,null,"Mound kiln",{"$f":"MIN(D5:D12)","v":2},{"$f":"E4","v":23.46875},{"$f":"MAX(F5:F12)","v":42},{"$f":"B11","v":"Somalia mound"}]
[null,"traditional","15.5-26.2",15.5,{"$f":"(D5+F5)/2","v":20.85},26.2,null,"India","Internal",null,"Pit kiln",{"$f":"MIN(D14:D21)","v":12.5},{"$f":"E13","v":21.306249999999999},{"$f":"MAX(F14:F21)","v":30},{"$f":"B20","v":"Improved pit Liberia"}]
[null,"small circular",23,null,23,null,"Horizontally stacked","India","Internal",null,"Brick kiln",{"$f":"MIN(D23:D27)","v":12.5},{"$f":"E22","v":25.72},{"$f":"MAX(F23:F27)","v":33},{"$f":"B25","v":"Standard Beehive"}]
[null,"traditional",31.4,null,31.4,null,"Vertically stacked","France","Internal",null,"Concreat kiln","-",{"$f":"E29","v":33},{"$f":"MAX(F29)","v":33},{"$f":"B29","v":"Missouri"}]
[null,"Mozambique long","10.0-15.0",10,{"$f":"(D8+F8)/2","v":12.5},15,null,"Mozambique","Internal",null,"Fire Clay kiln","-",{"$f":"E31","v":14.2},"-","-"]
[null,"large Suriname","20-25",20,{"$f":"(D9+F9)/2","v":22.5},25,null,"Mozambique","Internal",null,{"$f":"title128","v":"Portable steel kiln"},{"$f":"MIN(D33:D40)","v":10},{"$f":"E32","v":23.293749999999999},{"$f":"MAX(F33:F40)","v":37},{"$f":"B33","v":"Trihan"}]
[null,"Traditional","2.0-17",2,{"$f":"(D10+F10)/2","v":9.5},17,"various moisture content:various weather and temperature conditions","Tanzania","Internal",null,"Oil drum kiln",{"$f":"MIN(D42:D45)","v":15},{"$f":"E41","v":24.524999999999999},{"$f":"MAX(F42:F45)","v":34},{"$f":"B45","v":"Montserrat oil drum"}]
[null,{"$f":"title130","v":"Somalia mound"},"39-42",39,{"$f":"(D11+F11)/2","v":40.5},42,"Vertically stacked: covered with metal sheet; sized Acacia bussei logs with > 15 cm diameters","Somalia","Internal"]
[null,"Casamance","25-30",25,{"$f":"(D12+F12)/2","v":27.5},30,"Horizontally stacked; oil drum chimney: fast","Mozambique, Senegal","Internal"]
[null,"Pit",null,null,{"$f":"AVERAGE(E14:E21)","v":21.306249999999999}]
[null,"Chinese","16-21",16,{"$f":"(D14+F14)/2","v":18.5},21,"various species; 1 Mg wood","India","Internal"]
[null,"Chinese",18,null,18,null,"fast; green wood","India","Internal"]
[null,"Chinese","20-28",20,{"$f":"(D16+F16)/2","v":24},28,"low yield for chir; high yield for sissoo; on a zero moisture basis","India","Internal"]
[null,"Sri Lanka pit",13.7,null,13.7,null,"small","Sri Lanka","Internal"]
[null,"Commercial brick",30,null,30,null,"coconut shells","Sri Lanka","Internal"]
[null,"Philippines","20-25",20,{"$f":"(D19+F19)/2","v":22.5},25,null,"Philippines","Internal"]
[null,{"$f":"title127","v":"Improved pit Liberia"},"25-30",25,{"$f":"(D20+F20)/2","v":27.5},30,null,"Liberia","Internal"]
[null,"South Africa Pit","12.5-20",12.5,{"$f":"(D21+F21)/2","v":16.25},20,null,"South Africa","Internal"]
[null,{"$f":"title114","v":"Brick"},null,null,{"$f":"AVERAGE(E23:E27)","v":25.72}]
[null,"Siamese",30,null,30,null,"mangrove wood","Malaya","Internal"]
[null,"Nilgiri",21,null,21,null,null,"India","Internal"]
[null,{"$f":"title129","v":"Standard Beehive"},33,null,33,33,"36% yield with external fire chamber","Brazil","Internal"]
[null,"South African garage","12.5-23.5",12.5,{"$f":"(D26+F26)/2","v":18},23.5,null,"South Africa","Internal"]
[null,"Commercial half-orange",26.6,null,26.6,null,"average annual yield in 1978","Argentina","Internal"]
[null,{"$f":"title115","v":"Concrete"}]
[null,"Missouri",33,null,33,33,null,"US","External"]
[null,"Fired Clay"]
[null,"Japanese",14.2,null,14.2,null,"Higher yields gave poorer quality and more smoke","Japan","Internal"]
[null,"Portable steel",null,null,{"$f":"AVERAGE(E33:E40)","v":23.293749999999999}]
[null,"Trihan","21.2-37",21.2,{"$f":"(D33+F33)/2","v":29.1},37,null,"India"]
[null,"La Bastia","11.8-33.6",11.8,{"$f":"(D34+F34)/2","v":22.700000000000003},33.6,null,"India"]
[null,"Magnien (Mark V)","20-20.4",20,{"$f":"(D35+F35)/2","v":20.2},20.399999999999999,"low yield w/o chimney; high yield w/o chimney","France"]
[null,"Mark V","20-35",20,{"$f":"(D36+F36)/2","v":27.5},35,"low yield for small kilns; high yields  for large kilns","Coete d'Ivoire"]
[null,"Mark V","10.0-18.0",10,{"$f":"(D37+F37)/2","v":14},18,"little controls","Tanzania"]
[null,"Mark V",25,null,25,null,null,"Liberia"]
[null,"TPI","18.9-31.4",18.899999999999999,{"$f":"(D39+F39)/2","v":25.15},31.4,null,"7 countries","Internal"]
[null,"TPI","21-24.4",21,{"$f":"(D40+F40)/2","v":22.7},24.4,"low yield for oak; high yield for coconut shells",null,"Internal"]
[null,{"$f":"title126","v":"Oil drum"},null,null,{"$f":"AVERAGE(E42:E45)","v":24.524999999999999}]
[null,"Tongan",22.7,null,22.7,null,"exclusive of fines and inclusive of  uncarbonized wood","Fiji"]
[null,"MINI_CUSAB",23.4,null,23.4,null,null,"Fiji"]
[null,"200Liters oil drum","15-22%",15,{"$f":"(D44+F44)/2","v":18.5},22,null,"Thailand","External"]
[null,"Montserrat oil drum","33-34",33,{"$f":"(D45+F45)/2","v":33.5},34,null,"Montserrat"]
[]
[null,"Note: Dry weight yield (%) is the yields are typically given as dry weight ratios of charcoal output to wood input"]
[]
[null,"Source: Kammen and Lew, 2005"]