{"text_format":"1","workbook":"xlsx","n_sheets":39,"sheets":["Steam_Calculator","dummy_database","Label","Title","START","Process Description","Rural Electricity Price","Energy Demand","Data Entry Needs","STORAGE_RES1","COST_RES1","PRICE_RES1","STORAGE_RES2","FA_Simple_RES1","COST(ADJUSTED)_RES1","FA_Semi_RES1","FA_Adv_RES1","COST_RES2","PRICE_RES2","STORAGE_RES3","FA_Simple_RES2","FA_Semi_RES2","FA_Adv_RES2","COST_RES3","PRICE_RES3","STORAGE_RES4","FA_Simple_RES3","FA_Semi_RES3","FA_Adv_RES3","COST_RES4","PRICE_RES4","COST(ADJUSTED)_RES2","COST(ADJUSTED)_RES3","FA_Simple_RES4","FA_Semi_RES4","FA_Adv_RES4","COST(ADJUSTED)_RES4","Summary of results-by feedstock","Summary of results-Comparative"],"not_rendered":{"charts":32,"images":42,"macros":1,"external_links":0,"defined_names":821,"comments":12,"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":"Steam_Calculator","index":0,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection turbine","Backpressure steam turbine",null,"Escalation Factor",10]
[null,"Steam pressure","20 bar"]
[null,"Boiler efficiency",0.63,"biomass wet"]
[null,"Turbine",0.17]
[null,"ΔH Turbine P2 (latent)",{"$f":"+E14","v":1888.65},"kJ/kg"]
[null,"ΔH Turbine P2 ==>P1 (saturated)",{"$f":"+F14*(D14-D11)","v":521.98620000000005},"kJ/kg"]
[null,"ΔH Boiler P0 ==>P2 (MP steam)",{"$f":"+F14*(D14-25)","v":867.5231},"kJ/kg"]
[null,"Water make-up",0.35,null,null,null,"http://www1.eere.energy.gov/manufacturing/tech_assistance/pdfs/steam8_boiler.pdf"]
[null,"Steam Data","P (Bar)","T Boiling (°C)","Latent heat of vaporization (kJ/kg)","Specific heat liq (kJ/kg.K)","http://www.engineeringtoolbox.com/saturated-steam-properties-d_457.html"]
[null,{"$f":"+\"Steam@\"&C11","v":"Steam@1 bar"},"1 bar",99.63,2257.92,4.2190000000000003]
[null,{"$f":"+\"Steam@\"&C12","v":"Steam@5 bar"},"5 bar",151.85,2107.42,4.32]
[null,{"$f":"+\"Steam@\"&C13","v":"Steam@10 bar"},"10 bar",179.88,2013.56,4.42]
[null,{"$f":"+\"Steam@\"&C14","v":"Steam@20 bar"},"20 bar",212.37,1888.65,4.63]
[]
[null,"Equipment","Efficiency (%)","Excess Air (%)","T exhaust Gas/steam (C)","P output (Bar)"]
[null,"Boiler stoker",0.8,0.5,177,"N/A","http://www1.eere.energy.gov/manufacturing/tech_assistance/pdfs/steam22_backpressure.pdf"]
[null,"Microturbine",0.7,"N/A",{"$f":"+D12","v":151.85},"5 bar"]
[null,"Backpreassure steam turbine",0.55000000000000004,"N/A",{"$f":"+D12","v":151.85},"5 bar","http://www.massengineers.com/turbines%20CPH/steam_turbines_used_for_chp.htm"]
[null,"Condesing steam turbine",0.5,"N/A",{"$f":"+D11","v":99.63},"1 bar"]
[]
[null,"Steam pressure bar","Boiler cost factor (BCF)"]
[null,"10 bar",1]
[null,"20 bar",1.1499999999999999]
[null,"50 bar",1.25]
[null,"75 bar",1.5]
[null,"100 bar",2]
[]
[null,"Equipment","Cost (USD/kg steam)"]
[null,"Boiler stoker",111.16522366522366,"USD/kg steam"]
[null,"Other equipment and installation (condenser, cyclone, water pump,cooling tower)",110.46242851798407,"USD/kg steam"]
[null,"Condesing steam turbine",337.55364806866953,"USD/kW"]
[null,"Back pressure steam turbine",561.1111111111112,"USD/kW"]
[null,{"$f":"title420","v":"Generator"},400,"USD/kW","Mainteinance","2% investement"]
[null,"Microturbine",700,"USD/kW"]
[]
[null,"Total Jobs Proxy",4.8,"Jobs/MW","Renewable Energy: A Global Review of Technologies, Policies and Markets","http://books.google.com.co/books?id=hNPv1vzsorMC&pg=PA8&lpg=PA8&dq=cogeneration%22JOBS/MW%22&source=bl&ots=2M7bUapsHp&sig=eYgbbd5zUhPN3VHjpkQdQx6FNcA&hl=es-419&sa=X&ei=7K0QVIKOM8LDggS3nYHIBA&ved=0CDYQ6AEwAw#v=onepage&q=cogeneration%22JOBS%2FMW%22&f=false"]
[null,"Unskilled",{"$f":"C37*3/4","v":3.5999999999999996},"Jobs/MW"]
[null,"Skilled",{"$f":"C37/4","v":1.2},"Jobs/MW"]

{"sheet":"dummy_database","index":1,"n_rows":211,"n_cols":22,"rows_kept":211,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Moisture (%)","Particle size (mm)","C (%)","H (%)","O (%)","N (%)","S (%)","HHV (MJ/KG)","LHV Comb. (MJ/KG)","LHV Gasification (MJ/kg)"]
[{"$f":"title126","v":"barley"},{"$f":"title149","v":"straw"},{"$f":"+A2&B2","v":"barleystraw"},0.11,38,0.46799999999999997,5.5300000000000002E-2,0.41899999999999998,4.0999999999999995E-3,{"$f":"100%-SUM(F2:I2)","v":5.3600000000000092E-2},{"$f":"(0.3516*$F2+1.16225*$G2-0.1109*$H2+0.0628*$I2+0.10465*$J2)*100","v":18.822084500000006},{"$f":"+K2-0.212*$G2*100-0.0245*$D2*100-0.008*$H2","v":17.376872500000005},16.222855183445272,"HHV equation","http://www.sciencedirect.com/science/article/pii/S1364032111000578"]
[{"$f":"title127","v":"cacao"},{"$f":"title154","v":"pods"},"cacaopods",0.08,44,0.5062374999999999,6.7112499999999992E-2,0.38741249999999999,1.7612499999999996E-2,{"$f":"100%-SUM(F3:I3)","v":2.1625000000000005E-2},{"$f":"(0.3516*$F3+1.16225*$G3-0.1109*$H3+0.0628*$I3+0.10465*$J3)*100","v":21.639968312499995},{"$f":"+K3-0.212*$G3*100-0.0245*$D3*100-0.008*$H3","v":20.018084012499994},21.860674324800421,"LHV CONVERSION","2006 IPCC Guidelines, Vol. II, Section 1.4.1.2, Box 1.1"]
[{"$f":"title128","v":"cassava"},{"$f":"title143","v":"stalk"},"cassavastalk",0.12,77,0.53700000000000003,7.0999999999999994E-2,0.379,1.2E-2,1E-3,23.015610000000002,21.213378000000002,23.248119374134539,"Density Syngas",0.95,"Kg/m3"]
[{"$f":"title129","v":"coconut"},{"$f":"title144","v":"fronds"},"coconutfronds",0.05,36,0.5062374999999999,6.7112499999999992E-2,0.38741249999999999,1.7612499999999996E-2,2.1625000000000005E-2,21.639968312499995,20.091584012499997,21.860674324800421,"syngas yield",3.29,"m3/kg biomass"]
[{"$f":"title129","v":"coconut"},{"$f":"title145","v":"husk"},"coconuthusk",6.6699999999999995E-2,56,0.39490000000000003,6.0679999999999998E-2,0.53978999999999999,3.9900000000000005E-3,6.4000000000000005E-4,14.982700700000001,13.52855138,27.975147021054397]
[{"$f":"title129","v":"coconut"},{"$f":"title146","v":"shell"},"coconutshell",5.7000000000000002E-2,77,0.53900000000000003,5.7000000000000002E-2,0.39439999999999997,1E-3,2.0000000000000001E-4,21.210542000000004,19.859336800000005,18.63460289272707]
[{"$f":"title130","v":"coffee"},{"$f":"title145","v":"husk"},"coffeehusk",7.6600000000000001E-2,56,0.5062374999999999,6.7112499999999992E-2,0.38741249999999999,1.7612499999999996E-2,2.1625000000000005E-2,21.639968312499995,20.026414012499995,21.860674324800421]
[{"$f":"title131","v":"cotton"},{"$f":"title155","v":"hull"},"cottonhull",0.09,49,0.46429999999999999,6.1799999999999994E-2,0.42619999999999997,8.0000000000000002E-3,3.9700000000000069E-2,19.2466355,17.712565899999998,21.767960074990697]
[{"$f":"title131","v":"cotton"},{"$f":"title143","v":"stalk"},"cottonstalk",7.6600000000000001E-2,40,0.46100000000000002,6.8499999999999991E-2,0.4335,1.09E-2,2.5999999999999999E-3,19.458318500000001,17.814980499999997,24.916148762050277]
[{"$f":"title132","v":"groundnut"},{"$f":"title146","v":"shell"},"groundnutshell",8.2000000000000003E-2,59,0.5062374999999999,6.7112499999999992E-2,0.38741249999999999,1.7612499999999996E-2,2.1625000000000005E-2,21.639968312499995,20.013184012499995,21.860674324800421]
[{"$f":"title133","v":"maize"},{"$f":"title147","v":"cob"},"maizecob",0.15,59,0.46579999999999999,5.8700000000000002E-2,0.45450000000000002,4.6999999999999993E-3,1E-4,18.190092999999997,16.574516999999997,22.402727740109142]
[{"$f":"title133","v":"maize"},{"$f":"title145","v":"husk"},"maizehusk",0.1111,38,0.46270000000000006,6.6900000000000001E-2,0.45429999999999987,1.6E-2,1E-4,19.107324000000002,17.413214600000003,25.663958024391359]
[{"$f":"title133","v":"maize"},{"$f":"title150","v":"stover"},"maizestover",0.05,41,0.4365,5.5599999999999997E-2,0.43310000000000004,6.0999999999999995E-3,1E-4,17.045725500000003,15.741040700000003,19.382515884500915]
[{"$f":"title134","v":"millet"},{"$f":"title149","v":"straw"},"milletstraw",0.14000000000000001,40,0.41100000000000003,0.08,0.41100000000000003,9.0000000000000011E-3,1E-3,19.257755000000003,17.215467,27.469447775176775]
[{"$f":"title135","v":"oat"},{"$f":"title149","v":"straw"},"oatstraw",9.1999999999999998E-2,68,0.46799999999999997,5.8200000000000002E-2,0.4698,3.0999999999999999E-3,8.9999999999999998E-4,18.037979500000002,16.574981100000002,23.237715676052304]
[{"$f":"title136","v":"oil palm"},{"$f":"title151","v":"empty bunches"},"oil palmempty bunches",2.4E-2,25,0.53780000000000006,4.3700000000000003E-2,0.41499999999999998,3.4999999999999996E-3,0,19.407710500000004,18.419150500000004,14.608405712643924]
[{"$f":"title136","v":"oil palm"},{"$f":"title144","v":"fronds"},"oil palmfronds",5.33E-2,80,0.48430000000000001,0.11,0.40207000000000004,3.3900000000000002E-3,2.4000000000000001E-4,25.377582500000006,22.911780940000007,39.885072636021192]
[{"$f":"title136","v":"oil palm"},{"$f":"title146","v":"shell"},"oil palmshell",8.1100000000000005E-2,61,0.44439999999999996,5.0099999999999999E-2,0.34700000000000003,2.8000000000000004E-3,0.15570000000000006,19.246731000000004,17.983140000000002,11.571474327864076]
[{"$f":"title137","v":"rice"},{"$f":"title149","v":"straw"},"ricestraw",8.1100000000000005E-2,52,0.39200000000000002,5.0999999999999997E-2,0.35799999999999998,6.0000000000000001E-3,1E-3,15.788120000000003,14.505361000000002,12.026377392802541]
[{"$f":"title137","v":"rice"},{"$f":"title145","v":"husk"},"ricehusk",0.09,30,0.38500000000000001,5.7000000000000002E-2,0.39799999999999996,5.0000000000000001E-3,0,15.779005000000005,14.346921000000007,17.006227278427314]
["rye",{"$f":"title149","v":"straw"},"ryestraw",0.15,77,0.47799999999999998,5.0999999999999997E-2,0.38900000000000001,1E-3,0,18.426224999999999,16.974412999999998,15.115453041209509]
[{"$f":"title138","v":"sorghum"},{"$f":"title148","v":"straw/stalk"},"sorghumstraw/stalk",5.6399999999999999E-2,51,0.45799999999999996,5.2999999999999999E-2,0.42299999999999999,0.01,1E-3,17.645399999999999,16.380236,17.925977317057001]
[{"$f":"title139","v":"soybean"},{"$f":"title149","v":"straw"},"soybeanstraw",0.188,58,0.45700000000000002,6.6000000000000003E-2,0.47,6.0000000000000001E-3,1E-3,18.574815000000005,16.711255000000005,26.268069591608942]
[{"$f":"title139","v":"soybean"},{"$f":"title154","v":"pods"},"soybeanpods",0.13200000000000001,38,0.42499999999999999,6.5000000000000002E-2,0.49,1.6E-2,3.0000000000000001E-3,17.195400000000003,15.490080000000003,26.797036848614724]
[{"$f":"title140","v":"sugarcane"},{"$f":"title152","v":"tops/leaves"},"sugarcanetops/leaves",0.13500000000000001,23,0.39750000000000002,5.5500000000000001E-2,0.46820000000000001,1.7000000000000001E-3,1E-3,15.255390500000008,13.744294900000007,21.187247699549086]
[{"$f":"title140","v":"sugarcane"},{"$f":"title153","v":"baggase"},"sugarcanebaggase",0.15,51,0.44900000000000001,5.4000000000000006E-2,0.39600000000000002,4.0000000000000001E-3,1E-4,17.697516500000006,16.182048500000008,16.437974258521979]
[{"$f":"title142","v":"wheat"},{"$f":"title149","v":"straw"},"wheatstraw",8.6300000000000002E-2,57,0.434,0.06,0.44500000000000001,8.0000000000000002E-3,1E-3,17.358595000000001,15.871600000000003,21.915167285267898]
[{"$f":"title156","v":"briquettes/pellets"},null,"briquettes/pellets",0.15,"N/A",{"$f":"AVERAGE(F2:F28)","v":0.46204259259259256},{"$f":"AVERAGE(G2:G28)","v":6.216407407407408E-2},{"$f":"AVERAGE(H2:H28)","v":0.42094481481481483},{"$f":"AVERAGE(I2:I28)","v":8.0270370370370374E-3},{"$f":"AVERAGE(J2:J28)","v":1.2980740740740749E-2},18.988412312962964,17.299666384074076,17.345367098386735]
[{"$f":"title157","v":"Forest"},{"$f":"title159","v":"Harv. Res."},"ForestHarv. Res.",0.05,60,0.51100000000000001,7.3666666666666672E-2,0.27806666666666668,7.6666666666666662E-3,2.3333333333333333E-4,23.495497500000006,{"$f":"+K30-0.212*$G30*100-0.0245*$D30*100-0.008*$H30","v":21.809039633333342},17.345367098386735]
[{"$f":"title158","v":"Wood"},{"$f":"title160","v":"Proc. Res."},"WoodProc. Res.",0.15,40,0.46899999999999997,5.2000000000000005E-2,0.37799999999999995,1E-3,4.0000000000000002E-4,18.352186000000003,16.879262000000004,14.683952766606804]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"title55","v":"Please Select"},1,"Steam @10 Bar",2013.56,"MJ/t",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title55","v":"Please Select"}]
[null,{"$f":"title176","v":"Feedstock"},2,"syngas yield",3.29,"m3/kg biomass","Assuming optimal conditions","Peres, A., B. H. Lunelli, et al. (2013). \"Application of biomass to hydrogen and syngas production.\" Chemical Engineering Transactions 32: 589-594.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"title56","v":"Stand-Alone Energy Production"},1,"Cogeneration plants will be stand-alone and will not depend on processing plants."]
[null,{"$f":"title197","v":"Product"},3,"Density Syngas",0.95,"Kg/m3",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title57","v":"Attached Production"},2,"Cogeneration plants will be attached to processing plants. "]
[null,null,null,"Calorific Value ",9,"MJ/m3","Cogeneration plant using o2 as oxygenant","http://scialert.net/fulltext/?doi=ajsr.2013.187.196&org=11"]
[null,null,null,null,null,null,null,null,null,null,"Syngas",null,null,null,null,null,"Combustion"]
[null,{"$f":"title175","v":"Crop"},{"$f":"title522","v":"Residue"},{"$f":"title522","v":"Residue"},"Residue : Product ratio","C (%)","H (%)","O (%)","N (%)","S (%)","CO (%VOL)","CO2 (%VOL)","H2 (%VOL)","N2 (%VOL)","CH4 (%vol)","LHV (MJ/KG)","LHV (MJ/KG)"]
[null,{"$f":"title126","v":"barley"},{"$f":"title149","v":"straw"},{"$f":"+CONCATENATE(B48,C48)","v":"barleystraw"},1.3494375000000001,0.46799999999999997,5.5300000000000002E-2,0.41899999999999998,4.0999999999999995E-3,5.3600000000000092E-2,0.21770518895175792,0.19448195747752564,0.15056760681638465,0.4,3.7245246754331718E-2,4.9309590223237905,17.376872500000005]
[null,{"$f":"title128","v":"cassava"},{"$f":"title143","v":"stalk"},"cassavastalk",0.1337909090909091,0.53700000000000003,7.0999999999999994E-2,0.379,1.2E-2,1E-3,0.20089250904626368,0.14554899530519833,0.18096980382839908,0.4,7.2588691820138829E-2,7.0662976821077628,21.213378000000002]
[null,{"$f":"title129","v":"coconut"},{"$f":"title144","v":"fronds"},"coconutfronds",0.47296779938330141,0.5062374999999999,6.7112499999999992E-2,0.38741249999999999,1.7612499999999996E-2,2.1625000000000005E-2,0.19766722411165566,0.16797504699919472,0.16876620941820533,0.4,6.5591519470944326E-2,6.6445818616414654,20.091584012499997]
[null,{"$f":"title129&1","v":"coconut1"},{"$f":"title145","v":"husk"},"coconut1husk",0.49,0.39490000000000003,6.0679999999999998E-2,0.53978999999999999,3.9900000000000005E-3,6.4000000000000005E-4,0.26307234534281854,7.9311072148942965E-2,0.16072912367275152,0.4,9.6887458835486995E-2,8.503084200928388,13.52855138]
[null,{"$f":"title129&2","v":"coconut2"},{"$f":"title146","v":"shell"},"coconut2shell",0.39,0.53900000000000003,5.7000000000000002E-2,0.39439999999999997,1E-3,2.0000000000000001E-4,0.2308154190303118,0.17342270358914277,0.16942376305587226,0.4,2.6338114324673145E-2,5.6640130373030608,19.859336800000005]
[null,{"$f":"title133","v":"maize"},{"$f":"title147","v":"cob"},"maizecob",0.33075335335335332,0.46579999999999999,5.8700000000000002E-2,0.45450000000000002,4.6999999999999993E-3,1E-4,0.23761485698144902,0.14243536567866955,0.16170555729478145,0.4,5.8244220045099993E-2,6.8093397386349981,16.574516999999997]
[null,{"$f":"title133&1","v":"maize1"},{"$f":"title145","v":"husk"},"maize1husk",0.22166666666666665,0.46270000000000006,6.6900000000000001E-2,0.45429999999999987,1.6E-2,1E-4,0.22548344407249105,0.11689677093848573,0.16985197425213208,0.4,8.7767810736891105E-2,7.8005951441919024,17.413214600000003]
[null,{"$f":"title133&2","v":"maize2"},{"$f":"title150","v":"stover"},"maize2stover",1.96,0.4365,5.5599999999999997E-2,0.43310000000000004,6.0999999999999995E-3,1E-4,0.21280249508805354,0.19649929852160455,0.14410219174301578,0.4,4.6596014647326101E-2,5.891342214134017,15.741040700000003]
[null,{"$f":"title136","v":"oil palm"},{"$f":"title151","v":"empty bunches"},"oil palmempty bunches",0.31020000000000003,0.53780000000000006,4.3700000000000003E-2,0.41499999999999998,3.4999999999999996E-3,0,0.26206392017168684,0.19478852573340105,0.15882242762155188,0.4,0.02,4.4402448974601594,18.419150500000004]
[null,{"$f":"title136&1","v":"oil palm1"},{"$f":"title144","v":"fronds"},"oil palm1fronds",2.6026666666666665,0.48430000000000001,0.11,0.40207000000000004,3.3900000000000002E-3,2.4000000000000001E-4,0.14276390446291715,1.943228570563477E-2,0.21311072535574646,0.4,0.22469308447570158,12.12312238176936,22.911780940000007]
[null,{"$f":"title136&2","v":"oil palm2"},{"$f":"title146","v":"shell"},"oil palm2shell",5.7499999999999996E-2,0.44439999999999996,5.0099999999999999E-2,0.34700000000000003,2.8000000000000004E-3,0.15570000000000006,0.16216533105371972,0.31184728094674197,0.12097474950045947,0.4,5.0126384990788475E-3,3.5171654491988074,17.983140000000002]
[null,{"$f":"title138","v":"sorghum"},{"$f":"title148","v":"straw/stalk"},"sorghumstraw/stalk",2.44,0.45799999999999996,5.2999999999999999E-2,0.42299999999999999,0.01,1E-3,0.21889258942621367,0.20377961299465155,0.14572734883545349,0.4,3.1600448743681286E-2,5.4486253243334346,16.380236]
[null,{"$f":"title139","v":"soybean"},{"$f":"title149","v":"straw"},"soybeanstraw",1.53,0.45700000000000002,6.6000000000000003E-2,0.47,6.0000000000000001E-3,1E-3,0.2351966893252638,0.10495632775748334,0.1705890275934609,0.4,8.9257955323791882E-2,7.9842156813401042,16.711255000000005]
[null,{"$f":"title139&1","v":"soybean1"},{"$f":"title154","v":"pods"},"soybean1pods",1.0900000000000001,0.42499999999999999,6.5000000000000002E-2,0.49,1.6E-2,3.0000000000000001E-3,0.23594157062512111,0.10471070000475918,0.16384527883300209,0.4,9.5502450537117589E-2,8.1449960026184574,15.490080000000003]
[null,{"$f":"title140","v":"sugarcane"},{"$f":"title152","v":"tops/leaves"},"sugarcanetops/leaves",0.20030769230769233,0.39750000000000002,5.5500000000000001E-2,0.46820000000000001,1.7000000000000001E-3,1E-3,0.21991477057060571,0.17975118878842991,0.13956142814103911,0.4,6.0772612499925271E-2,6.4398929177960751,13.744294900000007]
[null,"sugarcane1",{"$f":"title153","v":"baggase"},"sugarcane1baggase",0.2578571428571429,0.44900000000000001,5.4000000000000006E-2,0.39600000000000002,4.0000000000000001E-3,1E-4,0.1941984404523604,0.23791574210178312,0.13788318146741949,0.4,3.0002635978436998E-2,4.9963447594291734,16.182048500000008]
[null,{"$f":"title142","v":"wheat"},{"$f":"title149","v":"straw"},"wheatstraw",1.28,0.434,0.06,0.44500000000000001,8.0000000000000002E-3,1E-3,0.21446464086562783,0.16913595411309074,0.15092462562385597,0.4,6.5474779397425409E-2,6.6611450715099991,15.871600000000003]
[null,{"$f":"title576","v":"Jatropha"},{"$f":"title579","v":"Cake"},"JatrophaCake",0.41,0.5917,6.5199999999999994E-2,0.33929999999999999,0.38,0.05,0.20535635385096002,0.17785813402138814,0.18284807578562293,0.4,3.3937436342028948E-2,12.427759482040516,25.932465600000008]
[null,{"$f":"title577","v":"Sugarbeet"},"pulp","Sugarbeetpulp",0.5,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"title141","v":"sunflower"},{"$f":"title580","v":"No Residue Available"},"sunflowerNo Residue Available"]
[null,{"$f":"title578","v":"Rapeseed"},{"$f":"title580","v":"No Residue Available"},"RapeseedNo Residue Available",0]
[]
[]
[null,null,null,"Emission Rates","gCO2 /kWh",null,{"$f":"title203","v":"Fuel"},"Calorific Value (MJ/Kg)","Density (kg/L)","kg CO2e/MJ"]
[null,null,null,{"$f":"title55","v":"Please Select"},null,null,{"$f":"title55","v":"Please Select"},null,null,null,null,null,null,null,null,"Selection",{"$f":"VLOOKUP(START!C8,$O$73:$Q$75,3,FALSE)","v":1}]
[null,null,null,{"$f":"country2","v":"Albania"},11,null,{"$f":"title161","v":"Gasoline"},44.3,0.89,7.0985000000000006E-2,null,null,null,null,"EN","English",1]
[null,null,null,{"$f":"country3","v":"Algeria"},576,null,{"$f":"title162","v":"Diesel Oil"},43,0.73721999999999999,7.5390899999999997E-2,null,null,null,null,"FR","French",2]
[null,null,null,{"$f":"country4","v":"Angola"},237,null,{"$f":"title163","v":"Waste Oil / Lubrificants"},40.200000000000003,0.95,7.4590899999999988E-2,null,null,null,null,"ES","Spanish",3]
[null,null,null,{"$f":"country5","v":"Argentina"},355,null,{"$f":"title164","v":"LPG"},47.3,0.54500000000000004,6.4463999999999994E-2,null,null,null,null,1,2,3]
[null,null,null,{"$f":"country6","v":"Armenia"},108,null,{"$f":"title165","v":"Natural Gas"},48,0.65,1.5599999999999999E-2,null,null,null,2,"Albania","Albanie","Albania","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q77,$N77,FALSE)","v":"Albania"},{"$f":"$R77&$N77","v":"country2"}]
[null,null,null,{"$f":"country7","v":"Australia"},853,null,{"$f":"title166","v":"Peat"},9.76,0.68235294117647061,4.86E-4,null,null,null,3,"Algeria","Algérie","Argelia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q78,$N78,FALSE)","v":"Algeria"},{"$f":"$R78&$N78","v":"country3"}]
[null,null,null,{"$f":"country8","v":"Austria"},163,null,{"$f":"title167","v":"Butane"},45.27677203684572,2,1.9480010617414268E-2,null,null,null,4,"Angola","Angola","Angola","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q79,$N79,FALSE)","v":"Angola"},"country4"]
[null,null,null,{"$f":"country9","v":"Azerbaijan"},443,null,{"$f":"title168","v":"Propane"},46.295535660398848,1.92,1.7257603537859503E-2,null,null,null,5,"Argentina","Argentine","Argentina","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q80,$N80,FALSE)","v":"Argentina"},"country5"]
[null,null,null,{"$f":"country10","v":"Bahrain"},665,null,{"$f":"title169","v":"Methanol"},20.093562745097504,0.79179999999999995,8.6423182179058061E-2,null,null,null,6,"Armenia","Arménie","Armenia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q81,$N81,FALSE)","v":"Armenia"},"country6"]
[null,null,null,{"$f":"country11","v":"Bangladesh"},585,null,{"$f":"title170","v":"Ethanol"},26.95163409308779,0.78900000000000003,4.2277931942379249E-3,null,null,null,7,"Australia","Australie","Australia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q82,$N82,FALSE)","v":"Australia"},"country7"]
[null,null,null,{"$f":"country12","v":"Belarus"},302,null,{"$f":"title171","v":"Biodiesel"},40.56818181818182,0.88,4.2590356310978073E-3,null,null,null,8,"Austria","Autriche","Austria","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q83,$N83,FALSE)","v":"Austria"},"country8"]
[null,null,null,{"$f":"country13","v":"Belgium"},218,null,{"$f":"title172","v":"Other bituminous coal"},22.7322030001394,0,2.3333333333333334E-2,null,null,null,9,"Azerbaijan","Azerbaïdjan","Azerbaiyán","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q84,$N84,FALSE)","v":"Azerbaijan"},"country9"]
[null,null,null,{"$f":"country14","v":"Benin"},725,null,{"$f":"title173","v":"Sub bituminous coal"},26.121512445062798,0,2.5833333333333333E-2,null,null,null,10,"Bahrain","Bahreïn","Bahrein","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q85,$N85,FALSE)","v":"Bahrain"},"country10"]
[null,null,null,{"$f":"country15","v":"Bolivia"},393,null,{"$f":"title174","v":"Lignite brown coal"},28.610197070281195,0,2.6388888888888889E-2,null,null,null,11,"Bangladesh","Bangladesh","Bangladesh","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q86,$N86,FALSE)","v":"Bangladesh"},"country11"]
[null,null,null,{"$f":"country16","v":"Bosnia and Herzegovina"},776,null,{"$f":"title158","v":"Wood"},19.551069237418005,0,5.1966467289447192E-7,null,null,null,12,"Belarus","Bélarus","Belarús","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q87,$N87,FALSE)","v":"Belarus"},"country12"]
[null,null,null,{"$f":"country17","v":"Botswana"},2063,null,null,null,null,null,null,null,null,13,"Belgium","Belgique","Bélgica","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q88,$N88,FALSE)","v":"Belgium"},"country13"]
[null,null,null,{"$f":"country18","v":"Brazil"},64,null,null,null,null,null,null,null,null,14,"Benin","Bénin","Benin","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q89,$N89,FALSE)","v":"Benin"},"country14"]
[null,null,null,{"$f":"country19","v":"Brunei Darussalam"},755,null,null,null,null,null,null,null,null,15,"Bolivia","Bolivie","Bolivia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q90,$N90,FALSE)","v":"Bolivia"},"country15"]
[null,null,null,{"$f":"country20","v":"Bulgaria"},463,null,null,null,null,null,null,null,null,16,"Bosnia and Herzegovina","Bosnie-Herzégovine","Bosnia y Herzegovina","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q91,$N91,FALSE)","v":"Bosnia and Herzegovina"},"country16"]
[null,null,null,{"$f":"country21","v":"Cambodia"},1151,null,null,null,null,null,null,null,null,17,"Botswana","Botswana","Botswana","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q92,$N92,FALSE)","v":"Botswana"},"country17"]
[null,null,null,{"$f":"country22","v":"Cameroon"},243,null,null,null,null,null,null,null,null,18,"Brazil","Brésil","Brasil","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q93,$N93,FALSE)","v":"Brazil"},"country18"]
[null,null,null,{"$f":"country23","v":"Chile"},373,null,null,null,null,null,null,null,null,19,"Brunei Darussalam","Brunéi Darussalam","Brunei Darussalam","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q94,$N94,FALSE)","v":"Brunei Darussalam"},"country19"]
[null,null,null,{"$f":"country24","v":"Taiwan"},743,null,null,null,null,null,null,null,null,20,"Bulgaria","Bulgarie","Bulgaria","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q95,$N95,FALSE)","v":"Bulgaria"},"country20"]
[null,null,null,{"$f":"country25","v":"Chinese Taipei"},635,null,null,null,null,null,null,null,null,21,"Cambodia","Cambodge","Camboya","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q96,$N96,FALSE)","v":"Cambodia"},"country21"]
[null,null,null,{"$f":"country26","v":"Colombia"},175,null,null,null,null,null,null,null,null,22,"Cameroon","Cameroun","Camerún","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q97,$N97,FALSE)","v":"Cameroon"},"country22"]
[null,null,null,{"$f":"country27","v":"Congo"},207,null,null,null,null,null,null,null,null,23,"Chile","Chili","Chile","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q98,$N98,FALSE)","v":"Chile"},"country23"]
[null,null,null,{"$f":"country28","v":"Costa Rica"},40,null,null,null,null,null,null,null,null,24,"Taiwan","Taiwan","Taiwan","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q99,$N99,FALSE)","v":"Taiwan"},"country24"]
[null,null,null,{"$f":"country29","v":"Côte d'Ivoire"},426,null,null,null,null,null,null,null,null,25,"Chinese Taipei","Taipei chinois","China Taipéi","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q100,$N100,FALSE)","v":"Chinese Taipei"},"country25"]
[null,null,null,{"$f":"country30","v":"Croatia"},283,null,null,null,null,null,null,null,null,26,"Colombia","Colombie","Colombia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q101,$N101,FALSE)","v":"Colombia"},"country26"]
[null,null,null,{"$f":"country31","v":"Cuba"},752,null,null,null,null,null,null,null,null,27,"Congo","Congo","Congo","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q102,$N102,FALSE)","v":"Congo"},"country27"]
[null,null,null,{"$f":"country32","v":"Cyprus"},744,null,null,null,null,null,null,null,null,28,"Costa Rica","Costa Rica","Costa Rica","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q103,$N103,FALSE)","v":"Costa Rica"},"country28"]
[null,null,null,{"$f":"country33","v":"Czech Republic"},514,null,null,null,null,null,null,null,null,29,"Côte d'Ivoire","Côte d'Ivoire","Côte d'Ivoire","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q104,$N104,FALSE)","v":"Côte d'Ivoire"},"country29"]
[null,null,null,{"$f":"country34","v":"Dem. Rep. of .Congo"},3,null,null,null,null,null,null,null,null,30,"Croatia","Croatie","Croacia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q105,$N105,FALSE)","v":"Croatia"},"country30"]
[null,null,null,{"$f":"country35","v":"Denmark"},303,null,null,null,null,null,null,null,null,31,"Cuba","Cuba","Cuba","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q106,$N106,FALSE)","v":"Cuba"},"country31"]
[null,null,null,{"$f":"country36","v":"Dominican Republic"},591,null,null,null,null,null,null,null,null,32,"Cyprus","Chypre","Chipre","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q107,$N107,FALSE)","v":"Cyprus"},"country32"]
[null,null,null,{"$f":"country37","v":"DPR of Korea"},499,null,null,null,null,null,null,null,null,33,"Czech Republic","République tchèque","República Checa","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q108,$N108,FALSE)","v":"Czech Republic"},"country33"]
[null,null,null,{"$f":"country38","v":"Ecuador"},290,null,null,null,null,null,null,null,null,34,"Dem. Rep. of .Congo","Rép. Dém. du Congo","República Dem. Congo","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q109,$N109,FALSE)","v":"Dem. Rep. of .Congo"},"country34"]
[null,null,null,{"$f":"country39","v":"Egypt"},466,null,null,null,null,null,null,null,null,35,"Denmark","Danemark","Dinamarca","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q110,$N110,FALSE)","v":"Denmark"},"country35"]
[null,null,null,{"$f":"country40","v":"El Salvador"},319,null,null,null,null,null,null,null,null,36,"Dominican Republic","République dominicaine","República Dominicana","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q111,$N111,FALSE)","v":"Dominican Republic"},"country36"]
[null,null,null,{"$f":"country41","v":"Eritrea"},672,null,null,null,null,null,null,null,null,37,"DPR of Korea","RPD de Corée","RPD de Corea","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q112,$N112,FALSE)","v":"DPR of Korea"},"country37"]
[null,null,null,{"$f":"country42","v":"Estonia"},704,null,null,null,null,null,null,null,null,38,"Ecuador","Équateur","Ecuador","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q113,$N113,FALSE)","v":"Ecuador"},"country38"]
[null,null,null,{"$f":"country43","v":"Ethiopia"},118,null,null,null,null,null,null,null,null,39,"Egypt","Égypte","Egipto","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q114,$N114,FALSE)","v":"Egypt"},"country39"]
[null,null,null,{"$f":"country44","v":"Finland"},205,null,null,null,null,null,null,null,null,40,"El Salvador","El Salvador","El Salvador","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q115,$N115,FALSE)","v":"El Salvador"},"country40"]
[null,null,null,{"$f":"country45","v":"France"},90,null,null,null,null,null,null,null,null,41,"Eritrea","Érythrée","Eritrea","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q116,$N116,FALSE)","v":"Eritrea"},"country41"]
[null,null,null,{"$f":"country46","v":"FYR of Macedonia"},710,null,null,null,null,null,null,null,null,42,"Estonia","Estonie","Estonia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q117,$N117,FALSE)","v":"Estonia"},"country42"]
[null,null,null,{"$f":"country47","v":"Gabon"},322,null,null,null,null,null,null,null,null,43,"Ethiopia","Éthiopie","Etiopía","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q118,$N118,FALSE)","v":"Ethiopia"},"country43"]
[null,null,null,{"$f":"country48","v":"Georgia"},129,null,null,null,null,null,null,null,null,44,"Finland","Finlande","Finlandia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q119,$N119,FALSE)","v":"Finland"},"country44"]
[null,null,null,{"$f":"country49","v":"Germany"},430,null,null,null,null,null,null,null,null,45,"France","France","Francia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q120,$N120,FALSE)","v":"France"},"country45"]
[null,null,null,{"$f":"country50","v":"Ghana"},187,null,null,null,null,null,null,null,null,46,"FYR of Macedonia","ARY de Macédoine","ARY de Macedonia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q121,$N121,FALSE)","v":"FYR of Macedonia"},"country46"]
[null,null,null,{"$f":"country51","v":"Gibraltar"},740,null,null,null,null,null,null,null,null,47,"Gabon","Gabon","Gabón","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q122,$N122,FALSE)","v":"Gabon"},"country47"]
[null,null,null,{"$f":"country52","v":"Greece"},722,null,null,null,null,null,null,null,null,48,"Georgia","Géorgie","Georgia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q123,$N123,FALSE)","v":"Georgia"},"country48"]
[null,null,null,{"$f":"country53","v":"Guatemala"},349,null,null,null,null,null,null,null,null,49,"Germany","Allemagne","Alemania","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q124,$N124,FALSE)","v":"Germany"},"country49"]
[null,null,null,{"$f":"country54","v":"Haiti"},547,null,null,null,null,null,null,null,null,50,"Ghana","Ghana","Ghana","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q125,$N125,FALSE)","v":"Ghana"},"country50"]
[null,null,null,{"$f":"country55","v":"Honduras"},344,null,null,null,null,null,null,null,null,51,"Gibraltar","Gibraltar","Gibraltar","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q126,$N126,FALSE)","v":"Gibraltar"},"country51"]
[null,null,null,{"$f":"country56","v":"China, Hong Kong"},763,null,null,null,null,null,null,null,null,52,"Greece","Grèce","Grecia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q127,$N127,FALSE)","v":"Greece"},"country52"]
[null,null,null,{"$f":"country57","v":"Hungary"},302,null,null,null,null,null,null,null,null,53,"Guatemala","Guatemala","Guatemala","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q128,$N128,FALSE)","v":"Guatemala"},"country53"]
[null,null,null,{"$f":"country58","v":"Iceland"},0,null,null,null,null,null,null,null,null,54,"Haiti","Haïti","Haití","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q129,$N129,FALSE)","v":"Haiti"},"country54"]
[null,null,null,{"$f":"country59","v":"India"},951,null,null,null,null,null,null,null,null,55,"Honduras","Honduras","Honduras","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q130,$N130,FALSE)","v":"Honduras"},"country55"]
[null,null,null,{"$f":"country60","v":"Indonesia"},746,null,null,null,null,null,null,null,null,56,"China, Hong Kong","China, Hong Kong","China, Hong Kong","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q131,$N131,FALSE)","v":"China, Hong Kong"},"country56"]
[null,null,null,{"$f":"country61","v":"Iraq"},684,null,null,null,null,null,null,null,null,57,"Hungary","Hongrie","Hungría","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q132,$N132,FALSE)","v":"Hungary"},"country57"]
[null,null,null,{"$f":"country62","v":"Ireland"},465,null,null,null,null,null,null,null,null,58,"Iceland","Islande","Islandia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q133,$N133,FALSE)","v":"Iceland"},"country58"]
[null,null,null,{"$f":"country63","v":"Islamic Rep. of Iran"},630,null,null,null,null,null,null,null,null,59,"India","Inde","India","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q134,$N134,FALSE)","v":"India"},"country59"]
[null,null,null,{"$f":"country64","v":"Israel"},695,null,null,null,null,null,null,null,null,60,"Indonesia","Indonésie","Indonesia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q135,$N135,FALSE)","v":"Indonesia"},"country60"]
[null,null,null,{"$f":"country65","v":"Italy"},386,null,null,null,null,null,null,null,null,61,"Iraq","Iraq","Iraq","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q136,$N136,FALSE)","v":"Iraq"},"country61"]
[null,null,null,{"$f":"country66","v":"Jamaica"},544,null,null,null,null,null,null,null,null,62,"Ireland","Irlande","Irlanda","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q137,$N137,FALSE)","v":"Ireland"},"country62"]
[null,null,null,{"$f":"country67","v":"Japan"},415,null,null,null,null,null,null,null,null,63,"Islamic Rep. of Iran","Rép. islamique d'Iran","Rep. Islámica del Irán","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q138,$N138,FALSE)","v":"Islamic Rep. of Iran"},"country63"]
[null,null,null,{"$f":"country68","v":"Jordan"},581,null,null,null,null,null,null,null,null,64,"Israel","Israël","Israel","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q139,$N139,FALSE)","v":"Israel"},"country64"]
[null,null,null,{"$f":"country69","v":"Kazakhstan"},480,null,null,null,null,null,null,null,null,65,"Italy","Italie","Italia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q140,$N140,FALSE)","v":"Italy"},"country65"]
[null,null,null,{"$f":"country70","v":"Kenya"},395,null,null,null,null,null,null,null,null,66,"Jamaica","Jamaïque","Jamaica","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q141,$N141,FALSE)","v":"Jamaica"},"country66"]
[null,null,null,{"$f":"country71","v":"Korea"},498,null,null,null,null,null,null,null,null,67,"Japan","Japon","Japón","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q142,$N142,FALSE)","v":"Japan"},{"$f":"$R142&$N142","v":"country67"}]
[null,null,null,{"$f":"country72","v":"Kuwait"},870,null,null,null,null,null,null,null,null,68,"Jordan","Jordanie","Jordania","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q143,$N143,FALSE)","v":"Jordan"},"country68"]
[null,null,null,{"$f":"country73","v":"Kyrgyzstan"},81,null,null,null,null,null,null,null,null,69,"Kazakhstan","Kazakhstan","Kazajstán","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q144,$N144,FALSE)","v":"Kazakhstan"},"country69"]
[null,null,null,{"$f":"country74","v":"Latvia"},153,null,null,null,null,null,null,null,null,70,"Kenya","Kenya","Kenya","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q145,$N145,FALSE)","v":"Kenya"},"country70"]
[null,null,null,{"$f":"country75","v":"Lebanon"},717,null,null,null,null,null,null,null,null,71,"Korea","Corée","Corea","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q146,$N146,FALSE)","v":"Korea"},"country71"]
[null,null,null,{"$f":"country76","v":"Libya"},872,null,null,null,null,null,null,null,null,72,"Kuwait","Koweït","Kuwait","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q147,$N147,FALSE)","v":"Kuwait"},"country72"]
[null,null,null,{"$f":"country77","v":"Lithuania"},111,null,null,null,null,null,null,null,null,73,"Kyrgyzstan","Kirghizistan","Kirguistán","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q148,$N148,FALSE)","v":"Kyrgyzstan"},"country73"]
[null,null,null,{"$f":"country78","v":"Luxembourg"},384,null,null,null,null,null,null,null,null,74,"Latvia","Lettonie","Letonia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q149,$N149,FALSE)","v":"Latvia"},"country74"]
[null,null,null,{"$f":"country79","v":"Malaysia"},649,null,null,null,null,null,null,null,null,75,"Lebanon","Liban","Líbano","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q150,$N150,FALSE)","v":"Lebanon"},"country75"]
[null,null,null,{"$f":"country80","v":"Malta"},850,null,null,null,null,null,null,null,null,76,"Libya","Libye","Libia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q151,$N151,FALSE)","v":"Libya"},"country76"]
[null,null,null,{"$f":"country81","v":"Mongolia"},535,null,null,null,null,null,null,null,null,77,"Lithuania","Lituanie","Lituania","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q152,$N152,FALSE)","v":"Lithuania"},"country77"]
[null,null,null,{"$f":"country82","v":"Morocco"},638,null,null,null,null,null,null,null,null,78,"Luxembourg","Luxembourg","Luxemburgo","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q153,$N153,FALSE)","v":"Luxembourg"},"country78"]
[null,null,null,{"$f":"country83","v":"Mozambique"},1,null,null,null,null,null,null,null,null,79,"Malaysia","Malaisie","Malasia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q154,$N154,FALSE)","v":"Malaysia"},"country79"]
[null,null,null,{"$f":"country84","v":"Myanmar"},196,null,null,null,null,null,null,null,null,80,"Malta","Malte","Malta","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q155,$N155,FALSE)","v":"Malta"},"country80"]
[null,null,null,{"$f":"country85","v":"Namibia"},237,null,null,null,null,null,null,null,null,81,"Mongolia","Mongolie","Mongolia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q156,$N156,FALSE)","v":"Mongolia"},"country81"]
[null,null,null,{"$f":"country86","v":"Nepal"},4,null,null,null,null,null,null,null,null,82,"Morocco","Maroc","Marruecos","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q157,$N157,FALSE)","v":"Morocco"},"country82"]
[null,null,null,{"$f":"country87","v":"Netherlands"},374,null,null,null,null,null,null,null,null,83,"Mozambique","Mozambique","Mozambique","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q158,$N158,FALSE)","v":"Mozambique"},"country83"]
[null,null,null,{"$f":"country88","v":"Netherlands Antilles"},707,null,null,null,null,null,null,null,null,84,"Myanmar","Myanmar","Myanmar","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q159,$N159,FALSE)","v":"Myanmar"},"country84"]
[null,null,null,{"$f":"country89","v":"New Zealand"},167,null,null,null,null,null,null,null,null,85,"Namibia","Namibie","Namibia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q160,$N160,FALSE)","v":"Namibia"},"country85"]
[null,null,null,{"$f":"country90","v":"Nicaragua"},506,null,null,null,null,null,null,null,null,86,"Nepal","Népal","Nepal","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q161,$N161,FALSE)","v":"Nepal"},"country86"]
[null,null,null,{"$f":"country91","v":"Nigeria"},416,null,null,null,null,null,null,null,null,87,"Netherlands","Pays-Bas","Países Bajos","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q162,$N162,FALSE)","v":"Netherlands"},"country87"]
[null,null,null,{"$f":"country92","v":"Norway"},17,null,null,null,null,null,null,null,null,88,"Netherlands Antilles","Netherlands Antilles","Netherlands Antilles","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q163,$N163,FALSE)","v":"Netherlands Antilles"},"country88"]
[null,null,null,{"$f":"country93","v":"Oman"},842,null,null,null,null,null,null,null,null,89,"New Zealand","Nouvelle-Zélande","Nueva Zelandia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q164,$N164,FALSE)","v":"New Zealand"},"country89"]
[null,null,null,{"$f":"country94","v":"Pakistan"},458,null,null,null,null,null,null,null,null,90,"Nicaragua","Nicaragua","Nicaragua","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q165,$N165,FALSE)","v":"Nicaragua"},"country90"]
[null,null,null,{"$f":"country95","v":"Panama"},302,null,null,null,null,null,null,null,null,91,"Nigeria","Nigéria","Nigeria","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q166,$N166,FALSE)","v":"Nigeria"},"country91"]
[null,null,null,{"$f":"country96","v":"People's Rep. of China"},743,null,null,null,null,null,null,null,null,92,"Norway","Norvège","Noruega","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q167,$N167,FALSE)","v":"Norway"},"country92"]
[null,null,null,{"$f":"country97","v":"Peru"},236,null,null,null,null,null,null,null,null,93,"Oman","Oman","Omán","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q168,$N168,FALSE)","v":"Oman"},"country93"]
[null,null,null,{"$f":"country98","v":"Philippines"},478,null,null,null,null,null,null,null,null,94,"Pakistan","Pakistan","Pakistán","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q169,$N169,FALSE)","v":"Pakistan"},"country94"]
[null,null,null,{"$f":"country99","v":"Poland"},640,null,null,null,null,null,null,null,null,95,"Panama","Panama","Panamá","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q170,$N170,FALSE)","v":"Panama"},"country95"]
[null,null,null,{"$f":"country100","v":"Portugal"},368,null,null,null,null,null,null,null,null,96,"People's Rep. of China","Rép. populaire de Chine ","Rep. Popular de China","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q171,$N171,FALSE)","v":"People's Rep. of China"},"country96"]
[null,null,null,{"$f":"country101","v":"Qatar"},494,null,null,null,null,null,null,null,null,97,"Peru","Pérou","Perú","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q172,$N172,FALSE)","v":"Peru"},"country97"]
[null,null,null,{"$f":"country102","v":"Republic of Moldova"},400,null,null,null,null,null,null,null,null,98,"Philippines","Philippines","Filipinas","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q173,$N173,FALSE)","v":"Philippines"},"country98"]
[null,null,null,{"$f":"country103","v":"Romania"},414,null,null,null,null,null,null,null,null,99,"Poland","Pologne","Polonia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q174,$N174,FALSE)","v":"Poland"},"country99"]
[null,null,null,{"$f":"country104","v":"Russian Federation"},317,null,null,null,null,null,null,null,null,100,"Portugal","Portugal","Portugal","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q175,$N175,FALSE)","v":"Portugal"},"country100"]
[null,null,null,{"$f":"country105","v":"Saudi Arabia"},757,null,null,null,null,null,null,null,null,101,"Qatar","Qatar","Qatar","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q176,$N176,FALSE)","v":"Qatar"},"country101"]
[null,null,null,{"$f":"country106","v":"Senegal"},614,null,null,null,null,null,null,null,null,102,"Republic of Moldova","République de Moldova","República de Moldova","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q177,$N177,FALSE)","v":"Republic of Moldova"},"country102"]
[null,null,null,{"$f":"country107","v":"Serbia"},680,null,null,null,null,null,null,null,null,103,"Romania","Roumanie","Rumania","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q178,$N178,FALSE)","v":"Romania"},"country103"]
[null,null,null,{"$f":"country108","v":"Singapore"},519,null,null,null,null,null,null,null,null,104,"Russian Federation","Fédération de Russie","Federación de Rusia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q179,$N179,FALSE)","v":"Russian Federation"},"country104"]
[null,null,null,{"$f":"country109","v":"Slovakia"},222,null,null,null,null,null,null,null,null,105,"Saudi Arabia","Arabie saoudite","Arabia Saudita","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q180,$N180,FALSE)","v":"Saudi Arabia"},"country105"]
[null,null,null,{"$f":"country110","v":"Slovenia"},316,null,null,null,null,null,null,null,null,106,"Senegal","Sénégal","Senegal","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q181,$N181,FALSE)","v":"Senegal"},"country106"]
[null,null,null,{"$f":"country111","v":"South Africa"},926,null,null,null,null,null,null,null,null,107,"Serbia","Serbie","Serbia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q182,$N182,FALSE)","v":"Serbia"},"country107"]
[null,null,null,{"$f":"country112","v":"Spain"},299,null,null,null,null,null,null,null,null,108,"Singapore","Singapour","Singapur","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q183,$N183,FALSE)","v":"Singapore"},"country108"]
[null,null,null,{"$f":"country113","v":"Sri Lanka"},460,null,null,null,null,null,null,null,null,109,"Slovakia","Slovaquie","Eslovaquia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q184,$N184,FALSE)","v":"Slovakia"},"country109"]
[null,null,null,{"$f":"country114","v":"Sudan"},356,null,null,null,null,null,null,null,null,110,"Slovenia","Slovénie","Eslovenia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q185,$N185,FALSE)","v":"Slovenia"},"country110"]
[null,null,null,{"$f":"country115","v":"Sweden"},43,null,null,null,null,null,null,null,null,111,"South Africa","Afrique du Sud","Sudáfrica","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q186,$N186,FALSE)","v":"South Africa"},"country111"]
[null,null,null,{"$f":"country116","v":"Switzerland"},40,null,null,null,null,null,null,null,null,112,"Spain","Espagne","España","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q187,$N187,FALSE)","v":"Spain"},"country112"]
[null,null,null,{"$f":"country117","v":"Syrian Arab Republic"},641,null,null,null,null,null,null,null,null,113,"Sri Lanka","Sri Lanka","Sri Lanka","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q188,$N188,FALSE)","v":"Sri Lanka"},"country113"]
[null,null,null,{"$f":"country118","v":"Tajikistan"},29,null,null,null,null,null,null,null,null,114,"Sudan","Soudan","Sudan","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q189,$N189,FALSE)","v":"Sudan"},"country114"]
[null,null,null,{"$f":"country119","v":"Thailand"},513,null,null,null,null,null,null,null,null,115,"Sweden","Suède","Suecia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q190,$N190,FALSE)","v":"Sweden"},"country115"]
[null,null,null,{"$f":"country120","v":"Togo"},202,null,null,null,null,null,null,null,null,116,"Switzerland","Suisse","Suiza","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q191,$N191,FALSE)","v":"Switzerland"},"country116"]
[null,null,null,{"$f":"country121","v":"Trinidad and Tobago"},719,null,null,null,null,null,null,null,null,117,"Syrian Arab Republic","République arabe syrienne","República Árabe Siria","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q192,$N192,FALSE)","v":"Syrian Arab Republic"},"country117"]
[null,null,null,{"$f":"country122","v":"Tunisia"},538,null,null,null,null,null,null,null,null,118,"Tajikistan","Tadjikistan","Tayikistán","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q193,$N193,FALSE)","v":"Tajikistan"},"country118"]
[null,null,null,{"$f":"country123","v":"Turkey"},480,null,null,null,null,null,null,null,null,119,"Thailand","Thaïlande","Tailandia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q194,$N194,FALSE)","v":"Thailand"},"country119"]
[null,null,null,{"$f":"country124","v":"Turkmenistan"},789,null,null,null,null,null,null,null,null,120,"Togo","Togo","Togo","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q195,$N195,FALSE)","v":"Togo"},"country120"]
[null,null,null,{"$f":"country125","v":"Ukraine"},374,null,null,null,null,null,null,null,null,121,"Trinidad and Tobago","Trinité-et-Tobago","Trinidad y Tabago","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q196,$N196,FALSE)","v":"Trinidad and Tobago"},"country121"]
[null,null,null,{"$f":"country126","v":"United Arab Emirates"},631,null,null,null,null,null,null,null,null,122,"Tunisia","Tunisie","Túnez","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q197,$N197,FALSE)","v":"Tunisia"},"country122"]
[null,null,null,{"$f":"country127","v":"United Kingdom"},450,null,null,null,null,null,null,null,null,123,"Turkey","Turquie","Turquía","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q198,$N198,FALSE)","v":"Turkey"},"country123"]
[null,null,null,{"$f":"country128","v":"United Rep.of Tanzania"},281,null,null,null,null,null,null,null,null,124,"Turkmenistan","Turkménistan","Turkmenistán","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q199,$N199,FALSE)","v":"Turkmenistan"},"country124"]
[null,null,null,{"$f":"country129","v":"Uruguay"},253,null,null,null,null,null,null,null,null,125,"Ukraine","Ukraine","Ucrania","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q200,$N200,FALSE)","v":"Ukraine"},"country125"]
[null,null,null,{"$f":"country130","v":"United States of America"},562,"https://www.epa.gov/sites/production/files/2015-07/documents/emission-factors_2014.pdf",null,null,null,null,null,null,null,126,"United Arab Emirates","Émirats arabes unis","Emiratos Árabes Unidos","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q201,$N201,FALSE)","v":"United Arab Emirates"},"country126"]
[null,null,null,{"$f":"country131","v":"Uzbekistan"},461,null,null,null,null,null,null,null,null,127,"United Kingdom","Royaume-Uni","Reino Unido","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q202,$N202,FALSE)","v":"United Kingdom"},"country127"]
[null,null,null,{"$f":"country132","v":"Venezuela"},199,null,null,null,null,null,null,null,null,128,"United Rep.of Tanzania","Rép. Unie de Tanzanie","Rep. Unida de Tanzanía","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q203,$N203,FALSE)","v":"United Rep.of Tanzania"},"country128"]
[null,null,null,{"$f":"country133","v":"Viet Nam"},384,null,null,null,null,null,null,null,null,129,"Uruguay","Uruguay","Uruguay","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q204,$N204,FALSE)","v":"Uruguay"},"country129"]
[null,null,null,{"$f":"country134","v":"Yemen"},630,null,null,null,null,null,null,null,null,130,"United States of America","Etats-Unis d'Amerique","Estados Unidos de America","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q205,$N205,FALSE)","v":"United States of America"},"country130"]
[null,null,null,{"$f":"country135","v":"Zambia"},3,null,null,null,null,null,null,null,null,131,"Uzbekistan","Ouzbékistan","Uzbekistán","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q206,$N206,FALSE)","v":"Uzbekistan"},{"$f":"$R206&$N206","v":"country131"}]
[null,null,null,{"$f":"country136","v":"Zimbabwe"},619,null,null,null,null,null,null,null,null,132,"Venezuela","Venezuela","Venezuela","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q207,$N207,FALSE)","v":"Venezuela"},"country132"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,133,"Viet Nam","Viet Nam","Viet Nam","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q208,$N208,FALSE)","v":"Viet Nam"},"country133"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Yemen","Yémen","Yemen","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q209,$N209,FALSE)","v":"Yemen"},"country134"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,135,"Zambia","Zambie","Zambia","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q210,$N210,FALSE)","v":"Zambia"},"country135"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Zimbabwe","Zimbabwe","Zimbabwe","country",{"$f":"HLOOKUP($Q$72,$O$76:$Q211,$N211,FALSE)","v":"Zimbabwe"},"country136"]

{"sheet":"Label","index":2,"n_rows":41,"n_cols":7,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection",{"$f":"VLOOKUP(START!C8,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[]
["ID","English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3]
[2,"Process Description for Industrial Cogeneration","Description du processus de Cogénération industrielle","Descripción del proceso para cogeneración industrial","label",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"Process Description for Industrial Cogeneration"},{"$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,$A14,FALSE)","v":"NEXT >>\nData Entry"},"label7"]
[8,"Production Cost 1","Coût de Production 1","Costo de Producción 1","label",{"$f":"HLOOKUP($C$2,$B$8:$D15,$A15,FALSE)","v":"Production Cost 1"},"label8"]
[9,"Production Cost 2","Coût de Production 2","Costo de Producción 2","label",{"$f":"HLOOKUP($C$2,$B$8:$D16,$A16,FALSE)","v":"Production Cost 2"},"label9"]
[10,"Production Cost 3","Coût de Production 3","Costo de Producción 3","label",{"$f":"HLOOKUP($C$2,$B$8:$D17,$A17,FALSE)","v":"Production Cost 3"},"label10"]
[11,"Production Cost 4","Coût de Production 4","Costo de Producción 4","label",{"$f":"HLOOKUP($C$2,$B$8:$D18,$A18,FALSE)","v":"Production Cost 4"},"label11"]
[12,"Storage Calculator  1","Calculateur de Stockage 1","Calculadora de Almacenamiento 1","label",{"$f":"HLOOKUP($C$2,$B$8:$D19,$A19,FALSE)","v":"Storage Calculator  1"},"label12"]
[13,"Storage Calculator  2","Calculateur de Stockage 2","Calculadora de Almacenamiento 2","label",{"$f":"HLOOKUP($C$2,$B$8:$D20,$A20,FALSE)","v":"Storage Calculator  2"},"label13"]
[14,"Storage Calculator  3","Calculateur de Stockage 3","Calculadora de Almacenamiento 3","label",{"$f":"HLOOKUP($C$2,$B$8:$D21,$A21,FALSE)","v":"Storage Calculator  3"},"label14"]
[15,"Storage Calculator  4","Calculateur de Stockage 4","Calculadora de Almacenamiento 4","label",{"$f":"HLOOKUP($C$2,$B$8:$D22,$A22,FALSE)","v":"Storage Calculator  4"},"label15"]
[16,"Price Calculator  1","Calculateur de Prix 1","Calculadora de Precio 1","label",{"$f":"HLOOKUP($C$2,$B$8:$D23,$A23,FALSE)","v":"Price Calculator  1"},"label16"]
[17,"Price Calculator  2","Calculateur de Prix 2","Calculadora de Precio 2","label",{"$f":"HLOOKUP($C$2,$B$8:$D24,$A24,FALSE)","v":"Price Calculator  2"},"label17"]
[18,"Price Calculator  3","Calculateur de Prix 3","Calculadora de Precio 3","label",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"Price Calculator  3"},"label18"]
[19,"Price Calculator  4","Calculateur de Prix 4","Calculadora de Precio 4","label",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"Price Calculator  4"},"label19"]
[20,"Clear data","Effacer les données","Borrar datos","label",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"Clear data"},"label20"]
[21,"Load Default Values","Charger les Valeurs par Défaut","Cargar Valores por Defecto","label",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"Load Default Values"},"label21"]
[22,"NEXT >>\nSummary of Results Comparative\n\n","SUIVANT >>\nRésumé des Résultats Comparatifs\n\n","SIGUIENTE >>\nResumen de Resultados Comparativos\n\n\n\n","label",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"NEXT >>\nSummary of Results Comparative\n\n"},"label22"]
[23,"NEXT >>\nSummary of Results by Feedstock\n\n\n","SUIVANT >>\nRésumé des Résultats par Matière Première\n\n","SIGUIENTE >>\nResumen de Resultados por Materia Prima\n\n\n\n\n","label",{"$f":"HLOOKUP($C$2,$B$8:$D30,$A30,FALSE)","v":"NEXT >>\nSummary of Results by Feedstock\n\n\n"},"label23"]
[24,"<< BACK \nData Entry","<< RETOUR\nSaisie de Données","<< VOLVER\nDatos de Entrada","label",{"$f":"HLOOKUP($C$2,$B$8:$D31,$A31,FALSE)","v":"<< BACK \nData Entry"},"label24"]
[25,"Financial Analysis Simple","Analyse Financière Simple","Análisis financiero simple","label",{"$f":"HLOOKUP($C$2,$B$8:$D32,$A32,FALSE)","v":"Financial Analysis Simple"},"label25"]
[26,"Financial Analysis Semi-Advanced","Analyse Financière Semi-Avancée","Análisis financiero semiavanzado","label",{"$f":"HLOOKUP($C$2,$B$8:$D33,$A33,FALSE)","v":"Financial Analysis Semi-Advanced"},"label26"]
[27,"Financial Analysis Advanced","Analyse Financière Avancée","Análisis financiero avanzado","label",{"$f":"HLOOKUP($C$2,$B$8:$D34,$A34,FALSE)","v":"Financial Analysis Advanced"},"label27"]
[28,"<< BACK \nProduction Cost 1","<< RETOUR\nCoût de Production 1","<< VOLVER\nCosto de Producción 1","label",{"$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,$A37,FALSE)","v":"<< BACK \nProduction Cost 3"},"label30"]
[31,"<< BACK \nProduction Cost 4","<< RETOUR\nCoût de Production 4","<< VOLVER\nCosto de Producción 4","label",{"$f":"HLOOKUP($C$2,$B$8:$D38,$A38,FALSE)","v":"<< BACK \nProduction Cost 4"},"label31"]
[32,"Hide this sheet","Cachez cette feuille","Ocultar esta Hoja","label",{"$f":"HLOOKUP($C$2,$B$8:$D39,$A39,FALSE)","v":"Hide this sheet"},"label32"]
[33,"Create a PDF report","Créer un rapport PDF","Crear un Reporte en PDF","label",{"$f":"HLOOKUP($C$2,$B$8:$D40,$A40,FALSE)","v":"Create a PDF report"},"label33"]
[34,"Rescale energy charts","Redimensionner les diagrammes énergétiques","Re-escalar gráficos de energía","label",{"$f":"HLOOKUP($C$2,$B$8:$D41,$A41,FALSE)","v":"Rescale energy charts"},"label34"]

{"sheet":"Title","index":3,"n_rows":603,"n_cols":7,"rows_kept":603,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection",{"$f":"VLOOKUP(START!C8,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[]
["ID","English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3]
[2,"RAPID APPRAISAL TOOL FOR COGENERATION ANALYSIS","OUTIL D'ÉVALUATION RAPIDE POUR L'ANALYSE DE LA COGÉNÉRATION","HERRAMIENTA DE EVALUACIÓN RÁPIDA PARA EL ANÁLISIS DE COGENERACIÓN","title",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"RAPID APPRAISAL TOOL FOR COGENERATION ANALYSIS"},{"$f":"$E9&$A9","v":"title2"}]
[3,"Disclaimer ","Clause de non-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,$A11,FALSE)","v":"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations."},"title4"]
[5,"COGENERATION UNIT FOR PROCESSING PLANT ENERGY SUPPLYING","UNITÉ DE COGÉNÉRATION POUR ALIMENTER EN ÉNERGIE UNE CENTRALE DE TRANSFORMATION","UNIDAD DE COGENERACIÓN PARA EL SUMINISTRO DE ENERGÍA EN PLANTAS DE PROCESAMIENTO","title",{"$f":"HLOOKUP($C$2,$B$8:$D12,$A12,FALSE)","v":"COGENERATION UNIT FOR PROCESSING PLANT ENERGY SUPPLYING"},"title5"]
[6,"Simple","Simple","Simple","title",{"$f":"HLOOKUP($C$2,$B$8:$D13,$A13,FALSE)","v":"Simple"},"title6"]
[7,"Main Technology : Condensing Turbine","Technologie principale: Turbine à condensation","Tecnología principal: Turbina de condensación","title",{"$f":"HLOOKUP($C$2,$B$8:$D14,$A14,FALSE)","v":"Main Technology : Condensing Turbine"},"title7"]
[8,"Main Products : Electricity Only","Produits principaux: Uniquement électricité","Productos Principales: Solo electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D15,$A15,FALSE)","v":"Main Products : Electricity Only"},"title8"]
[9,"Main Fuel : Direct Biomass","Combustible principal: Combustion directe de biomasse","Combustible principal: Biomasa directa","title",{"$f":"HLOOKUP($C$2,$B$8:$D16,$A16,FALSE)","v":"Main Fuel : Direct Biomass"},"title9"]
[10,"Popular option for single electricity production. It is not an actual cogeneration technology. ","Option populaire pour la seule production d'électricité. Ce n'est pas une véritable technologie de cogénération. ","Opción popular para producción de electricidad. No es realmente una tecnología de cogeneración","title",{"$f":"HLOOKUP($C$2,$B$8:$D17,$A17,FALSE)","v":"Popular option for single electricity production. It is not an actual cogeneration technology. "},"title10"]
[11,"Good option for large amounts of electricity generation for self-consumption and/or selling. ","Bonne option pour la production d'un volume important d'électricité destinée à l'autoconsommation et/ou à la vente. ","Buena opción para grandes cantidades de electricidad para consumo propio y/o para venta","title",{"$f":"HLOOKUP($C$2,$B$8:$D18,$A18,FALSE)","v":"Good option for large amounts of electricity generation for self-consumption and/or selling. "},"title11"]
[12,"Heat supply is not important or can be supplied using external sources. High revenue is obtained from selling the generated electricity.","La fourniture de chaleur n'est pas importante ou peut être fournie en utilisant des sources externes. La vente de l'électricité générée procure des revenus élevés.","Provisión de calor no es importante o puede ser provista usando fuentes externas. Altos ingresos son obtenidos por la venta de la electricidad generada","title",{"$f":"HLOOKUP($C$2,$B$8:$D19,$A19,FALSE)","v":"Heat supply is not important or can be supplied using external sources. High revenue is obtained from selling the generated electricity."},"title12"]
[13,"Semi-Advanced","Semi perfectionné","Semi-avanzada","title",{"$f":"HLOOKUP($C$2,$B$8:$D20,$A20,FALSE)","v":"Semi-Advanced"},"title13"]
[14,"Main Technology : Back-pressure Steam Turbine","Technologie principale: Turbine à vapeur à contre-pression","Tecnología principal: Turbina de vapor a contrapresión","title",{"$f":"HLOOKUP($C$2,$B$8:$D21,$A21,FALSE)","v":"Main Technology : Back-pressure Steam Turbine"},"title14"]
[15,"Main Products : Heat and Electricity","Produits principaux: Chaleur et électricité","Productos principales: Calor y electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D22,$A22,FALSE)","v":"Main Products : Heat and Electricity"},"title15"]
[16,"This option cogenerates heat and electricity using conventional boilers and turbines. ","Cette option produit de la chaleur et de l'électricité par cogénération au moyen de chaudières et de turbines conventionnelles. ","Esta opción cogenera calor y electricidad usando calderos y turbinas convencionales","title",{"$f":"HLOOKUP($C$2,$B$8:$D23,$A23,FALSE)","v":"This option cogenerates heat and electricity using conventional boilers and turbines. "},"title16"]
[17,"Suitable for processing plants with low-moderate heat demands, interested in producing electricity for self-consumption and selling.","Convient aux centrales de transformation ayant des besoins en chaleur faibles à modérés, intéressées par la production d'électricité pour l'autoconsommation et la vente.","Adecuado para plantas de procesamiento con bajas/moderadas demandas de calor, interesado en producir electricidad para consumo propio y venta","title",{"$f":"HLOOKUP($C$2,$B$8:$D24,$A24,FALSE)","v":"Suitable for processing plants with low-moderate heat demands, interested in producing electricity for self-consumption and selling."},"title17"]
[18,"Most of the plant's energy demand is covered. Additional revenue is obtained from selling the generated electricity.","La majeure partie des besoins en énergie de la centrale est couverte. La vente de l'électricité générée procure des revenus supplémentaires.","La mayor parte de la demanda de energía de la planta esta cubierta. Ingresos adicionales son obtenidos de la venta de la electricidad generada","title",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"Most of the plant's energy demand is covered. Additional revenue is obtained from selling the generated electricity."},"title18"]
[19,"Advanced","Perfectionné","Avanzada","title",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"Advanced"},"title19"]
[20,"Main Technology : BIGCC (Biomass Gasification Combined Cycle)","Technologie principale: CCGIB (Cycle combiné avec gazéification intégrée de la biomasse)","Tecnología principal: BIGCC (Ciclo Combinado de Gasificación de Biomasa)","title",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"Main Technology : BIGCC (Biomass Gasification Combined Cycle)"},"title20"]
[21,"Main Fuel : Syngas from Biomass","Combustible principal: Gaz de synthèse à partir de la biomasse","Combustible principal: Syngas a partir de biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"Main Fuel : Syngas from Biomass"},"title21"]
[22,"This option cogenerates heat and electricity using a combined cycle. Advanced gasification system, gas turbine, heat recovery system and steam turbines are included.","Cette option produit de la chaleur et de l'électricité par cogénération en utilisant un cycle combiné.  L'option inclut un système perfectionné de gazéification, une turbine à gaz, un système de récupération de la chaleur, et des turbines à vapeur.","Esta opción cogenera calor y electricidad usando un ciclo combinado. Sistema de gasificación avanzado, turbina de gas, sistema de recuperación de calor y turbinas de vapor estan incluidas","title",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"This option cogenerates heat and electricity using a combined cycle. Advanced gasification system, gas turbine, heat recovery system and steam turbines are included."},"title22"]
[23,"Good for processing plants with moderate-high heat demands, interested in producing electricity for self-consumption and selling.","Convient aux centrales de transformation ayant des besoins en chaleur modérés à élevés, intéressées par la production d'électricité pour l'autoconsommation et la vente.","Adecuado para plantas de procesamiento con demandas moderadas-altas, interesadas en producir electricidas para consumo propio y para venta","title",{"$f":"HLOOKUP($C$2,$B$8:$D30,$A30,FALSE)","v":"Good for processing plants with moderate-high heat demands, interested in producing electricity for self-consumption and selling."},"title23"]
[24,"All of the plant's energy demand is covered. Additional revenue is obtained from selling the generated electricity.","Tous les besoins en énergie de la centrale sont couverts. La vente de l'électricité générée procure des revenus supplémentaires.","Toda la demanda de energía de la planta esta cubierta. Ingresos adicionales son obtenidos de la venta de la electricidad generada.","title",{"$f":"HLOOKUP($C$2,$B$8:$D31,$A31,FALSE)","v":"All of the plant's energy demand is covered. Additional revenue is obtained from selling the generated electricity."},"title24"]
[25,"Biomass residues","Résidus de la biomasse","Residuos de biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D32,$A32,FALSE)","v":"Biomass residues"},"title25"]
[26,"Cogeneration plant","Centrale de cogénération","Planta de cogeneración","title",{"$f":"HLOOKUP($C$2,$B$8:$D33,$A33,FALSE)","v":"Cogeneration plant"},"title26"]
[27,"Heat and Electricity Supply","Fourniture de chaleur et d'électricité","Siuministro de Calor y Electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D34,$A34,FALSE)","v":"Heat and Electricity Supply"},"title27"]
[28,"Processing Plant","Centrale de transformation","Planta de Procesamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D35,$A35,FALSE)","v":"Processing Plant"},"title28"]
[29,"ELECTRICITY PRICE CALCULATOR FOR ISOLATED AND RURAL AREAS ","CALCULATEUR DU PRIX DE L'ÉLECTRICITÉ POUR LES ZONES RURALES ET ISOLÉES ","CALCULADORA DEL PRECIO DE LA ELECTRICIDAD PARA AREAS RURALES Y AISLADAS","title",{"$f":"HLOOKUP($C$2,$B$8:$D36,$A36,FALSE)","v":"ELECTRICITY PRICE CALCULATOR FOR ISOLATED AND RURAL AREAS "},"title29"]
[30,"Instructions","Instructions","Instrucciones","title",{"$f":"HLOOKUP($C$2,$B$8:$D37,$A37,FALSE)","v":"Instructions"},"title30"]
[31,"Use white cells to input data","Utilisez les cellules blanches pour saisir les données","Utilice las celdas blancas para ingresar los datos","title",{"$f":"HLOOKUP($C$2,$B$8:$D38,$A38,FALSE)","v":"Use white cells to input data"},"title31"]
[32,"Grey cells are used for calculations","Les cellules grises sont utilisées pour les calculs","Utilice las celdas grises para los cálculos","title",{"$f":"HLOOKUP($C$2,$B$8:$D39,$A39,FALSE)","v":"Grey cells are used for calculations"},"title32"]
[33,"Current Electricity Technology","Technologie de l'électricité actuelle","Tecnología de generación eléctrica actual","title",{"$f":"HLOOKUP($C$2,$B$8:$D40,$A40,FALSE)","v":"Current Electricity Technology"},"title33"]
[34,"Typical diesel generator capacity","Puissance type d'un groupe électrogène diesel","Capacidad típica del generador diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D41,$A41,FALSE)","v":"Typical diesel generator capacity"},"title34"]
[35,"Operating hours per day","Heures de fonctionnement par jour","Horas de operación por día","title",{"$f":"HLOOKUP($C$2,$B$8:$D42,$A42,FALSE)","v":"Operating hours per day"},"title35"]
[36,"Operating days per year","Jours de fonctionnement par an ","Días de operación por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D43,$A43,FALSE)","v":"Operating days per year"},"title36"]
[37,"Typical efficiency","Rendement type","Eficiencia típica","title",{"$f":"HLOOKUP($C$2,$B$8:$D44,$A44,FALSE)","v":"Typical efficiency"},"title37"]
[38,"Calculated diesel consumption","Consommation calculée de diesel","Consumo de diésel calculado","title",{"$f":"HLOOKUP($C$2,$B$8:$D45,$A45,FALSE)","v":"Calculated diesel consumption"},"title38"]
[39,"day","jour","día","title",{"$f":"HLOOKUP($C$2,$B$8:$D46,$A46,FALSE)","v":"day"},"title39"]
[40,"L/year","L/an","L/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D47,$A47,FALSE)","v":"L/year"},"title40"]
[41,"Total production cost of electricity","Coût total de production de l'électricité","Costo total de producción de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D48,$A48,FALSE)","v":"Total production cost of electricity"},"title41"]
[42,"Concept","Concept","Concepto","title",{"$f":"HLOOKUP($C$2,$B$8:$D49,$A49,FALSE)","v":"Concept"},"title42"]
[43,"Diesel Cost","Coût du diesel","Costo del diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D50,$A50,FALSE)","v":"Diesel Cost"},"title43"]
[44,"Transportation Cost","Frais du transport","Costo de transporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D51,$A51,FALSE)","v":"Transportation Cost"},"title44"]
[45,"Labor and Maintenance Costs","Frais de main d'oeuvre et d'entretien","Costos de mano de obra y mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D52,$A52,FALSE)","v":"Labor and Maintenance Costs"},"title45"]
[46,"Investment Costs","Montant des investissements","Costos de inversion","title",{"$f":"HLOOKUP($C$2,$B$8:$D53,$A53,FALSE)","v":"Investment Costs"},"title46"]
[47,"Unit","Unité","Unidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D54,$A54,FALSE)","v":"Unit"},"title47"]
[48,"USD/year","USD/an","USD/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D55,$A55,FALSE)","v":"USD/year"},"title48"]
[49,"Costing parameters","Paramètres budgétaires","Parámetros de costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D56,$A56,FALSE)","v":"Costing parameters"},"title49"]
[50,"National Diesel Price","Prix national du diesel","Precio nacional del diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D57,$A57,FALSE)","v":"National Diesel Price"},"title50"]
[51,"Transportation Cost of diesel","Frais de transport du diesel","Costo de transporte del diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D58,$A58,FALSE)","v":"Transportation Cost of diesel"},"title51"]
[52,"Transportation Distance","Transport à distance","Distancia de transporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D59,$A59,FALSE)","v":"Transportation Distance"},"title52"]
[53,"Equipment Cost","Coût du matériel","Costo de los equipos","title",{"$f":"HLOOKUP($C$2,$B$8:$D60,$A60,FALSE)","v":"Equipment Cost"},"title53"]
[54,"Comparative Production Cost of Electricity","Coût comparé de production de l'électricité","Costo de producción de la electricidad comparativo","title",{"$f":"HLOOKUP($C$2,$B$8:$D61,$A61,FALSE)","v":"Comparative Production Cost of Electricity"},"title54"]
[55,"Please Select","Sélectionnez","Seleccione","title",{"$f":"HLOOKUP($C$2,$B$8:$D62,$A62,FALSE)","v":"Please Select"},"title55"]
[56,"Stand-Alone Energy Production","Production autonome d'énergie","Generación de producción autónoma","title",{"$f":"HLOOKUP($C$2,$B$8:$D63,$A63,FALSE)","v":"Stand-Alone Energy Production"},"title56"]
[57,"Attached Production","Production rattachée","Producción adjunta","title",{"$f":"HLOOKUP($C$2,$B$8:$D64,$A64,FALSE)","v":"Attached Production"},"title57"]
[58,"Please select and operation mode selection","Sélectionner et choisir le mode de fonctionnement","Seleccionar modo de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D65,$A65,FALSE)","v":"Please select and operation mode selection"},"title58"]
[59,"The main objective is to analyze how effective it is to use biomass to supply heat and electricity demands of established industries through cogeneration.","L'objectif principal est d'analyser à quel point il est efficace d'utiliser la biomasse pour satisfaire les besoins en chaleur et en électricité d'industries établies au moyen de la cogénération. ","El objetivo principal es analizar la efectividad es el uso de biomasa para la provisión de calor y electricidad a industrias establecidas a través de la cogeneración.","title",{"$f":"HLOOKUP($C$2,$B$8:$D66,$A66,FALSE)","v":"The main objective is to analyze how effective it is to use biomass to supply heat and electricity demands of established industries through cogeneration."},"title59"]
[60,"Assumption: Most of the heat and electricity will be supplied to the processing plant. Only the surplus will be distributed to central grid and district heating network.","Principe: La majeure partie de la chaleur et de l'énergie produites servira à alimenter la centrale de transformation. Uniquement la chaleur et l'électricité excédentaires alimenteront le réseau central de distribution et le réseau de chauffage collectif. ","Suposición: La mayor parte del calor y la electricidad seran entregadas a la planta de procesamiento. Solo los excedentes serán distribuidos a la red eléctrica central y red de distribución de calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D67,$A67,FALSE)","v":"Assumption: Most of the heat and electricity will be supplied to the processing plant. Only the surplus will be distributed to central grid and district heating network."},"title60"]
[61,"Define the energy demand as heat and electricity for up to four processing plants options below.","Préciser ci-dessous la demande d'énergie sous forme de chaleur et d'électricité pour un maximum de quatre options de centrales de transformation. ","Defina la demanda de energía como calor y electricidad para hasta cuatro de las plantas de procesamiento debajo","title",{"$f":"HLOOKUP($C$2,$B$8:$D68,$A68,FALSE)","v":"Define the energy demand as heat and electricity for up to four processing plants options below."},"title61"]
[62,"Industrial Energy Demand","Demande énergétique de l'industrie","Demanda industrial de energía","title",{"$f":"HLOOKUP($C$2,$B$8:$D69,$A69,FALSE)","v":"Industrial Energy Demand"},"title62"]
[63,"Annual electricity consumption (1000 kWh/year)","Consommation annuelle d'électricité (1000 kWh/an)","Consumo anual de electricidad (1000 kWh/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D70,$A70,FALSE)","v":"Annual electricity consumption (1000 kWh/year)"},"title63"]
[64,"Annual heating consumption (1000 MJ/year)","Consommation annuelle de chaleur (1000 MJ/an)","Consumo anual de calor (1000 MJ/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D71,$A71,FALSE)","v":"Annual heating consumption (1000 MJ/year)"},"title64"]
[65,"DATA ENTRY FOR COGENERATION OF HEAT AND POWER","SAISIE DE DONNÉES POUR LA COGÉNÉRATION DE CHALEUR ET D'ÉLECTRICITÉ","DATOS DE ENTRADA PARA LA COGENERACIÓN DE CALOR Y ELECTRICIDAD","title",{"$f":"HLOOKUP($C$2,$B$8:$D72,$A72,FALSE)","v":"DATA ENTRY FOR COGENERATION OF HEAT AND POWER"},"title65"]
[66,"Feedstock Availability and Cost","Disponibilité et Coût des Matières Premières","Disponibilidad y costo de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D73,$A73,FALSE)","v":"Feedstock Availability and Cost"},{"$f":"$E73&$A73","v":"title66"}]
[67,"Feedstock available","Matières premières disponibles","Materia prima disponible","title",{"$f":"HLOOKUP($C$2,$B$8:$D74,$A74,FALSE)","v":"Feedstock available"},"title67"]
[68,"Feedstock potential (t/year)","Potentiel de matières premières (t/an)","Materia prima potencial (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D75,$A75,FALSE)","v":"Feedstock potential (t/year)"},"title68"]
[69,"Feedstock yield (t/ha)","Rendement de matières premières (t/ha)","Rendimiento de la materia prima (t/ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D76,$A76,FALSE)","v":"Feedstock yield (t/ha)"},"title69"]
[70,"Heat (Steam Generation Cost) (USD/t)","Chaleur (Coût de production de la vapeur) (USD/t)","Calor (Costo de generación de vapor) (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D77,$A77,FALSE)","v":"Heat (Steam Generation Cost) (USD/t)"},"title70"]
[71,"Main fossil fuel used in the processing plant","Principal combustible fossile utilisé dans la centrale de transformation","Principales combustibles fósiles utilizados en el procesamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D78,$A78,FALSE)","v":"Main fossil fuel used in the processing plant"},"title71"]
[72,"Feedstock price (USD/t)","Prix des matières premières (USD/t)","Precio de la materia prima (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D79,$A79,FALSE)","v":"Feedstock price (USD/t)"},"title72"]
[73,"Use the price definition calculator","Utilisez la calculatrice de définition de prix","Use la calculadora de definición de precio","title",{"$f":"HLOOKUP($C$2,$B$8:$D80,$A80,FALSE)","v":"Use the price definition calculator"},"title73"]
[74,"Market price (transport excluded)","Prix du marché (transport exclu)","Precio del mercado (transporte excluido)","title",{"$f":"HLOOKUP($C$2,$B$8:$D81,$A81,FALSE)","v":"Market price (transport excluded)"},"title74"]
[75,"Feedstock storage cost (USD/t)","Coût de stockage des matières premières (USD/t)","Costo de almacenamiento de la materia prima (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D82,$A82,FALSE)","v":"Feedstock storage cost (USD/t)"},"title75"]
[76,"t/year","t/an","t/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D83,$A83,FALSE)","v":"t/year"},"title76"]
[77,"Input data below!","Entrer données ci-dessous!","Ingrese los datos debajo!","title",{"$f":"HLOOKUP($C$2,$B$8:$D84,$A84,FALSE)","v":"Input data below!"},"title77"]
[78,"Current Energy Price","Prix de l'électricité actuelle","Precio actual de la energía","title",{"$f":"HLOOKUP($C$2,$B$8:$D85,$A85,FALSE)","v":"Current Energy Price"},"title78"]
[79,"Electricity","Électricité","Electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D86,$A86,FALSE)","v":"Electricity"},"title79"]
[80,"Electricity Cost","Coût de l'électricité","Costo de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D87,$A87,FALSE)","v":"Electricity Cost"},"title80"]
[81,"Selling Electricity Price","Prix de vente de l'électricité","Precio de venta de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D88,$A88,FALSE)","v":"Selling Electricity Price"},"title81"]
[82,"Country of Origin of Electricity","Pays d'origine de l'électricité","País de orígen de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D89,$A89,FALSE)","v":"Country of Origin of Electricity"},"title82"]
[83,"Selling Heat Price","Prix de vente de la chaleur","Precio de venta del calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D90,$A90,FALSE)","v":"Selling Heat Price"},"title83"]
[84,"Cogeneration Technologies","Technologies de cogénération","Tecnologías de cogeneración","title",{"$f":"HLOOKUP($C$2,$B$8:$D91,$A91,FALSE)","v":"Cogeneration Technologies"},"title84"]
[85,"Main Technology : BIGCC (Biomass Gasification Comb. Cycle)","Technologie principale: CCGIB (Cycle combiné avec gazéification intégrée de la biomasse)","Tecnología principal: BIGCC (Ciclo Combinado de Gasificación de Biomasa)","title",{"$f":"HLOOKUP($C$2,$B$8:$D92,$A92,FALSE)","v":"Main Technology : BIGCC (Biomass Gasification Comb. Cycle)"},"title85"]
[86,"Operation Mode of Cogeneration for ","Mode de fonctionnement de la cogénération pour ","Modo de operación de cogeneración para ","title",{"$f":"HLOOKUP($C$2,$B$8:$D93,$A93,FALSE)","v":"Operation Mode of Cogeneration for "},"title86"]
[87,"Electricity Tracking","Suivi de la consommation d'électricité","Seguimiento de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D94,$A94,FALSE)","v":"Electricity Tracking"},"title87"]
[88,"Thermal Tracking (Standard Option)","Suivi thermique (Option type)","Seguimiento de la energía térmica (Opción standard)","title",{"$f":"HLOOKUP($C$2,$B$8:$D95,$A95,FALSE)","v":"Thermal Tracking (Standard Option)"},"title88"]
[89,"Production Cost and Financial Parameters","Coût de Production et Paramètres Financiers","Costo de producción y parámetros financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D96,$A96,FALSE)","v":"Production Cost and Financial Parameters"},"title89"]
[90,"Labour","Main d’oeuvre","Mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D97,$A97,FALSE)","v":"Labour"},"title90"]
[91,"Unskilled worker","Ouvrier non-qualifié","Trabajadores no cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D98,$A98,FALSE)","v":"Unskilled worker"},"title91"]
[92,"Other utilities","Autres utilitaires","Otros servicios","title",{"$f":"HLOOKUP($C$2,$B$8:$D99,$A99,FALSE)","v":"Other utilities"},"title92"]
[93,"Water","Eau","Agua","title",{"$f":"HLOOKUP($C$2,$B$8:$D100,$A100,FALSE)","v":"Water"},"title93"]
[94,"Feedstock collection","Collecte des matières premières","Recolección de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D101,$A101,FALSE)","v":"Feedstock collection"},"title94"]
[95,"Working hours per day (manual)","Heures de travail par jour (manuel)","Horas de trabajo por día (manual)","title",{"$f":"HLOOKUP($C$2,$B$8:$D102,$A102,FALSE)","v":"Working hours per day (manual)"},"title95"]
[96,"Diesel","Diesel","Diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D103,$A103,FALSE)","v":"Diesel"},"title96"]
[97,"Transportation cost and distance","Frais de transport et distance","Costo de transporte y distancia","title",{"$f":"HLOOKUP($C$2,$B$8:$D104,$A104,FALSE)","v":"Transportation cost and distance"},"title97"]
[98,"Feedstock (collection point to plant)","Matières premières (le point de collecte à la centrale)","Materia prima (punto de recolección a la planta)","title",{"$f":"HLOOKUP($C$2,$B$8:$D105,$A105,FALSE)","v":"Feedstock (collection point to plant)"},"title98"]
[99,"Other costs","Autres coûts","Otros costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D106,$A106,FALSE)","v":"Other costs"},"title99"]
[100,"General and administrative (%)","Frais généraux et administratifs (%)","Generales y administrativos (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D107,$A107,FALSE)","v":"General and administrative (%)"},"title100"]
[101,"Plant overhead (%)","Frais généraux de l'usine (%)","Gastos generales de planta (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D108,$A108,FALSE)","v":"Plant overhead (%)"},"title101"]
[102,"Financial parameters","Paramètres financiers","Parámetros financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D109,$A109,FALSE)","v":"Financial parameters"},"title102"]
[103,"Discount rate","Taux d'escompte","Tasa de descuento","title",{"$f":"HLOOKUP($C$2,$B$8:$D110,$A110,FALSE)","v":"Discount rate"},"title103"]
[104,"Loan ratio","Ratio du prêt","Proporción de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D111,$A111,FALSE)","v":"Loan ratio"},"title104"]
[105,"Loan interest rate","Taux d'intérêt du prêt","Tasa de interés de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D112,$A112,FALSE)","v":"Loan interest rate"},"title105"]
[106,"Loan term","Durée du prêt","Plazo del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D113,$A113,FALSE)","v":"Loan term"},"title106"]
[107,"years","années","años","title",{"$f":"HLOOKUP($C$2,$B$8:$D114,$A114,FALSE)","v":"years"},"title107"]
[108,"year","an","año","title",{"$f":"HLOOKUP($C$2,$B$8:$D115,$A115,FALSE)","v":"year"},"title108"]
[109,"USD/person-h","USD/personne-h","USD/persona-h","title",{"$f":"HLOOKUP($C$2,$B$8:$D116,$A116,FALSE)","v":"USD/person-h"},"title109"]
[110,"h/day","h/jour","h/día","title",{"$f":"HLOOKUP($C$2,$B$8:$D117,$A117,FALSE)","v":"h/day"},"title110"]
[111,"Skilled worker","Ouvrier qualifié","Trabajadores cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D118,$A118,FALSE)","v":"Skilled worker"},"title111"]
[112,"Working days per year","Jours ouvrables par an","Número de días trabajados por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D119,$A119,FALSE)","v":"Working days per year"},"title112"]
[113,"Working hours per day (mechanized)","Heures de travail par jour (mécanisé)","Horas de trabajo por día (mecanizado)","title",{"$f":"HLOOKUP($C$2,$B$8:$D120,$A120,FALSE)","v":"Working hours per day (mechanized)"},"title113"]
[114,"Maintenance cost","Coût de maintenance","Costos de mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D121,$A121,FALSE)","v":"Maintenance cost"},"title114"]
[115,"Miscellaneous cost","Coût divers","Costo varios","title",{"$f":"HLOOKUP($C$2,$B$8:$D122,$A122,FALSE)","v":"Miscellaneous cost"},"title115"]
[116,"Investment cost update","Mise à jour des coûts d'investissement","Actualización del costo de inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D123,$A123,FALSE)","v":"Investment cost update"},"title116"]
[117,"Plant Cost Index during ","Indice du coût de l'usine pendant ","Índice de costo de la planta durante ","title",{"$f":"HLOOKUP($C$2,$B$8:$D124,$A124,FALSE)","v":"Plant Cost Index during "},"title117"]
[118,"USD/litre","USD/litre","USD/litro","title",{"$f":"HLOOKUP($C$2,$B$8:$D125,$A125,FALSE)","v":"USD/litre"},"title118"]
[119,"Wage for non-trained operators who supports the operation of the plant (e.g. biomass collection).","Salaire pour les opérateurs non qualifiés qui prennent en charge le fonctionnement de la plante (par exemple, la collecte de la biomasse).","Salario para los operadores no capacitados que soportan la operación en la planta (por ejemplo, la recolección de la biomasa).","title",{"$f":"HLOOKUP($C$2,$B$8:$D126,$A126,FALSE)","v":"Wage for non-trained operators who supports the operation of the plant (e.g. biomass collection)."},"title119"]
[120,"The general and administrative item is a percentage of the cost to cover rents, insurances and salaries of managerial, administrative and executive staff.","L'item général et administratif est un pourcentage du coût pour couvrir les loyers, les assurances et les salaires du personnel de direction, d'administration et de direction.","Los ítems generales y administrativos son un porcentaje del costo para cubrir los alquileres, seguros y salarios del personal directivo, administrativo y ejecutivo.","title",{"$f":"HLOOKUP($C$2,$B$8:$D127,$A127,FALSE)","v":"The general and administrative item is a percentage of the cost to cover rents, insurances and salaries of managerial, administrative and executive staff."},"title120"]
[121,"Wage for trained operators and technicians who leads the operation and maintenance of the plant.","Mener des opérateurs et des techniciens formés qui conduit l'opération et la maintenance de l'usine.","Salarios para los operadores y técnicos capacitados que conduce la operación y mantenimiento de la planta.","title",{"$f":"HLOOKUP($C$2,$B$8:$D128,$A128,FALSE)","v":"Wage for trained operators and technicians who leads the operation and maintenance of the plant."},"title121"]
[122,"The plant overhead is a percentage of costs for services, facilities, payroll overhead, etc. ","Les frais généraux de l'usine est un pourcentage des coûts des services, des installations, de la paie des frais généraux, etc.","Los gastos generales son un porcentaje de los costos de los servicios, las instalaciones, gastos generales de la nómina, etc.","title",{"$f":"HLOOKUP($C$2,$B$8:$D129,$A129,FALSE)","v":"The plant overhead is a percentage of costs for services, facilities, payroll overhead, etc. "},"title122"]
[123,"This item is a percentage of the costs for maintenance of equipment, including labour and materials.","Cet item est un pourcentage des coûts d'entretien des équipements, y compris le travail et les matériaux.","Este ítem es un porcentaje de los costos de mantenimiento de los equipos, incluyendo mano de obra y los materiales.","title",{"$f":"HLOOKUP($C$2,$B$8:$D130,$A130,FALSE)","v":"This item is a percentage of the costs for maintenance of equipment, including labour and materials."},"title123"]
[124,"The miscellaneous item is a percentage of the cost required for operating supplies and other charges of the daily vegetable oil extraction and electricity generation.","L'objet divers est un pourcentage du coût requis pour les fournitures d'exploitation et autres frais quotidiens de l'extraction de l'huile végétale et de la production d'électricité.","El ítem varios, es un porcentaje del costo de los suministros de operación y de otros cargos de las operaciones diarias.","title",{"$f":"HLOOKUP($C$2,$B$8:$D131,$A131,FALSE)","v":"The miscellaneous item is a percentage of the cost required for operating supplies and other charges of the daily vegetable oil extraction and electricity generation."},"title124"]
[125,"This index is a proxy used to update the cost of equipments and installation at the current year.","Cet indice est une valeur approximative utilisée pour mettre à jour les coûts du matériel et des installations pour l'année en cours.","Este índice es un aproximado utilizado para actualizar el costo de los equipamientos y la instalación al año en curso","title",{"$f":"HLOOKUP($C$2,$B$8:$D132,$A132,FALSE)","v":"This index is a proxy used to update the cost of equipments and installation at the current year."},"title125"]
[126,"barley","orge","cebada","title",{"$f":"HLOOKUP($C$2,$B$8:$D133,$A133,FALSE)","v":"barley"},"title126"]
[127,"cacao","cacao","cacao","title",{"$f":"HLOOKUP($C$2,$B$8:$D134,$A134,FALSE)","v":"cacao"},"title127"]
[128,"cassava","manioc","yuca","title",{"$f":"HLOOKUP($C$2,$B$8:$D135,$A135,FALSE)","v":"cassava"},"title128"]
[129,"coconut","noix de coco","coco","title",{"$f":"HLOOKUP($C$2,$B$8:$D136,$A136,FALSE)","v":"coconut"},"title129"]
[130,"coffee","café","café","title",{"$f":"HLOOKUP($C$2,$B$8:$D137,$A137,FALSE)","v":"coffee"},{"$f":"$E137&$A137","v":"title130"}]
[131,"cotton","coton","algodón","title",{"$f":"HLOOKUP($C$2,$B$8:$D138,$A138,FALSE)","v":"cotton"},"title131"]
[132,"groundnut","arachide","cacahuete","title",{"$f":"HLOOKUP($C$2,$B$8:$D139,$A139,FALSE)","v":"groundnut"},"title132"]
[133,"maize","maïs","maíz","title",{"$f":"HLOOKUP($C$2,$B$8:$D140,$A140,FALSE)","v":"maize"},"title133"]
[134,"millet","millet","mijo","title",{"$f":"HLOOKUP($C$2,$B$8:$D141,$A141,FALSE)","v":"millet"},"title134"]
[135,"oat","avoine","avena","title",{"$f":"HLOOKUP($C$2,$B$8:$D142,$A142,FALSE)","v":"oat"},"title135"]
[136,"oil palm","palmier à huile","palma aceitera","title",{"$f":"HLOOKUP($C$2,$B$8:$D143,$A143,FALSE)","v":"oil palm"},"title136"]
[137,"rice","riz","arroz","title",{"$f":"HLOOKUP($C$2,$B$8:$D144,$A144,FALSE)","v":"rice"},"title137"]
[138,"sorghum","sorgho","sorgo","title",{"$f":"HLOOKUP($C$2,$B$8:$D145,$A145,FALSE)","v":"sorghum"},"title138"]
[139,"soybean","soja","soja","title",{"$f":"HLOOKUP($C$2,$B$8:$D146,$A146,FALSE)","v":"soybean"},"title139"]
[140,"sugarcane","canne à sucre","caña de azúcar","title",{"$f":"HLOOKUP($C$2,$B$8:$D147,$A147,FALSE)","v":"sugarcane"},"title140"]
[141,"sunflower","tournesol","girasol","title",{"$f":"HLOOKUP($C$2,$B$8:$D148,$A148,FALSE)","v":"sunflower"},"title141"]
[142,"wheat","blé","trigo","title",{"$f":"HLOOKUP($C$2,$B$8:$D149,$A149,FALSE)","v":"wheat"},"title142"]
[143,"stalk","tige","tallos","title",{"$f":"HLOOKUP($C$2,$B$8:$D150,$A150,FALSE)","v":"stalk"},"title143"]
[144,"fronds","frondes","frondas","title",{"$f":"HLOOKUP($C$2,$B$8:$D151,$A151,FALSE)","v":"fronds"},"title144"]
[145,"husk","écorce","cascarilla","title",{"$f":"HLOOKUP($C$2,$B$8:$D152,$A152,FALSE)","v":"husk"},"title145"]
[146,"shell","coquilles","concha","title",{"$f":"HLOOKUP($C$2,$B$8:$D153,$A153,FALSE)","v":"shell"},"title146"]
[147,"cob","épi","mazorcas","title",{"$f":"HLOOKUP($C$2,$B$8:$D154,$A154,FALSE)","v":"cob"},"title147"]
[148,"straw/stalk","paille/tige","paja/tallos","title",{"$f":"HLOOKUP($C$2,$B$8:$D155,$A155,FALSE)","v":"straw/stalk"},"title148"]
[149,"straw","paille","paja","title",{"$f":"HLOOKUP($C$2,$B$8:$D156,$A156,FALSE)","v":"straw"},"title149"]
[150,"stover","canne","rastrojo","title",{"$f":"HLOOKUP($C$2,$B$8:$D157,$A157,FALSE)","v":"stover"},"title150"]
[151,"empty bunches","péricarpe","racimos ","title",{"$f":"HLOOKUP($C$2,$B$8:$D158,$A158,FALSE)","v":"empty bunches"},"title151"]
[152,"tops/leaves","dessus/feuilles","copa/hojas","title",{"$f":"HLOOKUP($C$2,$B$8:$D159,$A159,FALSE)","v":"tops/leaves"},"title152"]
[153,"baggase","bagasse","bagazo","title",{"$f":"HLOOKUP($C$2,$B$8:$D160,$A160,FALSE)","v":"baggase"},"title153"]
[154,"pods","cabosse","vainas","title",{"$f":"HLOOKUP($C$2,$B$8:$D161,$A161,FALSE)","v":"pods"},"title154"]
[155,"hull","coque","cáscara","title",{"$f":"HLOOKUP($C$2,$B$8:$D162,$A162,FALSE)","v":"hull"},"title155"]
[156,"briquettes/pellets","briquettes/granulés de bois","briquetas/pellets","title",{"$f":"HLOOKUP($C$2,$B$8:$D163,$A163,FALSE)","v":"briquettes/pellets"},"title156"]
[157,"Forest","Forêt","Bosque","title",{"$f":"HLOOKUP($C$2,$B$8:$D164,$A164,FALSE)","v":"Forest"},"title157"]
[158,"Wood","Bois","Madera","title",{"$f":"HLOOKUP($C$2,$B$8:$D165,$A165,FALSE)","v":"Wood"},"title158"]
[159,"Harv. Res.","Rés. de l'exploit","Res. forestales","title",{"$f":"HLOOKUP($C$2,$B$8:$D166,$A166,FALSE)","v":"Harv. Res."},"title159"]
[160,"Proc. Res.","Résidus de la transf.","Res. procesam.","title",{"$f":"HLOOKUP($C$2,$B$8:$D167,$A167,FALSE)","v":"Proc. Res."},"title160"]
[161,"Gasoline","Essence","Gasolina","title",{"$f":"HLOOKUP($C$2,$B$8:$D168,$A168,FALSE)","v":"Gasoline"},"title161"]
[162,"Diesel Oil","Carburant diesel","Diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D169,$A169,FALSE)","v":"Diesel Oil"},"title162"]
[163,"Waste Oil / Lubrificants","Huile usée / Lubrifiants","Aceite usado / Lubricantes","title",{"$f":"HLOOKUP($C$2,$B$8:$D170,$A170,FALSE)","v":"Waste Oil / Lubrificants"},"title163"]
[164,"LPG","GPL","GLP","title",{"$f":"HLOOKUP($C$2,$B$8:$D171,$A171,FALSE)","v":"LPG"},"title164"]
[165,"Natural Gas","Gaz naturel","Gas Natural","title",{"$f":"HLOOKUP($C$2,$B$8:$D172,$A172,FALSE)","v":"Natural Gas"},"title165"]
[166,"Peat","Tourbe","Turba","title",{"$f":"HLOOKUP($C$2,$B$8:$D173,$A173,FALSE)","v":"Peat"},"title166"]
[167,"Butane","Butane","Butano","title",{"$f":"HLOOKUP($C$2,$B$8:$D174,$A174,FALSE)","v":"Butane"},"title167"]
[168,"Propane","Propane","Propano","title",{"$f":"HLOOKUP($C$2,$B$8:$D175,$A175,FALSE)","v":"Propane"},"title168"]
[169,"Methanol","Méthanol","Metanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D176,$A176,FALSE)","v":"Methanol"},"title169"]
[170,"Ethanol","Éthanol","Etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D177,$A177,FALSE)","v":"Ethanol"},"title170"]
[171,"Biodiesel","Biodiesel","Biodiesel","title",{"$f":"HLOOKUP($C$2,$B$8:$D178,$A178,FALSE)","v":"Biodiesel"},"title171"]
[172,"Other bituminous coal","Autre charbon bitumineux","Otro tipo de carbón bituminoso","title",{"$f":"HLOOKUP($C$2,$B$8:$D179,$A179,FALSE)","v":"Other bituminous coal"},"title172"]
[173,"Sub bituminous coal","Charbon sous-bitumineux","Carbón sub bituminoso","title",{"$f":"HLOOKUP($C$2,$B$8:$D180,$A180,FALSE)","v":"Sub bituminous coal"},"title173"]
[174,"Lignite brown coal","Lignite","Lignito","title",{"$f":"HLOOKUP($C$2,$B$8:$D181,$A181,FALSE)","v":"Lignite brown coal"},"title174"]
[175,"Crop","Culture","Cultivo","title",{"$f":"HLOOKUP($C$2,$B$8:$D182,$A182,FALSE)","v":"Crop"},"title175"]
[176,"Feedstock","Matière première","Materia Prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D183,$A183,FALSE)","v":"Feedstock"},"title176"]
[177,"Options","Options","Opciones","title",{"$f":"HLOOKUP($C$2,$B$8:$D184,$A184,FALSE)","v":"Options"},"title177"]
[178,"yes","oui","si","title",{"$f":"HLOOKUP($C$2,$B$8:$D185,$A185,FALSE)","v":"yes"},"title178"]
[179,"Selection Crop","Culture de sélection","Selección de cultivo","title",{"$f":"HLOOKUP($C$2,$B$8:$D186,$A186,FALSE)","v":"Selection Crop"},"title179"]
[180,"Crop Feedstock","Matière première provenant de culture","Materia Prima (cultivo)","title",{"$f":"HLOOKUP($C$2,$B$8:$D187,$A187,FALSE)","v":"Crop Feedstock"},"title180"]
[181,"Condition","Condition","Condición","title",{"$f":"HLOOKUP($C$2,$B$8:$D188,$A188,FALSE)","v":"Condition"},"title181"]
[182,"Wage1","Salaire1","Salario1","title",{"$f":"HLOOKUP($C$2,$B$8:$D189,$A189,FALSE)","v":"Wage1"},"title182"]
[183,"Wage2","Salaire2","Salario2","title",{"$f":"HLOOKUP($C$2,$B$8:$D190,$A190,FALSE)","v":"Wage2"},"title183"]
[184,"Decision1","Décision1","Decisión1","title",{"$f":"HLOOKUP($C$2,$B$8:$D191,$A191,FALSE)","v":"Decision1"},"title184"]
[185,"Decision2","Décision2","Desición2","title",{"$f":"HLOOKUP($C$2,$B$8:$D192,$A192,FALSE)","v":"Decision2"},"title185"]
[186,"PCI","PCI","PCI","title",{"$f":"HLOOKUP($C$2,$B$8:$D193,$A193,FALSE)","v":"PCI"},"title186"]
[187,"Operation Mode","Mode de fonctionnement","Modo de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D194,$A194,FALSE)","v":"Operation Mode"},"title187"]
[188,"Plants will favor electricty production. Heat systems will be designed based on specific demand. Heat surplus will not be obtained.","Les centrales favoriseront la production d'électricité. Les systèmes de chauffage seront conçus suivant des exigences spécifiques. Aucune chaleur excédentaire ne pourra être générée.","Planta favorecerá la producción de electricidad. Sistemas térmicos estarán diseñados basados en una demanda específica. No se obtendrán excedentes de calor.","title",{"$f":"HLOOKUP($C$2,$B$8:$D195,$A195,FALSE)","v":"Plants will favor electricty production. Heat systems will be designed based on specific demand. Heat surplus will not be obtained."},"title188"]
[189,"Plants will favor heat production. If enough feedstock is available, heat surplus might be obtained.","Les centrales favoriseront la production de chaleur. De la chaleur excédentaire pourrait être obtenue si la matière première est suffisante.","Planta favorecerá la producción de calor. Si existe la materia prima suficiente, excedentes de calor podrían ser obtenidos.","title",{"$f":"HLOOKUP($C$2,$B$8:$D196,$A196,FALSE)","v":"Plants will favor heat production. If enough feedstock is available, heat surplus might be obtained."},"title189"]
[190,"Plants will favor electricty production. Heat wastes will be used to generate additional electricity.","Les centrales favoriseront la production d'électricité. La chaleur résiduelle sera utilisée pour générer de l'électricité supplémentaire.","Planta favorecerá la producción de electricidad. Calor residual será utilizado para la generación adicional de electricidad.","title",{"$f":"HLOOKUP($C$2,$B$8:$D197,$A197,FALSE)","v":"Plants will favor electricty production. Heat wastes will be used to generate additional electricity."},"title190"]
[191,"Plants will favor heat production.Heat wastes will be used to generate electricity.","Les centrales favoriseront la production de chaleur.La chaleur résiduelle sera utilisée pour générer de l'électricité supplémentaire.","Planta favorecerá la producción de calor. Calor residual será utilizado para la generación adicional de electricidad.","title",{"$f":"HLOOKUP($C$2,$B$8:$D198,$A198,FALSE)","v":"Plants will favor heat production.Heat wastes will be used to generate electricity."},"title191"]
[192,"Cogeneration","Cogénération","Cogeneración","title",{"$f":"HLOOKUP($C$2,$B$8:$D199,$A199,FALSE)","v":"Cogeneration"},"title192"]
[193,"Technolgy","Technologie","Tecnología","title",{"$f":"HLOOKUP($C$2,$B$8:$D200,$A200,FALSE)","v":"Technolgy"},"title193"]
[194,"Condensing Turbine","Turbine à Condensation","Turbina de Condensación","title",{"$f":"HLOOKUP($C$2,$B$8:$D201,$A201,FALSE)","v":"Condensing Turbine"},{"$f":"$E201&$A201","v":"title194"}]
[195,"\nBack-pressure Steam Turbine","Turbine à vapeur à contrepression","Turbina de vapor a contrapresión","title",{"$f":"HLOOKUP($C$2,$B$8:$D202,$A202,FALSE)","v":"\nBack-pressure Steam Turbine"},"title195"]
[196,"BIGCC (Biomass Gasification Combined Cycle)","Cycle combiné à gazéification intégrée de la biomasse (CCGBI)","GICC - B (Gasificación Integrada en Ciclo Combinado de la Biomasa)","title",{"$f":"HLOOKUP($C$2,$B$8:$D203,$A203,FALSE)","v":"BIGCC (Biomass Gasification Combined Cycle)"},"title196"]
[197,"Product","Produit","Producto","title",{"$f":"HLOOKUP($C$2,$B$8:$D204,$A204,FALSE)","v":"Product"},"title197"]
[198,"Electricity Only","Uniquement électricité","Solo electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D205,$A205,FALSE)","v":"Electricity Only"},"title198"]
[199,"Heat and Electricity","Chaleur et électricité","Calor y electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D206,$A206,FALSE)","v":"Heat and Electricity"},"title199"]
[200,"Number ","Quantité ","Número","title",{"$f":"HLOOKUP($C$2,$B$8:$D207,$A207,FALSE)","v":"Number "},"title200"]
[201,"Thermal Efficiency","Rendement thermique","Eficiencia térmica","title",{"$f":"HLOOKUP($C$2,$B$8:$D208,$A208,FALSE)","v":"Thermal Efficiency"},"title201"]
[202,"Electric efficiency","Rendement électrique","Eficiencia eléctrica","title",{"$f":"HLOOKUP($C$2,$B$8:$D209,$A209,FALSE)","v":"Electric efficiency"},"title202"]
[203,"Fuel","Carburant","Combustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D210,$A210,FALSE)","v":"Fuel"},"title203"]
[204,"Direct Biomass","Biomasse Directe ","Directa de Biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D211,$A211,FALSE)","v":"Direct Biomass"},"title204"]
[205,"Syngas from Biomass","Syngaz à partir de la biomasse","Gas de Síntesis a partir de la Biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D212,$A212,FALSE)","v":"Syngas from Biomass"},"title205"]
[206,"Message1","Message1","Mensaje1","title",{"$f":"HLOOKUP($C$2,$B$8:$D213,$A213,FALSE)","v":"Message1"},"title206"]
[207,"This Option cogenerates heat and electricity using conventional boiler and turbines. ","Cette option produit de la chaleur et de l'électricité par cogénération au moyen de chaudières et de turbines conventionnelles. ","Esta opción cogenera calor y electricidad usando un caldero convencional y una turbina","title",{"$f":"HLOOKUP($C$2,$B$8:$D214,$A214,FALSE)","v":"This Option cogenerates heat and electricity using conventional boiler and turbines. "},"title207"]
[208,"Message2","Message2","Mensaje2","title",{"$f":"HLOOKUP($C$2,$B$8:$D215,$A215,FALSE)","v":"Message2"},"title208"]
[209,"Good option for large amounts of electricity generation  for self-consumption and/or selling. ","Bonne option pour la génération d'un volume important d'électricité destinée à l'autoconsommation et/ou à la vente. ","Buena opción para grandes cantidades de electricidad para consumo propio y/o para venta","title",{"$f":"HLOOKUP($C$2,$B$8:$D216,$A216,FALSE)","v":"Good option for large amounts of electricity generation  for self-consumption and/or selling. "},"title209"]
[210,"Suits for Processing Planting plants with low-moderate heat demands, interested on producing electricity for self-consumption and selling.","Convient aux centrales de transformation ayant des besoins en chaleur faibles à modérés, intéressées par la production d'électricité pour l'autoconsommation et la vente.","Adecuado para plantas de procesamiento con bajas/moderadas demandas de calor, interesado en producir electricidad para consumo propio y venta","title",{"$f":"HLOOKUP($C$2,$B$8:$D217,$A217,FALSE)","v":"Suits for Processing Planting plants with low-moderate heat demands, interested on producing electricity for self-consumption and selling."},"title210"]
[211,"Good for Processing Planting plants with moderate-high heat demands, interested on producing electricity for self-consumption and selling.","Convient aux centrales de transformation ayant des besoins en chaleur modérés à élevés, intéressées par la production d'électricité pour l'autoconsommation et la vente.","Adecuado para plantas de procesamiento con demandas moderadas-altas, interesadas en producir electricidad para consumo propio y para venta","title",{"$f":"HLOOKUP($C$2,$B$8:$D218,$A218,FALSE)","v":"Good for Processing Planting plants with moderate-high heat demands, interested on producing electricity for self-consumption and selling."},"title211"]
[212,"Message3","Message3","Mensaje3","title",{"$f":"HLOOKUP($C$2,$B$8:$D219,$A219,FALSE)","v":"Message3"},"title212"]
[213,"Heat demand is not important or can be supplied using external sources. High revenue is obtained from electricity selling.","Les besoins en chaleur ne sont pas importants ou peuvent être satisfaits en utilisant des sources externes. La vente de l'électricité générée procure des revenus élevés.","Demanda de calor no es importante o puede ser suministrada usando fuentes externas. Altos ingresos son obtenidos por la venta de electricidad.","title",{"$f":"HLOOKUP($C$2,$B$8:$D220,$A220,FALSE)","v":"Heat demand is not important or can be supplied using external sources. High revenue is obtained from electricity selling."},"title213"]
[214,"Most of energy demand in plant is covered. Additional revenue is obtained from electricity selling.","La majeure partie des besoins en énergie de l'installation est couverte. La vente de l'électricité générée procure des revenus supplémentaires.","La mayor parte de la demanda de energía de la planta esta cubierta. Ingresos adicionales son obtenidos de la venta de la electricidad generada","title",{"$f":"HLOOKUP($C$2,$B$8:$D221,$A221,FALSE)","v":"Most of energy demand in plant is covered. Additional revenue is obtained from electricity selling."},"title214"]
[215,"All energy demand in plant is covered. Additional revenue is obtained from electricity selling.","Tous les besoins en énergie de l'installation sont couverts. La vente de l'électricité générée procure des revenus supplémentaires.","Toda la demanda de energía de la planta esta cubierta. Ingresos adicionales son obtenidos de la venta de la electricidad generada.","title",{"$f":"HLOOKUP($C$2,$B$8:$D222,$A222,FALSE)","v":"All energy demand in plant is covered. Additional revenue is obtained from electricity selling."},"title215"]
[216,"Investment (USD/kW)","Investissement (USD/kW)","Inversión (USD/kW)","title",{"$f":"HLOOKUP($C$2,$B$8:$D223,$A223,FALSE)","v":"Investment (USD/kW)"},"title216"]
[217,"Fixed O&M Cost (USD/Kw/YEAR)","Coûts fixes d'exploitation et d'entretien (USD/Kw/an)","Costos fijos de operación y mantenimiento (USD/kW/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D224,$A224,FALSE)","v":"Fixed O&M Cost (USD/Kw/YEAR)"},"title217"]
[218,"Variable O&M Cost (USD/Kw/YEAR)","Coûts variables d'exploitation et d'entretien (USD/Kw/an)","Costos variables de operación y mantenimiento (USD/kW/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D225,$A225,FALSE)","v":"Variable O&M Cost (USD/Kw/YEAR)"},"title218"]
[219,"Boiler and Equipment (USD/kg steam/h)","Chaudière et matériel (USD/kg vapeur/h)","Caldero y equipos (USD/kg de vapor/h","title",{"$f":"HLOOKUP($C$2,$B$8:$D226,$A226,FALSE)","v":"Boiler and Equipment (USD/kg steam/h)"},"title219"]
[220,"Turbine (USD/kW)","Turbine (USD/kW)","Turbina (USD/kW)","title",{"$f":"HLOOKUP($C$2,$B$8:$D227,$A227,FALSE)","v":"Turbine (USD/kW)"},"title220"]
[221,"Reference year","Année de référence","Año de referencia","title",{"$f":"HLOOKUP($C$2,$B$8:$D228,$A228,FALSE)","v":"Reference year"},"title221"]
[222,"storage calculator FOR GASIFICATION+RURAL ELECTRIFICATION FROM ","Calculateur de stockage POUR LA GAZÉIFICATION+L'ÉLECTRIFICATION DES ZONES RURALES À PARTIR DE ","Calculadora de almacenamiento PARA GASIFICACIÓN+ELECTRIFICACIÓN RURAL DE","title",{"$f":"HLOOKUP($C$2,$B$8:$D229,$A229,FALSE)","v":"storage calculator FOR GASIFICATION+RURAL ELECTRIFICATION FROM "},"title222"]
[223,"Biomass safety stock rate definition","Définition du Taux de stockage de sécurité de la biomasse","Definición del nivel de stock de biomasa de seguridad","title",{"$f":"HLOOKUP($C$2,$B$8:$D230,$A230,FALSE)","v":"Biomass safety stock rate definition"},"title223"]
[224,"Biomass consumption","Consommation de biomasse","Consumo de biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D231,$A231,FALSE)","v":"Biomass consumption"},"title224"]
[225,"Biomass production within a specific distance","Production de biomasse à une distance donnée","Producción de biomasa dentro una distancia específica","title",{"$f":"HLOOKUP($C$2,$B$8:$D232,$A232,FALSE)","v":"Biomass production within a specific distance"},"title225"]
[226,"Biomass safety stock rate","Taux de stock de sécurité de la matière première","Nivel de stock de biomasa de seguridad","title",{"$f":"HLOOKUP($C$2,$B$8:$D233,$A233,FALSE)","v":"Biomass safety stock rate"},"title226"]
[227,"Biomass stock pile capacity","La capacité de stockage en pile de la biomasse","Capacidad de acópio de biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D234,$A234,FALSE)","v":"Biomass stock pile capacity"},"title227"]
[228,"Maximum storage definition","Définition du stockage maximal","Definición del almacenamiento máximo","title",{"$f":"HLOOKUP($C$2,$B$8:$D235,$A235,FALSE)","v":"Maximum storage definition"},"title228"]
[229,"Harvest Month Selection","Sélection du Mois de la Récolte ","Selección de los meses de recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D236,$A236,FALSE)","v":"Harvest Month Selection"},"title229"]
[230,"Storage Month","Mois de stockage","Meses de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D237,$A237,FALSE)","v":"Storage Month"},"title230"]
[231,"t/month","t/mois","t/mes","title",{"$f":"HLOOKUP($C$2,$B$8:$D238,$A238,FALSE)","v":"t/month"},"title231"]
[232,"t/day","t/jour","t/día","title",{"$f":"HLOOKUP($C$2,$B$8:$D239,$A239,FALSE)","v":"t/day"},"title232"]
[233,"Biomass Stored (t)","Biomasse Stockée (t)","Biomasa Almacenada (t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D240,$A240,FALSE)","v":"Biomass Stored (t)"},"title233"]
[234,"January","Janvier","Enero","title",{"$f":"HLOOKUP($C$2,$B$8:$D241,$A241,FALSE)","v":"January"},"title234"]
[235,"February","Février","Febrero","title",{"$f":"HLOOKUP($C$2,$B$8:$D242,$A242,FALSE)","v":"February"},"title235"]
[236,"March","Mars","Marzo","title",{"$f":"HLOOKUP($C$2,$B$8:$D243,$A243,FALSE)","v":"March"},"title236"]
[237,"April","Avril","Abril","title",{"$f":"HLOOKUP($C$2,$B$8:$D244,$A244,FALSE)","v":"April"},"title237"]
[238,"May","Mai","Mayo","title",{"$f":"HLOOKUP($C$2,$B$8:$D245,$A245,FALSE)","v":"May"},"title238"]
[239,"June","Juin","Junio","title",{"$f":"HLOOKUP($C$2,$B$8:$D246,$A246,FALSE)","v":"June"},"title239"]
[240,"July","Juillet","Julio","title",{"$f":"HLOOKUP($C$2,$B$8:$D247,$A247,FALSE)","v":"July"},"title240"]
[241,"August","Août","Agosto","title",{"$f":"HLOOKUP($C$2,$B$8:$D248,$A248,FALSE)","v":"August"},"title241"]
[242,"September","Septembre","Septiembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D249,$A249,FALSE)","v":"September"},"title242"]
[243,"October","Octobre","Octubre","title",{"$f":"HLOOKUP($C$2,$B$8:$D250,$A250,FALSE)","v":"October"},"title243"]
[244,"November","Novembre","Noviembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D251,$A251,FALSE)","v":"November"},"title244"]
[245,"December","Décembre","Diciembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D252,$A252,FALSE)","v":"December"},"title245"]
[246,"Maximum Storage Capacity Required (ts)","Capacité de stockage maximale requise (ts)","Capacidad máxima requerida de almacenamiento (ts)","title",{"$f":"HLOOKUP($C$2,$B$8:$D253,$A253,FALSE)","v":"Maximum Storage Capacity Required (ts)"},"title246"]
[247,"Minimum Safety Storage (ts)","Stockage de sécurité minimal (ts)","Nivel mínimo de stock de seguridad (ts)","title",{"$f":"HLOOKUP($C$2,$B$8:$D254,$A254,FALSE)","v":"Minimum Safety Storage (ts)"},"title247"]
[248,"Monthly Consumption of Biomass Stocked","Consommation mensuelle de la Biomasse stockée","Consumo mensual de la biomasa almacenada","title",{"$f":"HLOOKUP($C$2,$B$8:$D255,$A255,FALSE)","v":"Monthly Consumption of Biomass Stocked"},"title248"]
[249,"Processing costs FOR POWER GENERATION FROM ","Frais de transformation POUR LA PRODUCTION D'ÉLECTRICITÉ À PARTIR DE ","Costos de procesamiento PARA GENERACIÓN DE ELECTRICIDAD DE","title",{"$f":"HLOOKUP($C$2,$B$8:$D256,$A256,FALSE)","v":"Processing costs FOR POWER GENERATION FROM "},"title249"]
[250,"Summary of Feedstock and Storage","Résumé des Matières Premières et du Stockage","Resumen de materias primas y almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D257,$A257,FALSE)","v":"Summary of Feedstock and Storage"},"title250"]
[251,"Summary of Operational Parameters","Synthèse des paramètres opérationnels","Resumen de costos operacionales","title",{"$f":"HLOOKUP($C$2,$B$8:$D258,$A258,FALSE)","v":"Summary of Operational Parameters"},"title251"]
[252,"CV Biomass (kWh/kg feedstock)","CV Biomasse (kWh/kg matière première)","CV Biomasa (kWh/kg de materia prima)","title",{"$f":"HLOOKUP($C$2,$B$8:$D259,$A259,FALSE)","v":"CV Biomass (kWh/kg feedstock)"},"title252"]
[253,"CV Syngas (kWh/kg feedstock)","CV Syngaz (kWh/kg matière première)","CV syngas (kWh/kg de materia prima)","title",{"$f":"HLOOKUP($C$2,$B$8:$D260,$A260,FALSE)","v":"CV Syngas (kWh/kg feedstock)"},"title253"]
[254,"Heat loss in distribution (%)","Perte de chaleur pendant la distribution (%)","Pérdida de calor en distribución (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D261,$A261,FALSE)","v":"Heat loss in distribution (%)"},"title254"]
[255,"Power loss in distribution (%)","Perte de puissance pendant la distribution (%)","Pérdida de electricidad en distribución (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D262,$A262,FALSE)","v":"Power loss in distribution (%)"},"title255"]
[256,"Power - self use (%)","Puissance - autoconsommation (%)","Electricidad - Uso propio (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D263,$A263,FALSE)","v":"Power - self use (%)"},"title256"]
[257,"Distance to cogen. plant (km)","Distance de la centrale de cogénération (km)","Distancia a planta cogeneración (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D264,$A264,FALSE)","v":"Distance to cogen. plant (km)"},"title257"]
[258,"Electricity Processing Plant (1000 kWh/year)","Centrale électrique de transformation (1000 kWh/an)","Electricidad para planta de procesamiento (1000 kWh/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D265,$A265,FALSE)","v":"Electricity Processing Plant (1000 kWh/year)"},{"$f":"$E265&$A265","v":"title258"}]
[259,"Heat Processing Plant  (1000 MJ/year)","Centrale thermique de transformation (1000 MJ/an)","Calor para planta de procesamiento (1000 MJ/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D266,$A266,FALSE)","v":"Heat Processing Plant  (1000 MJ/year)"},"title259"]
[260,"Heat Price (USD/GJ) ","Prix de la chaleur (USD/GJ) ","Precio calor (USD/MJ) ","title",{"$f":"HLOOKUP($C$2,$B$8:$D267,$A267,FALSE)","v":"Heat Price (USD/GJ) "},"title260"]
[261,"Sell Electricity Price (USD/kWh) ","Prix de vente de l'électricité (USD/kWh) ","Precio venta electricidad (USD/kWh) ","title",{"$f":"HLOOKUP($C$2,$B$8:$D268,$A268,FALSE)","v":"Sell Electricity Price (USD/kWh) "},"title261"]
[262,"Project lifetime","Durée de vie du projet","Tiempo de vida del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D269,$A269,FALSE)","v":"Project lifetime"},"title262"]
[263,"Production Cost Details","Détails des Coûts de Production","Detalles de los costos de producción","title",{"$f":"HLOOKUP($C$2,$B$8:$D270,$A270,FALSE)","v":"Production Cost Details"},"title263"]
[264,"Capacities (MWe of power generation)","Capacité (MWe de production d'énergie)","Capacidades (MWe de generación eléctrica)","title",{"$f":"HLOOKUP($C$2,$B$8:$D271,$A271,FALSE)","v":"Capacities (MWe of power generation)"},"title264"]
[265,"Capacities (MWth of heat generation)","Capacité (MWe de production de chaleur)","Capacidades (MWe de generación térmica)","title",{"$f":"HLOOKUP($C$2,$B$8:$D272,$A272,FALSE)","v":"Capacities (MWth of heat generation)"},"title265"]
[266,"Operating hours per year","Heures de fonctionnement par an ","Horas de operación por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D273,$A273,FALSE)","v":"Operating hours per year"},"title266"]
[267,"Inputs","Intrant","Insumos","title",{"$f":"HLOOKUP($C$2,$B$8:$D274,$A274,FALSE)","v":"Inputs"},"title267"]
[268,"Water make-up + chemical additives","Eaux usées + additifs chimiques","Agua + aditivos químicos","title",{"$f":"HLOOKUP($C$2,$B$8:$D275,$A275,FALSE)","v":"Water make-up + chemical additives"},"title268"]
[269,"Subtotal","Sous-total","Sub-total","title",{"$f":"HLOOKUP($C$2,$B$8:$D276,$A276,FALSE)","v":"Subtotal"},"title269"]
[270,"Unit Price","Prix Unitaire","Precio unitario","title",{"$f":"HLOOKUP($C$2,$B$8:$D277,$A277,FALSE)","v":"Unit Price"},"title270"]
[271,"(USD/Unit)","(USD/Unité)","(USD/Unidad)","title",{"$f":"HLOOKUP($C$2,$B$8:$D278,$A278,FALSE)","v":"(USD/Unit)"},"title271"]
[272,"Labour and miscellaneous costs","Travail et coût divers","Mano de obra y costos varios","title",{"$f":"HLOOKUP($C$2,$B$8:$D279,$A279,FALSE)","v":"Labour and miscellaneous costs"},"title272"]
[273,"(USD/t/year)","(USD/t/an)","(USD/t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D280,$A280,FALSE)","v":"(USD/t/year)"},"title273"]
[274,"(USD/person-hour)","(USD/personne-heure)","(USD/persona-hora)","title",{"$f":"HLOOKUP($C$2,$B$8:$D281,$A281,FALSE)","v":"(USD/person-hour)"},"title274"]
[275,"Transport of feedstock","Transport des matières premières","Transporte de materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D282,$A282,FALSE)","v":"Transport of feedstock"},"title275"]
[276,"Feedstock (farm to plant)","Matières premières (de l'exploitation à l'installation)","Materia prima (granja a la planta)","title",{"$f":"HLOOKUP($C$2,$B$8:$D283,$A283,FALSE)","v":"Feedstock (farm to plant)"},"title276"]
[277,"Storage","Stockage","Almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D284,$A284,FALSE)","v":"Storage"},"title277"]
[278,"Feedstock ","Matière première ","Materia Prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D285,$A285,FALSE)","v":"Feedstock "},"title278"]
[279,"Investment","Investissement","Inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D286,$A286,FALSE)","v":"Investment"},"title279"]
[280,"Equipments","Equipements","Equipos","title",{"$f":"HLOOKUP($C$2,$B$8:$D287,$A287,FALSE)","v":"Equipments"},"title280"]
[281,"Building","Bâtiment","Construcción","title",{"$f":"HLOOKUP($C$2,$B$8:$D288,$A288,FALSE)","v":"Building"},"title281"]
[282,"Installation","Installation","Instalación","title",{"$f":"HLOOKUP($C$2,$B$8:$D289,$A289,FALSE)","v":"Installation"},"title282"]
[283,"Total investment","Investissement totals","Inversión total ","title",{"$f":"HLOOKUP($C$2,$B$8:$D290,$A290,FALSE)","v":"Total investment"},"title283"]
[284,"Rate (%)","Taux (%)","Tasa (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D291,$A291,FALSE)","v":"Rate (%)"},"title284"]
[285,"Plant overhead","Frais généraux de l'usine","Gastos generales de planta","title",{"$f":"HLOOKUP($C$2,$B$8:$D292,$A292,FALSE)","v":"Plant overhead"},"title285"]
[286,"General and administrative cost","Coût généraux et administratifs","Costos generales y administrativos","title",{"$f":"HLOOKUP($C$2,$B$8:$D293,$A293,FALSE)","v":"General and administrative cost"},"title286"]
[287,"Loan interest","Intérêts du prêt","Intereses de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D294,$A294,FALSE)","v":"Loan interest"},"title287"]
[288,"Total operating costs","Total des coûts d’opérations","Costos de operación totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D295,$A295,FALSE)","v":"Total operating costs"},"title288"]
[289,"Total fixed costs","Total des coûts fixes","Costos fijos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D296,$A296,FALSE)","v":"Total fixed costs"},"title289"]
[290,"Total other costs","Total des autres charges","Otros costos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D297,$A297,FALSE)","v":"Total other costs"},"title290"]
[291,"Total production costs","Coûts totaux de production","Total des coûts de production","title",{"$f":"HLOOKUP($C$2,$B$8:$D298,$A298,FALSE)","v":"Total production costs"},"title291"]
[292,"Share (%)","Part (%)","Participación (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D299,$A299,FALSE)","v":"Share (%)"},"title292"]
[293,"Total Depreciation","Total des amortissements","Depreciación total","title",{"$f":"HLOOKUP($C$2,$B$8:$D300,$A300,FALSE)","v":"Total Depreciation"},"title293"]
[294,"Quantity","Quantité ","Cantidad ","title",{"$f":"HLOOKUP($C$2,$B$8:$D301,$A301,FALSE)","v":"Quantity"},"title294"]
[295,"Depreciation","Amortissement","Depreciación","title",{"$f":"HLOOKUP($C$2,$B$8:$D302,$A302,FALSE)","v":"Depreciation"},"title295"]
[296,"Power Generation","Production d'électricité","Generación eléctrica","title",{"$f":"HLOOKUP($C$2,$B$8:$D303,$A303,FALSE)","v":"Power Generation"},"title296"]
[297,"Electricity - self use","Électricité - autoconsommation","Electricidad - uso propio","title",{"$f":"HLOOKUP($C$2,$B$8:$D304,$A304,FALSE)","v":"Electricity - self use"},"title297"]
[298,"Power loss in distribution network","Perte de puissance du réseau de distribution","Perdidas de electricidad en red de distribución","title",{"$f":"HLOOKUP($C$2,$B$8:$D305,$A305,FALSE)","v":"Power loss in distribution network"},"title298"]
[299,"MWh/year","MWh/an","MWh/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D306,$A306,FALSE)","v":"MWh/year"},"title299"]
[300,"Heat generation","Production de chaleur","Generación de calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D307,$A307,FALSE)","v":"Heat generation"},"title300"]
[301,"Heat loss in distribution network","Déperdition thermique du réseau de distribution","Pérdidas de calor en red de distribución","title",{"$f":"HLOOKUP($C$2,$B$8:$D308,$A308,FALSE)","v":"Heat loss in distribution network"},"title301"]
[302,"GJ/year","GJ/an","GJ/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D309,$A309,FALSE)","v":"GJ/year"},"title302"]
[303,"Total Production Cost","Coût de production total","Costo total de producción","title",{"$f":"HLOOKUP($C$2,$B$8:$D310,$A310,FALSE)","v":"Total Production Cost"},"title303"]
[304,"Unit cost of electricity (USD/kWh)","Coût unitaire de l'électricité (USD/kWh)","Costo unitario de la electricidad (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D311,$A311,FALSE)","v":"Unit cost of electricity (USD/kWh)"},"title304"]
[305,"Unit cost of Heat (USD/GJ)","Coût unitaire de la chaleur (USD/GJ)","Costo unitario del calor (USD/GJ)","title",{"$f":"HLOOKUP($C$2,$B$8:$D312,$A312,FALSE)","v":"Unit cost of Heat (USD/GJ)"},"title305"]
[306,"Average loan interest","Intérêt moyen du prêt","Interés promedio del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D313,$A313,FALSE)","v":"Average loan interest"},"title306"]
[307,"Loan amount","Montant du prêt","Monto del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D314,$A314,FALSE)","v":"Loan amount"},"title307"]
[308,"Loan payment","Paiement de prêt","Pago del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D315,$A315,FALSE)","v":"Loan payment"},"title308"]
[309,"Annual loan payment","Paiement annuel du prêt","Pago anual del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D316,$A316,FALSE)","v":"Annual loan payment"},"title309"]
[310,"Total loan payment","Paiement total du prêt ","Pago total del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D317,$A317,FALSE)","v":"Total loan payment"},"title310"]
[311,"USD/month","USD/mois","USD/mes","title",{"$f":"HLOOKUP($C$2,$B$8:$D318,$A318,FALSE)","v":"USD/month"},"title311"]
[312,"Show Costing Details","Voir Détails des Coûts","Mostrar detalles de cálculo de costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D319,$A319,FALSE)","v":"Show Costing Details"},"title312"]
[313,"Hide Costing Details","Cachez les Détails des Coûts","Ocultar detalles de cálculo de costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D320,$A320,FALSE)","v":"Hide Costing Details"},"title313"]
[314,"COLLECTION COSTS CALCULATOR FOR ","CALCULATEUR DES FRAIS DE PERCEPTION POUR ","CALCULADORA DE COSTOS DE RECOLECCION PARA ","title",{"$f":"HLOOKUP($C$2,$B$8:$D321,$A321,FALSE)","v":"COLLECTION COSTS CALCULATOR FOR "},"title314"]
[315,"Biomass Collection Definition","Définition de la Collecte de Biomasse","Definición de la recolección de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D322,$A322,FALSE)","v":"Biomass Collection Definition"},"title315"]
[316,"Sources of biomass","Les sources de biomasse","Fuentes de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D323,$A323,FALSE)","v":"Sources of biomass"},"title316"]
[317,"Collecting method","Méthode  de collecte","Método de recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D324,$A324,FALSE)","v":"Collecting method"},"title317"]
[318,"Biomass price definition","Définition de prix de biomasse","Definición del precio de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D325,$A325,FALSE)","v":"Biomass price definition"},"title318"]
[319,"Labour cost","Coût de la main d’oeuvre","Costo de la mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D326,$A326,FALSE)","v":"Labour cost"},"title319"]
[320,"Machinery and operating cost","Coût de la machinerie et du fonctionnement","Maquinaria y costos de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D327,$A327,FALSE)","v":"Machinery and operating cost"},"title320"]
[321,"Warning: Selecting this option you are assuming that briquette producer owns the wood plantation. Then, feedstock price is equal to production cost. ","Attention: en sélectionnant cette option vous supposez que le producteur de briquettes est propriétaire de la plantation de bois. Donc, le prix des matières premières est égal au coût de production. ","Atención: Al seleccionar esta opción usted está asumiendo que el fabricante de briquetas es dueño de la plantación de donde proviene la madera. Entonces, el precio de la madera es igual al costo de producción de la misma. ","title",{"$f":"HLOOKUP($C$2,$B$8:$D328,$A328,FALSE)","v":"Warning: Selecting this option you are assuming that briquette producer owns the wood plantation. Then, feedstock price is equal to production cost. "},"title321"]
[322,"Warning: Selecting this option you are assuming that this type of biomass is already collected. Then, only transportation cost should be considered. ","Attention: En sélectionnant cette option, vous supposez que ce type de biomasse est déjà collecté. Donc, seuls les frais de transport doivent être pris en considération. ","Atención: Al seleccionar esta opción usted está asumiendo que éste tipo de biomasa se encuentra ya recolectada. Entonces, sólo costos de transporte serán tomados en cuenta. ","title",{"$f":"HLOOKUP($C$2,$B$8:$D329,$A329,FALSE)","v":"Warning: Selecting this option you are assuming that this type of biomass is already collected. Then, only transportation cost should be considered. "},{"$f":"$E329&$A329","v":"title322"}]
[323,"Collection price of ","Prix de la collecte de ","Precio de recolección de ","title",{"$f":"HLOOKUP($C$2,$B$8:$D330,$A330,FALSE)","v":"Collection price of "},"title323"]
[324,"Production cost of ","Coût de production de ","Costos de producción de","title",{"$f":"HLOOKUP($C$2,$B$8:$D331,$A331,FALSE)","v":"Production cost of "},"title324"]
[325,"Number of skilled workers","Nombre de travailleurs qualifiés","Número de trabajadores cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D332,$A332,FALSE)","v":"Number of skilled workers"},"title325"]
[326,"Skilled labour wage","Salaire de travailleurs qualifiés","Salario de mano de obra cualificada","title",{"$f":"HLOOKUP($C$2,$B$8:$D333,$A333,FALSE)","v":"Skilled labour wage"},"title326"]
[327,"Average fuel economy","Économie moyenne de carburant","Consumo promedio de combustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D334,$A334,FALSE)","v":"Average fuel economy"},"title327"]
[328,"Fuel price","Prix du carburant","Precio de los combustibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D335,$A335,FALSE)","v":"Fuel price"},"title328"]
[329,"Number of unskilled workers","Nombre de travailleurs non qualifiés","Número de trabajadores no cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D336,$A336,FALSE)","v":"Number of unskilled workers"},"title329"]
[330,"Unskilled labour wage","Salaire de travailleurs non qualifiés","Salario de mano de obra no cualificada","title",{"$f":"HLOOKUP($C$2,$B$8:$D337,$A337,FALSE)","v":"Unskilled labour wage"},"title330"]
[331,"person-hour/ha","person-heure/ha","persona-hora/ha","title",{"$f":"HLOOKUP($C$2,$B$8:$D338,$A338,FALSE)","v":"person-hour/ha"},"title331"]
[332,"Agriculture residues spread in the field","Résidus agricoles répartis dans les champs","Residuos agrícolas repartidos en el campo","title",{"$f":"HLOOKUP($C$2,$B$8:$D339,$A339,FALSE)","v":"Agriculture residues spread in the field"},"title332"]
[333,"Agriculture residues collected from field","Résidus agricoles recueillis  dans les champs","Residuos agrícolas recolectados de campo","title",{"$f":"HLOOKUP($C$2,$B$8:$D340,$A340,FALSE)","v":"Agriculture residues collected from field"},"title333"]
[334,"Agriculture residues from food processing plant","Résidus agricoles issue de la transformation de produits alimentaires","Residuos agrícolas de la planta de procesamiento de alimentos","title",{"$f":"HLOOKUP($C$2,$B$8:$D341,$A341,FALSE)","v":"Agriculture residues from food processing plant"},"title334"]
[335,"Forestry ","Exploitation forestière","Explotación forestal","title",{"$f":"HLOOKUP($C$2,$B$8:$D342,$A342,FALSE)","v":"Forestry "},"title335"]
[336,"Forestry and plantation residues","Résidus agricoles et de l’exploitation forestière","Residuos agrícolas y de explotación forestal","title",{"$f":"HLOOKUP($C$2,$B$8:$D343,$A343,FALSE)","v":"Forestry and plantation residues"},"title336"]
[337,"Residues from wood industry","Résidus de l'industrie du bois","Residuos de la industria maderera","title",{"$f":"HLOOKUP($C$2,$B$8:$D344,$A344,FALSE)","v":"Residues from wood industry"},"title337"]
[338,"Dedicated wood energy plantation ","Plantation de bois dédiée à l'énergie","Plantación forestal dedicata para energía","title",{"$f":"HLOOKUP($C$2,$B$8:$D345,$A345,FALSE)","v":"Dedicated wood energy plantation "},"title338"]
[339,"Collection method","Méthode de collecte","Método de recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D346,$A346,FALSE)","v":"Collection method"},"title339"]
[340,"Mechanized","Mécanisé","Mecanizada","title",{"$f":"HLOOKUP($C$2,$B$8:$D347,$A347,FALSE)","v":"Mechanized"},"title340"]
[341,"Semi-mechanized","Semi-mécanisé","Semi-mecanizada","title",{"$f":"HLOOKUP($C$2,$B$8:$D348,$A348,FALSE)","v":"Semi-mechanized"},"title341"]
[342,"Manual","Manuel ","Manual ","title",{"$f":"HLOOKUP($C$2,$B$8:$D349,$A349,FALSE)","v":"Manual"},"title342"]
[343,"USD/person-hour","USD/personne-heure","USD/persona-hora","title",{"$f":"HLOOKUP($C$2,$B$8:$D350,$A350,FALSE)","v":"USD/person-hour"},"title343"]
[344,"FINANCIAL EVALUATION OF COGENERATION SIMPLE TECHNOLOGY","ÉVALUATION FINANCIÈRE DE LA TECHNOLOGIE SIMPLE DE COGÉNÉRATION","EVALUACIÓN FINANCIERA DE LA TECNOLOGÍA SIMPLE DE COGENERACIÓN","title",{"$f":"HLOOKUP($C$2,$B$8:$D351,$A351,FALSE)","v":"FINANCIAL EVALUATION OF COGENERATION SIMPLE TECHNOLOGY"},"title344"]
[345,"Revenues","Le revenu","Ingresos","title",{"$f":"HLOOKUP($C$2,$B$8:$D352,$A352,FALSE)","v":"Revenues"},"title345"]
[346,"Operating Year","Année de Fonctionnment","Año de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D353,$A353,FALSE)","v":"Operating Year"},"title346"]
[347,"Power generation capacity (kW)","Capacité de production d'électricité (kW)","Capacidad de generación de potencia (kW)","title",{"$f":"HLOOKUP($C$2,$B$8:$D354,$A354,FALSE)","v":"Power generation capacity (kW)"},"title347"]
[348,"Power loss in distribution network (%)","Perte d'électricité dans le réseau de distribution (%)","Pérdida de potencia en la red de distribución (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D355,$A355,FALSE)","v":"Power loss in distribution network (%)"},"title348"]
[349,"Electricity generation (kWh per year)","Production d'électricité  (kWh par an)","Electricity generation (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D356,$A356,FALSE)","v":"Electricity generation (kWh per year)"},"title349"]
[350,"Electricity - self use cogeneration (kWh per year)","Electricité – utilisation propre cogénération (kWh par an)","Electricidad – uso propio cogeneración (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D357,$A357,FALSE)","v":"Electricity - self use cogeneration (kWh per year)"},"title350"]
[351,"Power loss in distribution network (kWh per year)","Perte d'électricité dans le réseau de distribution (kWh par an)","Pérdida de potencia en la red de distribución (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D358,$A358,FALSE)","v":"Power loss in distribution network (kWh per year)"},"title351"]
[352,"Electricity consumed by main Industry (kWh per year)","Électricité consommée par la principale industrie (kWh par an)","Electricidad consumida por la industria principal (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D359,$A359,FALSE)","v":"Electricity consumed by main Industry (kWh per year)"},"title352"]
[353,"Total power sold to the customers (kWh per year)","Puissance totale vendue aux consommateurs (kWh par an)","Electricidad total vendida a clientes (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D360,$A360,FALSE)","v":"Total power sold to the customers (kWh per year)"},"title353"]
[354,"Heat generation (GJ per year)","Production de chaleur (GJ par an)","Generación de calor (GJ por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D361,$A361,FALSE)","v":"Heat generation (GJ per year)"},"title354"]
[355,"Heat loss in distribution network (GJ per year)","Déperdition thermique du réseau de distribution (GJ par an)","Pérdida de calor en red de distribución (GJ por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D362,$A362,FALSE)","v":"Heat loss in distribution network (GJ per year)"},"title355"]
[356,"Heat available for main Industry (GJ per year)","Chaleur disponible pour la principale industrie (GJ par an)","Calor disponible para la industria principal (GJ por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D363,$A363,FALSE)","v":"Heat available for main Industry (GJ per year)"},"title356"]
[357,"Heat demad main Industry (GJ per year)","Besoins en chaleur de la principale industrie (GJ par an)","Demanda de calor de la industria principal (GJ por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D364,$A364,FALSE)","v":"Heat demad main Industry (GJ per year)"},"title357"]
[358,"Heat supplied to main Industry (GJ per year)","Chaleur fournie à la principale industrie (GJ par an)","Calor suministrado a la industria principal (GJ por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D365,$A365,FALSE)","v":"Heat supplied to main Industry (GJ per year)"},"title358"]
[359,"Heat sold to the customers (GJ per year)","Chaleur vendue aux consommateurs (GJ par an)","Calor vendido a clientes (GJ por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D366,$A366,FALSE)","v":"Heat sold to the customers (GJ per year)"},"title359"]
[360,"Selling electricity Price (USD/kWh)","Prix de vente de l'électricité (USD/kWh)","Precio de venta de la electricidad (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D367,$A367,FALSE)","v":"Selling electricity Price (USD/kWh)"},"title360"]
[361,"Electricity cost avoided main industry (USD/kWh)","Coût évité de l'électricité de la principale industrie (USD/kWh)","Costo de electricidad evitado a la industria principal (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D368,$A368,FALSE)","v":"Electricity cost avoided main industry (USD/kWh)"},"title361"]
[362,"Heat cost avoided main Industry (USD/Gj)","Coût évité de la chaleur de la principale industrie (USD/Gj)","Costo de calor evitado a la industria principal (USD/GJ)","title",{"$f":"HLOOKUP($C$2,$B$8:$D369,$A369,FALSE)","v":"Heat cost avoided main Industry (USD/Gj)"},"title362"]
[363,"Heat sales to nearby consumers (USD/Gj)","Ventes de chaleur aux consommateurs à proximité (USD/Gj)","Venta de calor a clientes cercanos (USD/GJ)","title",{"$f":"HLOOKUP($C$2,$B$8:$D370,$A370,FALSE)","v":"Heat sales to nearby consumers (USD/Gj)"},"title363"]
[364,"Total income (USD/year)","Recettes globales (USD/an)","Ingresos totales (USD /año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D371,$A371,FALSE)","v":"Total income (USD/year)"},"title364"]
[365,"Project lifetime (years)","Durée de vie du projet (ans)","Tiempo de vida del proyecto (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D372,$A372,FALSE)","v":"Project lifetime (years)"},"title365"]
[366,"Capital and operating cost","Coût en capital et d'opération","Costo de capital y operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D373,$A373,FALSE)","v":"Capital and operating cost"},"title366"]
[367,"Direct capital cost (USD)","Coût en capital direct (USD)","Costo de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D374,$A374,FALSE)","v":"Direct capital cost (USD)"},"title367"]
[368,"Total capital cost (USD)","Coût en capital total (USD)","Costo total de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D375,$A375,FALSE)","v":"Total capital cost (USD)"},"title368"]
[369,"Capital cost (USD/kW)","Coût en capital (USD/kW)","Costo de capital (USD/kW)","title",{"$f":"HLOOKUP($C$2,$B$8:$D376,$A376,FALSE)","v":"Capital cost (USD/kW)"},"title369"]
[370,"Appraisal","Évaluation","Evaluación","title",{"$f":"HLOOKUP($C$2,$B$8:$D377,$A377,FALSE)","v":"Appraisal"},"title370"]
[371,"Straight-line","Linéaire","Línea-recta","title",{"$f":"HLOOKUP($C$2,$B$8:$D378,$A378,FALSE)","v":"Straight-line"},"title371"]
[372,"Annual operating and maintenance cost ","Coûts d'opérations et d'entretien annuel ","Costo anual de operación y mantenimiento ","title",{"$f":"HLOOKUP($C$2,$B$8:$D379,$A379,FALSE)","v":"Annual operating and maintenance cost "},"title372"]
[373,"Sub-total material cost (USD)","Sous-total des coûts des matériels (USD)","Costo sub-total de la materia (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D380,$A380,FALSE)","v":"Sub-total material cost (USD)"},"title373"]
[374,"Biomass cost (USD/year)","Coût de la biomasse (USD/an)","Costo de la biomasa (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D381,$A381,FALSE)","v":"Biomass cost (USD/year)"},"title374"]
[375,"Biomass consumption (tne per year)","Consommation de la biomasse (t par an)","Consumo de la biomasa (tne por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D382,$A382,FALSE)","v":"Biomass consumption (tne per year)"},"title375"]
[376,"Biomass total price (USD/t)","Prix total de la biomasse (USD/t)","Precio total de la biomasa (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D383,$A383,FALSE)","v":"Biomass total price (USD/t)"},"title376"]
[377,"Biomass price (USD/t)","Prix de la biomasse (USD/t)","Precio de la biomasa (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D384,$A384,FALSE)","v":"Biomass price (USD/t)"},"title377"]
[378,"Biomass transportation cost (USD/t)","Coût de transport de la biomasse (USD/t)","Costo de transporte de la biomasa (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D385,$A385,FALSE)","v":"Biomass transportation cost (USD/t)"},"title378"]
[379,"Biomass from farm to plant (USD/t/km)","Biomasse de la ferme à l'usine (USD/t/km)","Biomasa de la finca a la planta (USD/t/km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D386,$A386,FALSE)","v":"Biomass from farm to plant (USD/t/km)"},"title379"]
[380,"Transportation distance (km)","Transport à distance (km)","Distancia de transporte (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D387,$A387,FALSE)","v":"Transportation distance (km)"},"title380"]
[381,"Water cost (USD/year)","Coût de l'eau (USD/an)","Costo agua (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D388,$A388,FALSE)","v":"Water cost (USD/year)"},"title381"]
[382,"Water consumption (m3 per year)","Consommation d'eau (m3 par an)","Consumo de agua (m3 por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D389,$A389,FALSE)","v":"Water consumption (m3 per year)"},"title382"]
[383,"Water + chemical additives cost (USD/m3)","Eau + coût des additifs chimiques (USD/m3)","Costo de agua + aditivos químicos (USD/m3)","title",{"$f":"HLOOKUP($C$2,$B$8:$D390,$A390,FALSE)","v":"Water + chemical additives cost (USD/m3)"},"title383"]
[384,"Sub-total operating cost (USD)","Sous-total  des coûts d'opérations (USD)","Sub-total costos de operación (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D391,$A391,FALSE)","v":"Sub-total operating cost (USD)"},"title384"]
[385,"Sub-total maintenance cost (USD)","Sous-total des coût d'entretien (USD)","Sub-total costos de mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D392,$A392,FALSE)","v":"Sub-total maintenance cost (USD)"},"title385"]
[386,"Sub-total of annual fixed cost","Sous-total des coûts annuels fixes","Sub-total de costo fijo anual","title",{"$f":"HLOOKUP($C$2,$B$8:$D393,$A393,FALSE)","v":"Sub-total of annual fixed cost"},{"$f":"$E393&$A393","v":"title386"}]
[387,"Sub-total of storage capacity","Sous-total de capacité de stokage","Sub-total de capacidad de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D394,$A394,FALSE)","v":"Sub-total of storage capacity"},"title387"]
[388,"Total operation and maintenance cost (USD)","Coût total de fonctionnement et d'entretien (USD)","Costo total de operación y mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D395,$A395,FALSE)","v":"Total operation and maintenance cost (USD)"},"title388"]
[389,"Loans","Prêt","Créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D396,$A396,FALSE)","v":"Loans"},"title389"]
[390,"Loan payment (USD/month)","Paiement du prêt (USD/mois)","Pago del crédito (USD/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D397,$A397,FALSE)","v":"Loan payment (USD/month)"},"title390"]
[391,"Loan payment (USD/year)","Paiement du prêt (USD/an)","Pago del crédito (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D398,$A398,FALSE)","v":"Loan payment (USD/year)"},"title391"]
[392,"Total loan payment (USD)","Paiement total du prêt  (USD)","Pago total del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D399,$A399,FALSE)","v":"Total loan payment (USD)"},"title392"]
[393,"Loan interest payment (USD)","Paiement des intérêts de prêt (USD)","Pago de interés del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D400,$A400,FALSE)","v":"Loan interest payment (USD)"},"title393"]
[394,"Depreciation method"," Méthode d'amortissement","Método de depreciación","title",{"$f":"HLOOKUP($C$2,$B$8:$D401,$A401,FALSE)","v":"Depreciation method"},"title394"]
[395,"Total depreciation (USD)","Amortissement total (USD)","Depreciación total (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D402,$A402,FALSE)","v":"Total depreciation (USD)"},"title395"]
[396,"Average loan interest payment for project lifetime","Paiement d'intérêt moyen  du prêt pour la durée de vie du projet","Pago de intereses del préstamo promedio por la vida del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D403,$A403,FALSE)","v":"Average loan interest payment for project lifetime"},"title396"]
[397,"USD per year","USD par an","USD por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D404,$A404,FALSE)","v":"USD per year"},"title397"]
[398,"Base case project","Projet de cas de base","Resumen del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D405,$A405,FALSE)","v":"Base case project"},"title398"]
[399,"Summary of this project - before tax","Résumé de ce projet - avant impôt","Resumen del proyecto - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D406,$A406,FALSE)","v":"Summary of this project - before tax"},"title399"]
[400,"Total revenue (USD)","Total des revenus (USD)","Ingresos totales (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D407,$A407,FALSE)","v":"Total revenue (USD)"},"title400"]
[401,"Total operating and maintenance cost (USD)","Coût total de fonctionnement et d'entretien (USD)","Costo total de operación y mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D408,$A408,FALSE)","v":"Total operating and maintenance cost (USD)"},"title401"]
[402,"Loan payment (USD)","Paiement de prêt (USD)","Pago del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D409,$A409,FALSE)","v":"Loan payment (USD)"},"title402"]
[403,"Cash flow - before tax (USD)","Flux de trésorerie - avant impôts (USD)","El flujo de efectivo - antes de impuestos (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D410,$A410,FALSE)","v":"Cash flow - before tax (USD)"},"title403"]
[404,"Financial analysis results","Résultat de l’analyse financière","Resumen de análisis financiero","title",{"$f":"HLOOKUP($C$2,$B$8:$D411,$A411,FALSE)","v":"Financial analysis results"},"title404"]
[405,"Net Present Value (NPV) (USD) - before tax","Valeur Actuelle Nette (VAN) (USD) - avant impôt","Valor Actual Neto (VAN) (USD) - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D412,$A412,FALSE)","v":"Net Present Value (NPV) (USD) - before tax"},"title405"]
[406,"Internal Rate of Return (IRR) (%) - before tax","Taux de rendement interne (TRI) (%) - avant impôt","Tasa Interna de Rendimiento (TIR) (%) - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D413,$A413,FALSE)","v":"Internal Rate of Return (IRR) (%) - before tax"},"title406"]
[407,"Not feasible","Pas faisable","No factible","title",{"$f":"HLOOKUP($C$2,$B$8:$D414,$A414,FALSE)","v":"Not feasible"},"title407"]
[408,"FINANCIAL EVALUATION OF COGENERATION SEMI-ADVANCED TECHNOLOGY","ÉVALUATION FINANCIÈRE DE LA TECHNOLOGIE SEMI-PERFECTIONNÉE DE COGÉNÉRATION","EVALUACIÓN FINANCIERA DE LA TECNOLOGÍA SEMI-AVANZADA DE COGENERACIÓN","title",{"$f":"HLOOKUP($C$2,$B$8:$D415,$A415,FALSE)","v":"FINANCIAL EVALUATION OF COGENERATION SEMI-ADVANCED TECHNOLOGY"},"title408"]
[409,"FINANCIAL EVALUATION OF COGENERATION ADVANCED TECHNOLOGY","ÉVALUATION FINANCIÈRE DE LA TECHNOLOGIE PERFECTIONNÉE DE COGÉNÉRATION","EVALUACIÓN FINANCIERA DE LA TECNOLOGÍA AVANZADA DE COGENERACIÓN","title",{"$f":"HLOOKUP($C$2,$B$8:$D416,$A416,FALSE)","v":"FINANCIAL EVALUATION OF COGENERATION ADVANCED TECHNOLOGY"},"title409"]
[410,"DETAILED INVESTMENT OF BIOMASS COMBUSTION FOR RURAL ELECTRIFICATION","INVESTISSEMENT DÉTAILLÉ DE LA COMBUSTION DE BIOMASSE POUR L'ÉLECTRIFICATION DES ZONES RURALES","DETALLE DE INVERSIONES PARA COMBUSTIÓN DE BIOMASA PARA ELECTRIFICACIÓN RURAL","title",{"$f":"HLOOKUP($C$2,$B$8:$D417,$A417,FALSE)","v":"DETAILED INVESTMENT OF BIOMASS COMBUSTION FOR RURAL ELECTRIFICATION"},"title410"]
[411,"Boiler","Chaudière","Caldero","title",{"$f":"HLOOKUP($C$2,$B$8:$D418,$A418,FALSE)","v":"Boiler"},"title411"]
[412,"Condenser, cyclone, water pump, cooling tower","Condensateur, cyclone, pompe à eau, tour de refroidissement","Condensador, ciclón, bomba de agua, torre de enfriamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D419,$A419,FALSE)","v":"Condenser, cyclone, water pump, cooling tower"},"title412"]
[413,"Biomass cutter ","Coupeur de biomasse ","Cortador de biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D420,$A420,FALSE)","v":"Biomass cutter "},"title413"]
[414,"Biomass dryer ","Séchoir à biomasse ","Secador de biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D421,$A421,FALSE)","v":"Biomass dryer "},"title414"]
[415,"Moisture meter ","Hygromètre ","Medidor de humedad","title",{"$f":"HLOOKUP($C$2,$B$8:$D422,$A422,FALSE)","v":"Moisture meter "},"title415"]
[416,"Chain pulley block ","Poulies à chaîne ","Bloque de polea de cadena","title",{"$f":"HLOOKUP($C$2,$B$8:$D423,$A423,FALSE)","v":"Chain pulley block "},"title416"]
[417,"Water cooling system ","Système de refroidissement de l'eau ","Sistema de enfriado de agua","title",{"$f":"HLOOKUP($C$2,$B$8:$D424,$A424,FALSE)","v":"Water cooling system "},"title417"]
[418,"Other accessories ","Autres accessoires ","Otros accesorios","title",{"$f":"HLOOKUP($C$2,$B$8:$D425,$A425,FALSE)","v":"Other accessories "},"title418"]
[419,"Gas Turbine + HRSG system","Turbine à gaz + système générateur de vapeur à récupération de chaleur (GVRC)","Turbina de gas + Sistema HRSG","title",{"$f":"HLOOKUP($C$2,$B$8:$D426,$A426,FALSE)","v":"Gas Turbine + HRSG system"},"title419"]
[420,"Generator","Générateur","Generador","title",{"$f":"HLOOKUP($C$2,$B$8:$D427,$A427,FALSE)","v":"Generator"},"title420"]
[421,"Civil work (building, generator platform etc.)","Travaux de génie civil (bâtiment, plateforme génératrice, etc.)","Obras civiles (edificio, generador, plataforma, etc.)","title",{"$f":"HLOOKUP($C$2,$B$8:$D428,$A428,FALSE)","v":"Civil work (building, generator platform etc.)"},"title421"]
[422,"Connection and earthing","Connexion et mise à la terre","Conexiones y aterrizado de cargas","title",{"$f":"HLOOKUP($C$2,$B$8:$D429,$A429,FALSE)","v":"Connection and earthing"},"title422"]
[423,"Operating period","Période d'utilisation","Periodo de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D430,$A430,FALSE)","v":"Operating period"},"title423"]
[424,"Steam","Vapeur","Vapor","title",{"$f":"HLOOKUP($C$2,$B$8:$D431,$A431,FALSE)","v":"Steam"},"title424"]
[425,"USDh/kg steam","USD/kg vapeur","USD/kg de vapor","title",{"$f":"HLOOKUP($C$2,$B$8:$D432,$A432,FALSE)","v":"USDh/kg steam"},"title425"]
[426,"h/year","h/an","h/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D433,$A433,FALSE)","v":"h/year"},"title426"]
[427,"Capacities (kW of power generation)","Capacités (kW de production d'énergie)","Capacidades (kW de potencia eléctrica)","title",{"$f":"HLOOKUP($C$2,$B$8:$D434,$A434,FALSE)","v":"Capacities (kW of power generation)"},"title427"]
[428,"Back pressure steam turbine","Turbine à contre-pression ","Turbina de Vapor de Contrapresión","title",{"$f":"HLOOKUP($C$2,$B$8:$D435,$A435,FALSE)","v":"Back pressure steam turbine"},"title428"]
[429,"SUMMARY OF RESULTS OF COGENERATION FROM ","SYNTHÈSE DES RÉSULTATS DE LA COGÉNÉRATION À PARTIR DE ","RESÚMEN DE LOS RESULTADOS DE LA COGENERACIÓN DE","title",{"$f":"HLOOKUP($C$2,$B$8:$D436,$A436,FALSE)","v":"SUMMARY OF RESULTS OF COGENERATION FROM "},"title429"]
[430," FOR PROCESSING PLANT "," POUR LA CENTRALE DE TRANSFORMATION ","PARA LA PLANTA DE PROCESAMIENTO","title",{"$f":"HLOOKUP($C$2,$B$8:$D437,$A437,FALSE)","v":" FOR PROCESSING PLANT "},"title430"]
[431,"Select a biomass residue to see the summary results","Sélectionner un résidu de biomasse pour voir les résultats sommaires","Seleccione la materia prima para ver el resumen de resultados","title",{"$f":"HLOOKUP($C$2,$B$8:$D438,$A438,FALSE)","v":"Select a biomass residue to see the summary results"},"title431"]
[432,"Production Cost and Investment Results","Résultats des Coûts de Production et d'Investissement","Resultados de costos de producción e inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D439,$A439,FALSE)","v":"Production Cost and Investment Results"},"title432"]
[433,"Destination of cogenerated energy","Destination de l'énergie cogénérée","Destino de la energía cogenerada","title",{"$f":"HLOOKUP($C$2,$B$8:$D440,$A440,FALSE)","v":"Destination of cogenerated energy"},"title433"]
[434,"All electricity is sold to central grid","Toute l'électricité est vendue au réseau central ","Toda la electricidad es vendida a la res interconectada central","title",{"$f":"HLOOKUP($C$2,$B$8:$D441,$A441,FALSE)","v":"All electricity is sold to central grid"},"title434"]
[435,"Surplus only is sold to central grid","L'énergie excédentaire est vendue au réseau central ","Solamente el excedente es vendido a la red central","title",{"$f":"HLOOKUP($C$2,$B$8:$D442,$A442,FALSE)","v":"Surplus only is sold to central grid"},"title435"]
[436,"All heat is sold to central grid","Toute la chaleur est vendue au réseau central ","Todo el calor es vendido a la red central","title",{"$f":"HLOOKUP($C$2,$B$8:$D443,$A443,FALSE)","v":"All heat is sold to central grid"},"title436"]
[437,"Self-supply of electricity","Auto-approvisionnement d'électricité","Autoabastecimiento de electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D444,$A444,FALSE)","v":"Self-supply of electricity"},"title437"]
[438,"Self-supply of heat","Auto-approvisionnement de chaleur","Autoabastecimiento de calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D445,$A445,FALSE)","v":"Self-supply of heat"},"title438"]
[439,"Sell all electrity to central grid","Vendre toute l'électricité au réseau central","Venta de toda la electricidad a la red de distribución central","title",{"$f":"HLOOKUP($C$2,$B$8:$D446,$A446,FALSE)","v":"Sell all electrity to central grid"},"title439"]
[440,"Sell all heat to nearby customers","Vendre toute la chaleur aux clients à proximité","Venta de todo el calor a clientes cercanos","title",{"$f":"HLOOKUP($C$2,$B$8:$D447,$A447,FALSE)","v":"Sell all heat to nearby customers"},"title440"]
[441,"Production Cost Electricity (USD/kWh)","Coût de production de l'électricité (USD/kWh)","Costo de producción de electricidad (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D448,$A448,FALSE)","v":"Production Cost Electricity (USD/kWh)"},"title441"]
[442,"Production Cost Heat (USD/GJ)","Coût de production de la chaleur (USD/GJ)","Costo de produción de calor (USD/GJ)","title",{"$f":"HLOOKUP($C$2,$B$8:$D449,$A449,FALSE)","v":"Production Cost Heat (USD/GJ)"},"title442"]
[443,"Revenues generated by cogeneration unit (USD/year)","Recettes générées par l'unité de cogénération (USD/an)","Ingresos generados por la uidad de cogeneración (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D450,$A450,FALSE)","v":"Revenues generated by cogeneration unit (USD/year)"},"title443"]
[444," Net Present Value (1000 USD)","Valeur Actuelle Nette (1000 USD)","Valor Actual Neto (1000 USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D451,$A451,FALSE)","v":" Net Present Value (1000 USD)"},"title444"]
[445,"Share of Production Costs (%)","Fraction des coûts de production (%)","Participación en los costos de producción (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D452,$A452,FALSE)","v":"Share of Production Costs (%)"},"title445"]
[446,"Internal Rate of Return (%)","Taux de Rendement Interne (%)","Tasa Interna de Retorno (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D453,$A453,FALSE)","v":"Internal Rate of Return (%)"},"title446"]
[447,"Technical and Operating Results","Résultats Techniques et d'Opérations","Resultados técnicos y operativos","title",{"$f":"HLOOKUP($C$2,$B$8:$D454,$A454,FALSE)","v":"Technical and Operating Results"},"title447"]
[448,"Electricity Performance-Cogeneration Plant","Rendement de l'électricité-Centrale de cogénération","Rendimiento eléctrico - Planta de cogeneración","title",{"$f":"HLOOKUP($C$2,$B$8:$D455,$A455,FALSE)","v":"Electricity Performance-Cogeneration Plant"},"title448"]
[449,"Collection area of feedstock (Ha)","Zone de collecte des matières premières (Ha)","Área de recolección de materia prima (Ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D456,$A456,FALSE)","v":"Collection area of feedstock (Ha)"},"title449"]
[450,"Potential GHG Savings (tCO2e/year)","Économies potentielles d'émissions de gaz à effet de serre (tCO2e/an)","Ahorros potenciales en emisiones de GHG (tCO2e/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D457,$A457,FALSE)","v":"Potential GHG Savings (tCO2e/year)"},{"$f":"$E457&$A457","v":"title450"}]
[451,"Heat Performance - Cogeneration Plant","Rendement de la chaleur - Centrale de cogénération","Rendimiento térmico - Planta de cogeneración","title",{"$f":"HLOOKUP($C$2,$B$8:$D458,$A458,FALSE)","v":"Heat Performance - Cogeneration Plant"},"title451"]
[452,"Plant Capacities for heat and electricity cogeneration","Capacités de production par cogénération de chaleur et d'électricité de l'installation","Capacidades de planta para la cogeneración de calor y electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D459,$A459,FALSE)","v":"Plant Capacities for heat and electricity cogeneration"},"title452"]
[453,"Socio-economic Results","Résultats Socio-économiques","Resultados socio-económicos","title",{"$f":"HLOOKUP($C$2,$B$8:$D460,$A460,FALSE)","v":"Socio-economic Results"},"title453"]
[454,"Number of households supplied by cogenerated energy","Nombre de ménages alimentés en énergie cogénérée","Número de hogares suministrados de energía cogenerada","title",{"$f":"HLOOKUP($C$2,$B$8:$D461,$A461,FALSE)","v":"Number of households supplied by cogenerated energy"},"title454"]
[455,"Potential for Job Creation","Création Potentielle d'Emplois","Empleos potencialmente generados","title",{"$f":"HLOOKUP($C$2,$B$8:$D462,$A462,FALSE)","v":"Potential for Job Creation"},"title455"]
[456,"Warning: Jobs created by biomass collection are excluded, due to either the market price option that was selected in the data entry sheet or that the biomass analyzed has no collection cost.","Avertissement: Les emplois créés par la collecte de la biomasse sont exclus, en raison de l'option des prix du marché  qui a été sélectionné dans la feuille de saisie de données ou  que la biomasse analysé n'a pas de coût de collecte.","Advertencia: Los empleos generados por la recolección de la biomasa están excluidos, debido a la opción de precio de mercado que se seleccionó en la hoja de entrada de datos o que la biomasa analizada no tiene costo de recolección.","title",{"$f":"HLOOKUP($C$2,$B$8:$D463,$A463,FALSE)","v":"Warning: Jobs created by biomass collection are excluded, due to either the market price option that was selected in the data entry sheet or that the biomass analyzed has no collection cost."},"title456"]
[457,"Job creation includes labor required to collect biomass, produce and distribute electricity.","La création d'emplois comprend la main-d'œuvre nécessaire pour la collecte de la biomasse et la production et distribution d'électricité.","La generación de empleo incluye la mano de obra necesaria para recoger la biomasa, producir y distribuir la electricidad.","title",{"$f":"HLOOKUP($C$2,$B$8:$D464,$A464,FALSE)","v":"Job creation includes labor required to collect biomass, produce and distribute electricity."},"title457"]
[458,"Operating Hours (h/year)","Heures d'opération (h/an)","Horas de operación (h/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D465,$A465,FALSE)","v":"Operating Hours (h/year)"},"title458"]
[459,"Biomass (t/year)","Biomasse (t/an)","Biomasa (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D466,$A466,FALSE)","v":"Biomass (t/year)"},"title459"]
[460,"Labor","Travail","Mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D467,$A467,FALSE)","v":"Labor"},"title460"]
[461,"Biomass Collection","Collecte de la Biomasse","Recolección de biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D468,$A468,FALSE)","v":"Biomass Collection"},"title461"]
[462,"Net Electicity (kWh/year)","Électricité nette (kWh/an)","Electricidad neta (kWh/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D469,$A469,FALSE)","v":"Net Electicity (kWh/year)"},"title462"]
[463,"Net Heat (GJ/year)","Chaleur nette (GJ/an)","Calor neto (GJ/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D470,$A470,FALSE)","v":"Net Heat (GJ/year)"},"title463"]
[464,"Yield (t/ha)","Rendement (t/ha)","Rendimiento (t/ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D471,$A471,FALSE)","v":"Yield (t/ha)"},"title464"]
[465,"Heat Demand (1000 MJ/year)","Demande de chaleur (1000 MJ/an)","Demanda de calor (1000 MJ/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D472,$A472,FALSE)","v":"Heat Demand (1000 MJ/year)"},"title465"]
[466,"Electricity Demand (1000 kWh/year)","Demande en électricité (kWh/an)","Demanda de la Electricidad (kWh/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D473,$A473,FALSE)","v":"Electricity Demand (1000 kWh/year)"},"title466"]
[467,"Raw Materials","Matières premières","Materias primas","title",{"$f":"HLOOKUP($C$2,$B$8:$D474,$A474,FALSE)","v":"Raw Materials"},"title467"]
[468,"Labor and Miscellaneous Costs","Travail et le coût divers","Mano de obra y costos varios","title",{"$f":"HLOOKUP($C$2,$B$8:$D475,$A475,FALSE)","v":"Labor and Miscellaneous Costs"},"title468"]
[469,"Storage of Feedstock","Stockage des matières premières","Almacenamiento de materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D476,$A476,FALSE)","v":"Storage of Feedstock"},"title469"]
[470,"Depreciation & Mainteinance","Amortissement et entretien","Depreciación y mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D477,$A477,FALSE)","v":"Depreciation & Mainteinance"},"title470"]
[471,"Total (USD/Year)","Total (USD/An)","Total (USD/Año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D478,$A478,FALSE)","v":"Total (USD/Year)"},"title471"]
[472,"Cost Avoided of Heat","Coût évité de la chaleur","Costo evitado por calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D479,$A479,FALSE)","v":"Cost Avoided of Heat"},"title472"]
[473,"Direct Sales of Heat to Constumers","Ventes directes de chaleur aux clients","Ventas directas de calor a clientes","title",{"$f":"HLOOKUP($C$2,$B$8:$D480,$A480,FALSE)","v":"Direct Sales of Heat to Constumers"},"title473"]
[474,"Cost Avoided of Electricity","Coût évité de l'électricité","Costo evitado por electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D481,$A481,FALSE)","v":"Cost Avoided of Electricity"},"title474"]
[475,"Sales of Electricity to Central Grid","Ventes d'électricité au réseau central","Ventas de electricidad a red de distribución central","title",{"$f":"HLOOKUP($C$2,$B$8:$D482,$A482,FALSE)","v":"Sales of Electricity to Central Grid"},"title475"]
[476,"Selling Electricity Price (USD/kWh) ","Prix de vente de l'électricité (USD/kWh) ","Precio de venta electricidad (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D483,$A483,FALSE)","v":"Selling Electricity Price (USD/kWh) "},"title476"]
[477,"Purchase Electricity price (USD/kWh)","Prix d'achat de l'électricité (USD/kWh)","Precio de compra electricidad (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D484,$A484,FALSE)","v":"Purchase Electricity price (USD/kWh)"},"title477"]
[478,"Current Heat Price (USD/GJ) ","Prix actuel de la chaleur (USD/GJ) ","Precio actual del calor (USD/GJ)","title",{"$f":"HLOOKUP($C$2,$B$8:$D485,$A485,FALSE)","v":"Current Heat Price (USD/GJ) "},"title478"]
[479,"Selling Heat Cost (USD/GJ)","Coût de vente de la chaleur (USD/GJ)","Precio de venta calor (USD/GJ)","title",{"$f":"HLOOKUP($C$2,$B$8:$D486,$A486,FALSE)","v":"Selling Heat Cost (USD/GJ)"},"title479"]
[480,"NPV (USD/year)","VAN (USD/an)","VAN (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D487,$A487,FALSE)","v":"NPV (USD/year)"},"title480"]
[481,"IRR (%)","TRI (%)","TIR (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D488,$A488,FALSE)","v":"IRR (%)"},"title481"]
[482,"Transport and Storage of Feedstock","Transport et stockage des matières premières","Transporte y almacenamiento de materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D489,$A489,FALSE)","v":"Transport and Storage of Feedstock"},"title482"]
[483,"Depreciation and Other Costs","Amortissement et autres coûts","Depreciación y otros costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D490,$A490,FALSE)","v":"Depreciation and Other Costs"},"title483"]
[484,"Electricity-Cogeneration Plant (1000 kWh/year)","Électricité - Centrale de cogénération (1000 kWh/an)","Electricidad-Planta de cogeneración (1000 kWh/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D491,$A491,FALSE)","v":"Electricity-Cogeneration Plant (1000 kWh/year)"},"title484"]
[485,"Electricity Demand Procesing Plant (1000 kWh/year)","Besoins en électricité de la centrale de transformation (1000 kWh/an)","Demanda de electricidad de la planta de procesamiento (1000 kWh/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D492,$A492,FALSE)","v":"Electricity Demand Procesing Plant (1000 kWh/year)"},"title485"]
[486,"Heat-Cogeneration Plant (1000 MJ/year)","Chaleur - Centrale de cogénération (1000 MJ/an)","Calor-Planta de cogeneración (1000 MJ/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D493,$A493,FALSE)","v":"Heat-Cogeneration Plant (1000 MJ/year)"},"title486"]
[487,"Heat Demand Procesing Plant (1000 MJ/year)","Besoins en chaleur de la centrale de transformation (1000 MJ/an)","Demanda de calor de la planta de procesamiento (1000 MJ/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D494,$A494,FALSE)","v":"Heat Demand Procesing Plant (1000 MJ/year)"},"title487"]
[488,"Electricity Demand Supplied (%)","Besoins en électricité satisfaits (%)","Demanda de electricidad suministrada (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D495,$A495,FALSE)","v":"Electricity Demand Supplied (%)"},"title488"]
[489,"Heat Demand Supplied (%)","Besoins en chaleur satisfaits (%)","Demanda de calor suministrado (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D496,$A496,FALSE)","v":"Heat Demand Supplied (%)"},"title489"]
[490,"Collection","Collecte","Recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D497,$A497,FALSE)","v":"Collection"},"title490"]
[491,"Processing","Transformation","Procesamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D498,$A498,FALSE)","v":"Processing"},"title491"]
[492,"Total Income:","Revenu Total:","Ingresos totales:","title",{"$f":"HLOOKUP($C$2,$B$8:$D499,$A499,FALSE)","v":"Total Income:"},"title492"]
[493,"Electricity Demand","Demande en électricité","Demanda de la Electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D500,$A500,FALSE)","v":"Electricity Demand"},"title493"]
[494,"Households supplied","Ménages desservis","Hogares suministrados","title",{"$f":"HLOOKUP($C$2,$B$8:$D501,$A501,FALSE)","v":"Households supplied"},"title494"]
[495,"Area required (ha)","Zone requise (ha)","Área requerida (ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D502,$A502,FALSE)","v":"Area required (ha)"},"title495"]
[496,"Electricity Emissions","Émissions imputables à l'électricité","Emisiones por electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D503,$A503,FALSE)","v":"Electricity Emissions"},"title496"]
[497,"Fuel Emissions","Émissions imputables au combustible","Emisiones por combustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D504,$A504,FALSE)","v":"Fuel Emissions"},"title497"]
[498,"Heat Substitution","Substitution de chaleur","Sustitución de calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D505,$A505,FALSE)","v":"Heat Substitution"},"title498"]
[499,"Electricity Substitution","Substitution d'électricité","Sustitución de electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D506,$A506,FALSE)","v":"Electricity Substitution"},"title499"]
[500,"Total GHG Savings (tCO2e/yr)","Économies totales d'émissions de GES (tCO2e/an)","Ahorros totales en emisiones de GHG (tCO2e/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D507,$A507,FALSE)","v":"Total GHG Savings (tCO2e/yr)"},"title500"]
[501,"The plant capacities predicted are operatively realistic","Les capacités de production prévues pour la centrale sont réalistes du point de vue opérationnel","Las capacidades de planta predichas son operacionalmente realistas","title",{"$f":"HLOOKUP($C$2,$B$8:$D508,$A508,FALSE)","v":"The plant capacities predicted are operatively realistic"},"title501"]
[502,"Plant capacities predicted are too big. Their operation might be unrealistic. Please reduce feedstock quantity defined.","Les capacités de production prévues sont trop importantes. Leur fonctionnement pourrait être irréaliste. Diminuer la quantité de matière première précisée.","Las capacidades de planta predichas son demasiado grandes. Su operación podría ser poco realista. Favor reducir la cantidad definida de materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D509,$A509,FALSE)","v":"Plant capacities predicted are too big. Their operation might be unrealistic. Please reduce feedstock quantity defined."},"title502"]
[503,"kWhe/month/hh","kWhe/mois/hh","kWhe/mes/hh","title",{"$f":"HLOOKUP($C$2,$B$8:$D510,$A510,FALSE)","v":"kWhe/month/hh"},"title503"]
[504,"Electricity Price","Prix de l'électricité","Precio de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D511,$A511,FALSE)","v":"Electricity Price"},"title504"]
[505,"Row","Rangée","Fila","title",{"$f":"HLOOKUP($C$2,$B$8:$D512,$A512,FALSE)","v":"Row"},"title505"]
[506,"kWhth/month/hh","kWhth/mois/hh","kWhth/mes/hh","title",{"$f":"HLOOKUP($C$2,$B$8:$D513,$A513,FALSE)","v":"kWhth/month/hh"},"title506"]
[507,"Heat Cost","Coût du chauffage","Costo de calefacción","title",{"$f":"HLOOKUP($C$2,$B$8:$D514,$A514,FALSE)","v":"Heat Cost"},"title507"]
[508,"Demand Self-Supplied to Processing Plant","Besoins de la centrale de transformation satisfaits par auto-approvisionnement","Demanda autoabastecida a la planta de procesamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D515,$A515,FALSE)","v":"Demand Self-Supplied to Processing Plant"},"title508"]
[509,"Average electricty  consumption per household","Consommation moyenne d'électricité par ménage","Consumo promedio de electricidad por hogar","title",{"$f":"HLOOKUP($C$2,$B$8:$D516,$A516,FALSE)","v":"Average electricty  consumption per household"},"title509"]
[510,"Average heat  consumption per household","Consommation moyenne de chaleur par ménage","Consumo promedio de calor por hogar","title",{"$f":"HLOOKUP($C$2,$B$8:$D517,$A517,FALSE)","v":"Average heat  consumption per household"},"title510"]
[511,"SUMMARY OF RESULTS COGENERATION COMPARATIVE","SYNTHÈSE RÉSULTATS COMPARAISON DES SYSTÈMES DE COGÉNÉRATION","RESÚMEN COMPARATIVOS DE LOS RESULTADOS DE LA COGENERACIÓN","title",{"$f":"HLOOKUP($C$2,$B$8:$D518,$A518,FALSE)","v":"SUMMARY OF RESULTS COGENERATION COMPARATIVE"},"title511"]
[512,"Industry Selection","Sélection de l'industrie","Selección de la industria","title",{"$f":"HLOOKUP($C$2,$B$8:$D519,$A519,FALSE)","v":"Industry Selection"},"title512"]
[513,"      Processing Plant 1 - ","      Centrale de transformation 1 - ","      Planta de procesamiento 1 - ","title",{"$f":"HLOOKUP($C$2,$B$8:$D520,$A520,FALSE)","v":"      Processing Plant 1 - "},"title513"]
[514,"      Processing Plant 2 - ","      Centrale de transformation 2 - ","      Planta de procesamiento 2 - ","title",{"$f":"HLOOKUP($C$2,$B$8:$D521,$A521,FALSE)","v":"      Processing Plant 2 - "},"title514"]
[515,"      Processing Plant 3 - ","      Centrale de transformation 3 - ","      Planta de procesamiento 3 - ","title",{"$f":"HLOOKUP($C$2,$B$8:$D522,$A522,FALSE)","v":"      Processing Plant 3 - "},{"$f":"$E522&$A522","v":"title515"}]
[516,"      Processing Plant 4 - ","      Centrale de transformation 4 - ","      Planta de procesamiento 4 - ","title",{"$f":"HLOOKUP($C$2,$B$8:$D523,$A523,FALSE)","v":"      Processing Plant 4 - "},"title516"]
[517,"Techno-economic Results","Résultats technico-économiques","Resultados tecno-económicos","title",{"$f":"HLOOKUP($C$2,$B$8:$D524,$A524,FALSE)","v":"Techno-economic Results"},"title517"]
[518,"Comparison of energy self-supply potentials","Comparaison des possibilités d'auto-approvisionnement en énergie","Comparación del potencial de autoabastecimiento de energía","title",{"$f":"HLOOKUP($C$2,$B$8:$D525,$A525,FALSE)","v":"Comparison of energy self-supply potentials"},"title518"]
[519,"Total Number of jobs","Nombre total d'emplois","Número total de empleos","title",{"$f":"HLOOKUP($C$2,$B$8:$D526,$A526,FALSE)","v":"Total Number of jobs"},"title519"]
[520,"Total number of households","Nombre total de ménages","Número total de hogares","title",{"$f":"HLOOKUP($C$2,$B$8:$D527,$A527,FALSE)","v":"Total number of households"},"title520"]
[521,"Environmental Results","Résultats environnementaux","Resultados ambientales","title",{"$f":"HLOOKUP($C$2,$B$8:$D528,$A528,FALSE)","v":"Environmental Results"},"title521"]
[522,"Residue","Résidu","Residuo","title",{"$f":"HLOOKUP($C$2,$B$8:$D529,$A529,FALSE)","v":"Residue"},"title522"]
[523,"Selection","Sélection","Selección","title",{"$f":"HLOOKUP($C$2,$B$8:$D530,$A530,FALSE)","v":"Selection"},"title523"]
[524,"Additional Revenue Heat (USD/year)","Revenu supplémentaire généré par la production de chaleur (USD/an)","Ingresos adicionales por Calor (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D531,$A531,FALSE)","v":"Additional Revenue Heat (USD/year)"},"title524"]
[525,"Additional Revenue Electricity","Revenu supplémentaire généré par la production d'électricité (USD/an)","Ingresos adicionales por electricidad (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D532,$A532,FALSE)","v":"Additional Revenue Electricity"},"title525"]
[526,"Revenue from heat","Revenu généré par la production de chaleur","Ingresos por calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D533,$A533,FALSE)","v":"Revenue from heat"},"title526"]
[527,"Revenue from electricity","Revenu généré par la production d'électricité","Ingresos por electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D534,$A534,FALSE)","v":"Revenue from electricity"},"title527"]
[528,"Current electricity price (USD/kWh)","Prix actuel de l'électricité (USD/kWh)","Precio actual de la electricidad (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D535,$A535,FALSE)","v":"Current electricity price (USD/kWh)"},"title528"]
[529,"Selling Heat Price (USD/GJ)","Prix de vente de la chaleur (USD/GJ)","Precio de venta calor (USD/GJ)","title",{"$f":"HLOOKUP($C$2,$B$8:$D536,$A536,FALSE)","v":"Selling Heat Price (USD/GJ)"},"title529"]
[530,"NPV","VAN","VAN","title",{"$f":"HLOOKUP($C$2,$B$8:$D537,$A537,FALSE)","v":"NPV"},"title530"]
[531,"Heat","Chaleur","Calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D538,$A538,FALSE)","v":"Heat"},"title531"]
[532,"Heat Demand","Besoins en chaleur","Demanda de calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D539,$A539,FALSE)","v":"Heat Demand"},"title532"]
[533,"Heat supply","Fourniture de chaleur","Suministro de Calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D540,$A540,FALSE)","v":"Heat supply"},"title533"]
[534,"electricity supply","Fourniture d'électricité","Suministro de Electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D541,$A541,FALSE)","v":"electricity supply"},"title534"]
[535,"Emissions","Émissions","Emisiones","title",{"$f":"HLOOKUP($C$2,$B$8:$D542,$A542,FALSE)","v":"Emissions"},"title535"]
[536,"Charts","Graphiques","Gráficas","title",{"$f":"HLOOKUP($C$2,$B$8:$D543,$A543,FALSE)","v":"Charts"},"title536"]
[537,"Chart 1 - Cost Electricity","Chart 1 - Coût de l'électricité","Gráfico 1 - Costo de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D544,$A544,FALSE)","v":"Chart 1 - Cost Electricity"},"title537"]
[538,"Chart 1 - Cost Electricity-Modified","Diagramme 1 - Coût de l'électricité - Modifié","Gráfico 1 - Costo de la electricidad-modificado","title",{"$f":"HLOOKUP($C$2,$B$8:$D545,$A545,FALSE)","v":"Chart 1 - Cost Electricity-Modified"},"title538"]
[539,"Chart 2- Heat","Graphiques 2- Chaleur","Gráfico 2 - Calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D546,$A546,FALSE)","v":"Chart 2- Heat"},"title539"]
[540,"Chart 2 - Cost HEAT-Modified","Diagramme 2 - Coût de la chaleur - Modifié","Gráfico 2 - Costo Calor-modificado","title",{"$f":"HLOOKUP($C$2,$B$8:$D547,$A547,FALSE)","v":"Chart 2 - Cost HEAT-Modified"},"title540"]
[541,"Chart 3 - Area","Chart 3 - Zone","Gráfico 3 - Área","title",{"$f":"HLOOKUP($C$2,$B$8:$D548,$A548,FALSE)","v":"Chart 3 - Area"},"title541"]
[542,"Chart 4- Heat Supplied","Diagramme 3 - Chaleur fournie","Gráfico 2 - Calor suministrado","title",{"$f":"HLOOKUP($C$2,$B$8:$D549,$A549,FALSE)","v":"Chart 4- Heat Supplied"},"title542"]
[543,"Chart 4- Jobs","Chart 4- Emploi","Chart 4- Empleo","title",{"$f":"HLOOKUP($C$2,$B$8:$D550,$A550,FALSE)","v":"Chart 4- Jobs"},"title543"]
[544,"Chart 4- NPV","Graphiques 4- VAN","Gráficas4- VAN","title",{"$f":"HLOOKUP($C$2,$B$8:$D551,$A551,FALSE)","v":"Chart 4- NPV"},"title544"]
[545,"Chart 4- IRR","Graphiques 4- TRI","Gráficas4- TIR","title",{"$f":"HLOOKUP($C$2,$B$8:$D552,$A552,FALSE)","v":"Chart 4- IRR"},"title545"]
[546,"Chart 4- Emissions","Graphiques 4- Émissions","Gráficas4- Emisiones","title",{"$f":"HLOOKUP($C$2,$B$8:$D553,$A553,FALSE)","v":"Chart 4- Emissions"},"title546"]
[547,"Default values","Valeurs par Défaut","Valores por defecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D554,$A554,FALSE)","v":"Default values"},"title547"]
[548,"Calculate","Calculez","Calcular","title",{"$f":"HLOOKUP($C$2,$B$8:$D555,$A555,FALSE)","v":"Calculate"},"title548"]
[549,"Cancel","Annuler","Cancelar","title",{"$f":"HLOOKUP($C$2,$B$8:$D556,$A556,FALSE)","v":"Cancel"},"title549"]
[550,"Storage Planning Calculator - Feedstock 1","Calculateur de la Planification de Stockage - Matières premières 1","Calculadora de planificación de almacenamiento - Materia prima 1","title",{"$f":"HLOOKUP($C$2,$B$8:$D557,$A557,FALSE)","v":"Storage Planning Calculator - Feedstock 1"},"title550"]
[551,"Collection months","Mois de la collecte","Meses de recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D558,$A558,FALSE)","v":"Collection months"},"title551"]
[552,"Month","Mois","Mes","title",{"$f":"HLOOKUP($C$2,$B$8:$D559,$A559,FALSE)","v":"Month"},"title552"]
[553,"Storage Month","Mois de stockage","Meses de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D560,$A560,FALSE)","v":"Storage Month"},"title553"]
[554,"Safety Storage Rate","Taux de stockage de sécurité","Tasa de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D561,$A561,FALSE)","v":"Safety Storage Rate"},"title554"]
[555,"Capacity","Capacité","Capacidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D562,$A562,FALSE)","v":"Capacity"},"title555"]
[556,"Rate","Taux","Tasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D563,$A563,FALSE)","v":"Rate"},"title556"]
[557,"Biomass available","Biomasse disponible","Biomasa disponibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D564,$A564,FALSE)","v":"Biomass available"},"title557"]
[558,"Storage requiments","Exigences de stockage","Requisitos de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D565,$A565,FALSE)","v":"Storage requiments"},"title558"]
[559,"Storage capacity required (t)","Capacité de stokage requis (t)","Capacidad de almacenamiento requerida (t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D566,$A566,FALSE)","v":"Storage capacity required (t)"},"title559"]
[560,"Minimum safety feedstock to store (t/month)","Minimum de matières premières de sécurité à stocker (t/mois)","Materia prima mínima de seguridad para almacenar (t/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D567,$A567,FALSE)","v":"Minimum safety feedstock to store (t/month)"},"title560"]
[561,"Monthly Change of Biomass Stored","Variation mensuelle de la biomasse stockée","Variación mensual de la biomasa almacenada","title",{"$f":"HLOOKUP($C$2,$B$8:$D568,$A568,FALSE)","v":"Monthly Change of Biomass Stored"},"title561"]
[562,"Back","Retour","Volver","title",{"$f":"HLOOKUP($C$2,$B$8:$D569,$A569,FALSE)","v":"Back"},"title562"]
[563,"Storage Planning Calculator - Feedstock 2","Calculateur de la Planification de Stockage - Matières premières 2","Calculadora de planificación de almacenamiento - Materia prima 2","title",{"$f":"HLOOKUP($C$2,$B$8:$D570,$A570,FALSE)","v":"Storage Planning Calculator - Feedstock 2"},"title563"]
[564,"Storage Planning Calculator - Feedstock 3","Calculateur de la Planification de Stockage - Matières premières 3","Calculadora de planificación de almacenamiento - Materia prima 3","title",{"$f":"HLOOKUP($C$2,$B$8:$D571,$A571,FALSE)","v":"Storage Planning Calculator - Feedstock 3"},"title564"]
[565,"Storage Planning Calculator - Feedstock 4","Calculateur de la Planification de Stockage - Matières premières 4","Calculadora de planificación de almacenamiento - Materia prima 4","title",{"$f":"HLOOKUP($C$2,$B$8:$D572,$A572,FALSE)","v":"Storage Planning Calculator - Feedstock 4"},"title565"]
[566,"Please input first the Plant Cost Index for the current period in the investment cost update section.","Veuillez saisir d'abord l'indice du coût de la centrale pour la période en cours dans la section de mise à jour des coûts d'investissement.","Por favor, introduzca por primera vez el Índice del Costo de la planta para el período actual en la sección de actualización de los costos de inversión.","title",{"$f":"HLOOKUP($C$2,$B$8:$D573,$A573,FALSE)","v":"Please input first the Plant Cost Index for the current period in the investment cost update section."},"title566"]
[567,"Additional Data Required","Données supplémentaires nécessaires","Datos adicionales requeridos","title",{"$f":"HLOOKUP($C$2,$B$8:$D574,$A574,FALSE)","v":"Additional Data Required"},"title567"]
[568,"Minimum technical parameters required to run the tool have now been loaded.","Paramètres techniques minimales requises pour exécuter l'outil ont été chargés.","Los parámetros técnicos mínimos necesarios para ejecutar la herramienta ya están cargados.","title",{"$f":"HLOOKUP($C$2,$B$8:$D575,$A575,FALSE)","v":"Minimum technical parameters required to run the tool have now been loaded."},"title568"]
[569,"Now you will need to define specific parameters for your country and for the selected crops","Maintenant, vous aurez besoin de définir des paramètres spécifiques pour votre pays et pour les cultures sélectionnées.","Ahora usted tendrá que definir los parámetros específicos para su país y para los cultivos seleccionados.","title",{"$f":"HLOOKUP($C$2,$B$8:$D576,$A576,FALSE)","v":"Now you will need to define specific parameters for your country and for the selected crops"},"title569"]
[570,"If you want to obtain more accurate results, you will need to provide your own data.","Si vous voulez obtenir des résultats plus précis, vous devrez fournir vos propres données.","Si desea obtener resultados más precisos, usted tendrá que proporcionar sus propios datos.","title",{"$f":"HLOOKUP($C$2,$B$8:$D577,$A577,FALSE)","v":"If you want to obtain more accurate results, you will need to provide your own data."},"title570"]
[571,"A pdf report has been generated. It will automatically opened and will be saved in the same folder in which the tool file is found.","Un rapport PDF a été généré. Il s'ouvrira automatiquement et sera enregistré dans le même dossier où se trouve l'outil.","Un informe en pdf ha sido generado. Se abrirá automáticamente y se guardará en la misma carpeta en la que se encuentra la herramienta.","title",{"$f":"HLOOKUP($C$2,$B$8:$D578,$A578,FALSE)","v":"A pdf report has been generated. It will automatically opened and will be saved in the same folder in which the tool file is found."},"title571"]
[572,"Generating Report","Générer un rapport","Generando el reporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D579,$A579,FALSE)","v":"Generating Report"},"title572"]
[573,"In order to print a new report you need to close the report currently opened first.","Pour imprimer un nouveau rapport, vous devez d'abord fermer le rapport ouvert.","Con el fin de imprimir un nuevo informe, necesita primero cerrar el informe actualmente abierto.","title",{"$f":"HLOOKUP($C$2,$B$8:$D580,$A580,FALSE)","v":"In order to print a new report you need to close the report currently opened first."},"title573"]
[574,"Please go first to the General Input Section below and input the following data: wages for both unskilled and skilled labour; working hours per day for feedstock collection, both manual and mechanical; and price of diesel.","S'il vous plaît allez d'abord à la section d'intrant générale ci-dessous et entrez les données suivantes : les salaires à la fois pour la main d'œuvre non qualifiée et qualifiée; heures de travail par jour pour la collecte des matières premières, à la fois manuel et mécanique ; et le prix du diesel.","Por favor, vaya primero a la sección de Entradas Generales e ingrese los siguientes datos: salarios para la mano de obra calificada y no calificada; horas de trabajo por día para la recolección de la materia prima, tanto manual como mecánica, y el precio del diésel. ","title",{"$f":"HLOOKUP($C$2,$B$8:$D581,$A581,FALSE)","v":"Please go first to the General Input Section below and input the following data: wages for both unskilled and skilled labour; working hours per day for feedstock collection, both manual and mechanical; and price of diesel."},"title574"]
[575,"You have selected to input your own market price (transport excluded). Consequently, the labour creation potential for collection of feedstock will be zero. ","Vous avez choisi l'option du prix du marché (transport exclu). Par conséquent, le potentiel de création d'emplois pour la collecte de la matière première sera de zéro.","Ha seleccionado introducir su propio precio de mercado (excluyendo el transporte). Por consiguiente, el potencial de generación de empleo para la recolección de la materia prima será cero. ","title",{"$f":"HLOOKUP($C$2,$B$8:$D582,$A582,FALSE)","v":"You have selected to input your own market price (transport excluded). Consequently, the labour creation potential for collection of feedstock will be zero. "},"title575"]
[576,"Jatropha","Jatropha","Jatrofa","title",{"$f":"HLOOKUP($C$2,$B$8:$D583,$A583,FALSE)","v":"Jatropha"},"title576"]
[577,"Sugarbeet","Betterave","Remolacha azucarera","title",{"$f":"HLOOKUP($C$2,$B$8:$D584,$A584,FALSE)","v":"Sugarbeet"},"title577"]
[578,"Rapeseed","Colza","Colza","title",{"$f":"HLOOKUP($C$2,$B$8:$D585,$A585,FALSE)","v":"Rapeseed"},"title578"]
[579,"Cake","Tourteau","Torta","title",{"$f":"HLOOKUP($C$2,$B$8:$D586,$A586,FALSE)","v":"Cake"},"title579"]
[580,"No Residue Available","Pas de résidus disponibles","No hay residuos disponibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D587,$A587,FALSE)","v":"No Residue Available"},{"$f":"$E587&$A587","v":"title580"}]
[581,"Forest Harv. Res.","Résidus de l'exploitation forestière","Residuos de la explotación forestal","title",{"$f":"HLOOKUP($C$2,$B$8:$D588,$A588,FALSE)","v":"Forest Harv. Res."},"title581"]
[582,"Wood Proc. Res.","Résidus de la transformation du bois","Residuos del procesamiento de la madera","title",{"$f":"HLOOKUP($C$2,$B$8:$D589,$A589,FALSE)","v":"Wood Proc. Res."},"title582"]
[583,"person-hour/t","person-heure/t","persona-hora/t","title",{"$f":"HLOOKUP($C$2,$B$8:$D590,$A590,FALSE)","v":"person-hour/t"},"title583"]
[584,"Capacities","Capacités","Capacidades","title",{"$f":"HLOOKUP($C$2,$B$8:$D591,$A591,FALSE)","v":"Capacities"},"title584"]
[585,"kWe of electricity generation","kWe de production d'électricité","kWe de generación de eletricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D592,$A592,FALSE)","v":"kWe of electricity generation"},"title585"]
[586,"MWe of electricity generation","MWe de production d'électricité","MWe de generación de electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D593,$A593,FALSE)","v":"MWe of electricity generation"},"title586"]
[587,"kWth of heat generation","kWth de production de chaleur","kWth de generación de calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D594,$A594,FALSE)","v":"kWth of heat generation"},"title587"]
[588,"MWth of heat generation","MWth de production de chaleur","MWth de generación de calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D595,$A595,FALSE)","v":"MWth of heat generation"},"title588"]
[589,"Finance rate (%)","Taux de financement (%)","Tasa de financiación (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D596,$A596,FALSE)","v":"Finance rate (%)"},"title589"]
[590,"Reinvestment rate (%)","Taux de réinvestissement (%)","Tasa de reinversión (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D597,$A597,FALSE)","v":"Reinvestment rate (%)"},"title590"]
[591,"Financial analysis will use the conventional Internal Rate of Return formula. For a detailed explanation and examples please refer to BEFS RA website.",null,null,"title",{"$f":"HLOOKUP($C$2,$B$8:$D598,$A598,FALSE)","v":"Financial analysis will use the conventional Internal Rate of Return formula. For a detailed explanation and examples please refer to BEFS RA website."},"title591"]
[592,"Financial analysis will use the Modified Internal Rate of Return formula. This option is suggested when unusually high IRR are obtained. For a detailed explanation and examples please refer to BEFS RA website.",null,null,"title",{"$f":"HLOOKUP($C$2,$B$8:$D599,$A599,FALSE)","v":"Financial analysis will use the Modified Internal Rate of Return formula. This option is suggested when unusually high IRR are obtained. For a detailed explanation and examples please refer to BEFS RA website."},"title592"]
[593,"IRR  ","TRI","TIR","title",{"$f":"HLOOKUP($C$2,$B$8:$D600,$A600,FALSE)","v":"IRR  "},"title593"]
[594,"MIRR","TRIM","TIRM","title",{"$f":"HLOOKUP($C$2,$B$8:$D601,$A601,FALSE)","v":"MIRR"},"title594"]
[595,"Select the internal rate of return to calculate",null,"Seleccione la tasa interna de retorno a calcular","title",{"$f":"HLOOKUP($C$2,$B$8:$D602,$A602,FALSE)","v":"Select the internal rate of return to calculate"},"title595"]
[596,"Select residue","Sélectionnez résidu","Seleccione residuo","title",{"$f":"HLOOKUP($C$2,$B$8:$D603,$A603,FALSE)","v":"Select residue"},"title596"]

{"sheet":"START","index":4,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[[22,2,22,3],[23,2,27,11],[28,2,28,5],[1,4,3,11]]}
[]
[null,null,null,null,{"$f":"title2","v":"RAPID APPRAISAL TOOL FOR COGENERATION ANALYSIS"}]
[]
[]
[]
[]
[]
[null,null,"EN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$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, 2015"]

{"sheet":"Process Description","index":5,"n_rows":31,"n_cols":3,"rows_kept":31,"cut":false,"hidden":false,"merged":[[2,2,2,22],[25,2,25,4],[18,2,18,4],[10,7,10,9],[25,6,25,9],[19,19,21,22],[5,2,5,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[19,2,19,4],[20,2,20,4],[27,2,27,4],[28,2,28,4],[30,2,30,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[26,2,26,4],[29,2,29,4]]}
[]
[]
[null,null,{"$f":"title5","v":"COGENERATION UNIT FOR PROCESSING PLANT ENERGY SUPPLYING"}]
[]
[]
[null,null,{"$f":"title6","v":"Simple"}]
[null,null,{"$f":"title7","v":"Main Technology : Condensing Turbine"}]
[null,null,{"$f":"title8","v":"Main Products : Electricity Only"}]
[null,null,{"$f":"title9","v":"Main Fuel : Direct Biomass"}]
[]
[null,null,{"$f":"title10","v":"Popular option for single electricity production. It is not an actual cogeneration technology. "}]
[null,null,{"$f":"title11","v":"Good option for large amounts of electricity generation for self-consumption and/or selling. "}]
[null,null,{"$f":"title12","v":"Heat supply is not important or can be supplied using external sources. High revenue is obtained from selling the generated electricity."}]
[]
[null,null,{"$f":"title13","v":"Semi-Advanced"}]
[null,null,{"$f":"title14","v":"Main Technology : Back-pressure Steam Turbine"}]
[null,null,{"$f":"title15","v":"Main Products : Heat and Electricity"}]
[null,null,{"$f":"title9","v":"Main Fuel : Direct Biomass"}]
[]
[null,null,{"$f":"title16","v":"This option cogenerates heat and electricity using conventional boilers and turbines. "}]
[null,null,{"$f":"title17","v":"Suitable for processing plants with low-moderate heat demands, interested in producing electricity for self-consumption and selling."}]
[null,null,{"$f":"title18","v":"Most of the plant's energy demand is covered. Additional revenue is obtained from selling the generated electricity."}]
[]
[null,null,{"$f":"title19","v":"Advanced"}]
[null,null,{"$f":"title20","v":"Main Technology : BIGCC (Biomass Gasification Combined Cycle)"}]
[null,null,{"$f":"title15","v":"Main Products : Heat and Electricity"}]
[null,null,{"$f":"title21","v":"Main Fuel : Syngas from Biomass"}]
[]
[null,null,{"$f":"title22","v":"This option cogenerates heat and electricity using a combined cycle. Advanced gasification system, gas turbine, heat recovery system and steam turbines are included."}]
[null,null,{"$f":"title23","v":"Good for processing plants with moderate-high heat demands, interested in producing electricity for self-consumption and selling."}]
[null,null,{"$f":"title24","v":"All of the plant's energy demand is covered. Additional revenue is obtained from selling the generated electricity."}]

{"sheet":"Rural Electricity Price","index":6,"n_rows":23,"n_cols":14,"rows_kept":23,"cut":false,"hidden":true,"merged":[[17,12,20,12],[17,13,20,13],[2,2,2,13],[17,9,20,11],[5,9,5,12],[5,2,5,3],[5,4,5,8]]}
[]
[]
[null,null,{"$f":"title29","v":"ELECTRICITY PRICE CALCULATOR FOR ISOLATED AND RURAL AREAS "}]
[]
[]
[null,null,{"$f":"title30","v":"Instructions"},null,{"$f":"title31","v":"Use white cells to input data"},null,null,null,null,{"$f":"title32","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title33","v":"Current Electricity Technology"},null,null,null,null,null,null,{"$f":"title49","v":"Costing parameters"}]
[]
[null,null,{"$f":"title34","v":"Typical diesel generator capacity"},null,null,null,null,"kW",null,{"$f":"title50","v":"National Diesel Price"},null,null,{"$f":"+'Data Entry Needs'!$D$55","v":0},"USD/L"]
[null,null,{"$f":"title35","v":"Operating hours per day"},null,null,null,null,"h",null,{"$f":"title51","v":"Transportation Cost of diesel"},null,null,null,"USD/t/km"]
[null,null,{"$f":"title36","v":"Operating days per year"},null,null,null,null,{"$f":"title39","v":"day"},null,{"$f":"title52","v":"Transportation Distance"},null,null,null,"km"]
[null,null,{"$f":"title37","v":"Typical efficiency"},null,null,null,null,"%",null,{"$f":"title45","v":"Labor and Maintenance Costs"},null,null,null,"USD/kWh"]
[null,null,{"$f":"title38","v":"Calculated diesel consumption"},null,null,null,{"$f":"+$G$10*$G$11*($G$12/100)*G13/(42.8*0.837/3.6)","v":0},{"$f":"title40","v":"L/year"},null,{"$f":"title53","v":"Equipment Cost"},null,null,null,"USD"]
[]
[null,null,{"$f":"title41","v":"Total production cost of electricity"}]
[]
[null,null,{"$f":"title42","v":"Concept"},null,null,null,null,{"$f":"title47","v":"Unit"},null,{"$f":"title54","v":"Comparative Production Cost of Electricity"},null,null,{"$f":"ROUND(IFERROR($G$23/($G$10*$G$11*($G$12/100)*G13),0),2)","v":0},"USD/kWh"]
[null,null,{"$f":"title43","v":"Diesel Cost"},null,null,null,{"$f":"+G14*M10","v":0},{"$f":"title48","v":"USD/year"}]
[null,null,{"$f":"title44","v":"Transportation Cost"},null,null,null,{"$f":"+M11*G14*0.84*M12/1000","v":0},{"$f":"title48","v":"USD/year"}]
[null,null,{"$f":"title45","v":"Labor and Maintenance Costs"},null,null,null,{"$f":"+$G$10*$G$11*($G$13/100)*$G$12*$M$13","v":0},{"$f":"title48","v":"USD/year"}]
[null,null,{"$f":"title46","v":"Investment Costs"},null,null,null,{"$f":"+M14","v":0},{"$f":"title48","v":"USD/year"}]
[null,null,{"$f":"title41","v":"Total production cost of electricity"},null,null,null,{"$f":"SUM(G19:G22)","v":0},{"$f":"title48","v":"USD/year"}]

{"sheet":"Energy Demand","index":7,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,2,32,9],[2,2,2,11],[20,6,20,7],[21,6,21,7],[7,2,7,4],[11,2,12,4],[10,2,10,4],[10,5,15,9],[5,5,7,9],[13,2,14,4],[15,2,15,4],[24,2,24,4],[27,2,28,4],[24,5,28,9],[25,2,26,4]]}
[]
[]
[null,null,"ENERGY DEMAND OF HEAT AND ELECTRICITY FOR COGENERATION"]
[]
[]
[null,null,{"$f":"title58","v":"Please select and operation mode selection"},null,null,{"$f":"IFERROR(VLOOKUP($C$8,dummy_database!$T$43:$V$44,3,FALSE),\"\")","v":""}]
[]
[null,null,"Please Select"]
[null,null,{"$f":"VLOOKUP($C$8,dummy_database!$T$43:$U$44,2,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"C8","v":"Please Select"}]
[null,null,{"$f":"title59","v":"The main objective is to analyze how effective it is to use biomass to supply heat and electricity demands of established industries through cogeneration."}]
[]
[null,null,{"$f":"title60","v":"Assumption: Most of the heat and electricity will be supplied to the processing plant. Only the surplus will be distributed to central grid and district heating network."}]
[]
[null,null,{"$f":"title61","v":"Define the energy demand as heat and electricity for up to four processing plants options below."}]
[]
[null,null,{"$f":"title62","v":"Industrial Energy Demand"}]
[]
[null,null,null,null,null,{"$f":"title28&\" 1\"","v":"Processing Plant 1"},null,{"$f":"title28&\" 2\"","v":"Processing Plant 2"},{"$f":"title28&\" 3\"","v":"Processing Plant 3"},{"$f":"title28&\" 4\"","v":"Processing Plant 4"}]
[null,null,{"$f":"title63","v":"Annual electricity consumption (1000 kWh/year)"}]
[null,null,{"$f":"title64","v":"Annual heating consumption (1000 MJ/year)"}]
[]
[]
[null,null,{"$f":"$C$8","v":"Please Select"}]
[null,null,"The main objective is to assess how effective it is to use biomass to supply electricity and heat demand through cogeneration at different energy demand levels."]
[]
[null,null,"Assumption: All heat and electricity will be supplied to the central grid and the district heating network."]
[]
[]
[null,null,"Define the energy demand as heat and electricity consumption of households in Summary of Results Sheet Directly."]

{"sheet":"Data Entry Needs","index":8,"n_rows":214,"n_cols":53,"rows_kept":214,"cut":false,"hidden":false,"merged":[[68,2,70,3],[33,6,33,9],[34,6,34,9],[35,6,35,9],[36,6,36,9],[41,4,42,9],[5,3,5,5],[2,2,2,9],[11,8,11,9],[12,8,12,9],[13,8,13,9],[14,8,14,9],[65,5,65,6],[15,8,15,9],[16,8,16,9],[17,8,17,9],[18,8,18,9],[33,3,33,5],[34,3,34,5],[35,3,35,5],[36,3,36,5]]}
[]
[]
[null,null,{"$f":"title65","v":"DATA ENTRY FOR COGENERATION OF HEAT AND POWER"}]
[]
[]
[null,null,{"$f":"title31","v":"Use white cells to input data"},{"$f":"title32","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title66","v":"Feedstock Availability and Cost"}]
[null,null,null,{"$f":"IF(OR(entry1=title581,entry1=title582),TRUE,FALSE)","v":false},{"$f":"IF(OR(entry2=title581,entry2=title582),TRUE,FALSE)","v":false},{"$f":"IF(OR(entry3=title581,entry3=title582),TRUE,FALSE)","v":false},{"$f":"IF(OR(entry4=title581,entry4=title582),TRUE,FALSE)","v":false}]
[null,null,null,{"$f":"title28&\" 1\"","v":"Processing Plant 1"},{"$f":"title28&\" 2\"","v":"Processing Plant 2"},{"$f":"title28&\" 3\"","v":"Processing Plant 3"},{"$f":"title28&\" 4\"","v":"Processing Plant 4"}]
[null,null,null,"Please Select","Please Select","Please Select","Please Select"]
[null,null,{"$f":"title67","v":"Feedstock available"}]
[null,null,{"$f":"title68","v":"Feedstock potential (t/year)"}]
[null,null,{"$f":"title69","v":"Feedstock yield (t/ha)"}]
[null,null,{"$f":"title70","v":"Heat (Steam Generation Cost) (USD/t)"}]
[null,null,{"$f":"title71","v":"Main fossil fuel used in the processing plant"}]
[null,null,{"$f":"title72","v":"Feedstock price (USD/t)"}]
[null,null,true,{"$f":"+IF(D$11=title55,0,IF($C$18=FALSE,PRICE_RES1!$I$26,title77))","v":0},{"$f":"+IF(E$11=title55,0,IF($C$18=FALSE,PRICE_RES2!$I$26,title77))","v":0},{"$f":"+IF(F$11=title55,0,IF($C$18=FALSE,PRICE_RES3!$I$26,title77))","v":0},{"$f":"+IF(G$11=title55,0,IF($C$18=FALSE,PRICE_RES4!$I$26,title77))","v":0}]
[]
[null,null,{"$f":"title75","v":"Feedstock storage cost (USD/t)"}]
[]
[]
[null,null,{"$f":"title78","v":"Current Energy Price"}]
[]
[null,null,{"$f":"title79","v":"Electricity"},null,{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"title80","v":"Electricity Cost"},null,"USD/kWh",{"$f":"title82","v":"Country of Origin of Electricity"},null,null,"Turkey"]
[]
[null,null,{"$f":"title81","v":"Selling Electricity Price"},null,"USD/kWh",{"$f":"title83","v":"Selling Heat Price"},null,null,null,"USD/GJ"]
[]
[]
[]
[null,null,{"$f":"title84","v":"Cogeneration Technologies"}]
[]
[null,null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},null,null,{"$f":"title19","v":"Advanced"}]
[null,null,{"$f":"title7","v":"Main Technology : Condensing Turbine"},{"$f":"title14","v":"Main Technology : Back-pressure Steam Turbine"},null,null,{"$f":"title85","v":"Main Technology : BIGCC (Biomass Gasification Comb. Cycle)"}]
[null,null,{"$f":"title8","v":"Main Products : Electricity Only"},{"$f":"title15","v":"Main Products : Heat and Electricity"},null,null,{"$f":"title15","v":"Main Products : Heat and Electricity"}]
[null,null,{"$f":"title9","v":"Main Fuel : Direct Biomass"},{"$f":"title9","v":"Main Fuel : Direct Biomass"},null,null,{"$f":"title21","v":"Main Fuel : Syngas from Biomass"}]
[]
[null,null,{"$f":"title86&'Energy Demand'!$C$8","v":"Operation Mode of Cogeneration for Please Select"}]
[]
[]
[null,null,{"$f":"title87","v":"Electricity Tracking"},null,{"$f":"IF($AN$121=1,$AP$121,$AP$122)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title88","v":"Thermal Tracking (Standard Option)"}]
[]
[null,null,{"$f":"title89","v":"Production Cost and Financial Parameters"}]
[]
[null,null,{"$f":"title90","v":"Labour"},null,{"$f":"title47","v":"Unit"},null,null,null,null,{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"title91","v":"Unskilled worker"},null,{"$f":"title109","v":"USD/person-h"},{"$f":"title111","v":"Skilled worker"},null,null,null,{"$f":"title109","v":"USD/person-h"}]
[null,null,null,null,null,{"$f":"title112","v":"Working days per year"},null,null,330,"days"]
[null,null,{"$f":"title92","v":"Other utilities"},null,{"$f":"title47","v":"Unit"},null,null,null,null,{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"title93","v":"Water"},null,"USD/m3"]
[]
[null,null,{"$f":"title94","v":"Feedstock collection"},null,{"$f":"title47","v":"Unit"},null,null,null,null,{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"title95","v":"Working hours per day (manual)"},null,{"$f":"title110","v":"h/day"},{"$f":"title113","v":"Working hours per day (mechanized)"},null,null,null,{"$f":"title110","v":"h/day"}]
[null,null,{"$f":"title96","v":"Diesel"},null,{"$f":"title118","v":"USD/litre"}]
[null,null,{"$f":"title97","v":"Transportation cost and distance"},null,{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"title98","v":"Feedstock (collection point to plant)"},null,"USD/t/km"]
[]
[null,null,{"$f":"title99","v":"Other costs"},null,{"$f":"title47","v":"Unit"},null,null,null,null,{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"title100","v":"General and administrative (%)"},null,null,{"$f":"title114&\" (%)\"","v":"Maintenance cost (%)"}]
[null,null,{"$f":"title101","v":"Plant overhead (%)"},null,null,{"$f":"title115&\" (%)\"","v":"Miscellaneous cost (%)"}]
[]
[null,null,{"$f":"title102","v":"Financial parameters"},null,{"$f":"title47","v":"Unit"},{"$f":"title116","v":"Investment cost update"}]
[null,null,{"$f":"title103","v":"Discount rate"}]
[null,null,{"$f":"title104","v":"Loan ratio"},null,null,{"$f":"+title117&MONTH(TODAY())&\"/\"&YEAR(TODAY())","v":"Plant Cost Index during 6/2018"},null,null,null,{"$f":"title593","v":"IRR  "}]
[null,null,{"$f":"title105","v":"Loan interest rate"},null,null,"http://base.intratec.us/home/ic-index",null,null,null,{"$f":"title594","v":"MIRR"}]
[null,null,{"$f":"title106","v":"Loan term"},null,{"$f":"title108","v":"year"}]
[null,null,{"$f":"title595","v":"Select the internal rate of return to calculate"},"IRR  ",null,{"$f":"title589","v":"Finance rate (%)"},null,null,null,{"$f":"IF(tir_cell=title593,TRUE,FALSE)","v":true}]
[null,null,{"$f":"IF(tir_cell=title593,title591,title592)","v":"Financial analysis will use the conventional Internal Rate of Return formula. For a detailed explanation and examples please refer to BEFS RA website."},null,null,{"$f":"title590","v":"Reinvestment rate (%)"},null,null,null,{"$f":"IF(tir_cell=title594,TRUE,FALSE)","v":false}]
[]
[]
[]
[]
[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,null,null,null,{"$f":"+D$11&\" \"&D$12","v":"Please Select "},{"$f":"+E$11&\" \"&E$12","v":"Please Select "},{"$f":"+F$11&\" \"&F$12","v":"Please Select "},{"$f":"+G$11&\" \"&G$12","v":"Please Select "}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title175","v":"Crop"},{"$f":"title175","v":"Crop"},{"$f":"title176","v":"Feedstock"},{"$f":"title177","v":"Options"},{"$f":"title55","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,{"$f":"title55","v":"Please Select"},{"$f":"title55","v":"Please Select"},{"$f":"title55","v":"Please Select"},{"$f":"title178","v":"yes"},{"$f":"title161","v":"Gasoline"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title127","v":"cacao"},{"$f":"title126","v":"barley"},{"$f":"title149","v":"straw"},"no",{"$f":"title162","v":"Diesel Oil"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title128","v":"cassava"},{"$f":"title127","v":"cacao"},{"$f":"title154","v":"pods"},null,{"$f":"title163","v":"Waste Oil / Lubrificants"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title126","v":"barley"},null,null,null,null,null,null,null,{"$f":"title129","v":"coconut"},{"$f":"title128","v":"cassava"},{"$f":"title143","v":"stalk"},null,{"$f":"title164","v":"LPG"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title127","v":"cacao"},null,null,null,null,null,null,null,{"$f":"title130","v":"coffee"},{"$f":"title129","v":"coconut"},{"$f":"title144","v":"fronds"},null,{"$f":"title165","v":"Natural Gas"},null,null,null,null,{"$f":"title181","v":"Condition"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title128","v":"cassava"},null,null,null,null,null,null,null,{"$f":"title131","v":"cotton"},{"$f":"title129&1","v":"coconut1"},{"$f":"title145","v":"husk"},null,{"$f":"title166","v":"Peat"},null,null,null,null,{"$f":"title182","v":"Wage1"},{"$f":"IF(OR($D$48=\"\",$D$48=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title129","v":"coconut"},null,null,null,null,null,null,null,{"$f":"title132","v":"groundnut"},{"$f":"title129&2","v":"coconut2"},{"$f":"title146","v":"shell"},null,{"$f":"title167","v":"Butane"},null,null,null,null,{"$f":"title183","v":"Wage2"},{"$f":"IF(OR($I$48=\"\",$I$48=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title130","v":"coffee"},null,null,null,null,null,null,null,{"$f":"title133","v":"maize"},{"$f":"title130","v":"coffee"},{"$f":"title145","v":"husk"},null,{"$f":"title168","v":"Propane"},null,null,null,null,{"$f":"title96","v":"Diesel"},{"$f":"IF(OR($D$55=\"\",$D$55=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title131","v":"cotton"},null,null,null,null,null,null,null,{"$f":"title134","v":"millet"},{"$f":"title131","v":"cotton"},{"$f":"title155","v":"hull"},null,{"$f":"title169","v":"Methanol"},null,null,null,null,{"$f":"title184","v":"Decision1"},{"$f":"+OR(AO110,AO111,AO112)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title132","v":"groundnut"},null,null,null,null,null,null,null,{"$f":"title135","v":"oat"},{"$f":"title131&1","v":"cotton1"},{"$f":"title143","v":"stalk"},null,{"$f":"title170","v":"Ethanol"},null,null,null,null,{"$f":"title185","v":"Decision2"},{"$f":"+C18","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title133","v":"maize"},null,null,null,null,null,null,null,{"$f":"title136","v":"oil palm"},{"$f":"title132","v":"groundnut"},{"$f":"title146","v":"shell"},null,{"$f":"title171","v":"Biodiesel"},null,null,null,null,{"$f":"title186","v":"PCI"},{"$f":"IF(OR($I$65=\"\",$I$65=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title134","v":"millet"},null,null,null,null,null,null,null,{"$f":"title137","v":"rice"},{"$f":"title133","v":"maize"},{"$f":"title147","v":"cob"},null,{"$f":"title172","v":"Other bituminous coal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title135","v":"oat"},null,null,null,null,null,null,null,{"$f":"title138","v":"sorghum"},{"$f":"title133&1","v":"maize1"},{"$f":"title145","v":"husk"},null,{"$f":"title173","v":"Sub bituminous coal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title136","v":"oil palm"},null,null,null,null,null,null,null,{"$f":"title139","v":"soybean"},{"$f":"title133&2","v":"maize2"},{"$f":"title150","v":"stover"},null,{"$f":"title174","v":"Lignite brown coal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title137","v":"rice"},null,null,null,null,null,null,null,{"$f":"title140","v":"sugarcane"},{"$f":"title134","v":"millet"},{"$f":"title149","v":"straw"},null,{"$f":"title158","v":"Wood"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title138","v":"sorghum"},null,null,null,null,null,null,null,{"$f":"title142","v":"wheat"},{"$f":"title135","v":"oat"},{"$f":"title149","v":"straw"},null,null,null,null,null,null,{"$f":"title187","v":"Operation Mode"},null,null,2,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title139","v":"soybean"},null,null,null,null,null,null,null,{"$f":"title156","v":"briquettes/pellets"},{"$f":"title136","v":"oil palm"},{"$f":"title151","v":"empty bunches"},null,null,null,null,null,null,2,{"$f":"IF($AN$121=1,TRUE,FALSE)","v":false},{"$f":"IF('Energy Demand'!$C$9=2,'Data Entry Needs'!AQ121,'Data Entry Needs'!AR121)","v":{"$error":"#N/A"}},{"$f":"title188","v":"Plants will favor electricty production. Heat systems will be designed based on specific demand. Heat surplus will not be obtained."},{"$f":"title190","v":"Plants will favor electricty production. Heat wastes will be used to generate additional electricity."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title140","v":"sugarcane"},null,null,null,null,null,null,null,{"$f":"title581","v":"Forest Harv. Res."},{"$f":"title136&1","v":"oil palm1"},{"$f":"title144","v":"fronds"},null,null,null,null,null,null,null,null,{"$f":"IF('Energy Demand'!$C$9=2,'Data Entry Needs'!AQ122,'Data Entry Needs'!AR122)","v":{"$error":"#N/A"}},{"$f":"title189","v":"Plants will favor heat production. If enough feedstock is available, heat surplus might be obtained."},{"$f":"title191","v":"Plants will favor heat production.Heat wastes will be used to generate electricity."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title141","v":"sunflower"},null,null,null,null,null,null,null,{"$f":"title582","v":"Wood Proc. Res."},{"$f":"title136&2","v":"oil palm2"},{"$f":"title146","v":"shell"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title142","v":"wheat"},null,null,null,null,null,null,null,null,{"$f":"title137","v":"rice"},{"$f":"title149","v":"straw"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title137&1","v":"rice1"},{"$f":"title145","v":"husk"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rye",{"$f":"title149","v":"straw"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title138","v":"sorghum"},{"$f":"title148","v":"straw/stalk"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title139","v":"soybean"},{"$f":"title149","v":"straw"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title139&1","v":"soybean1"},{"$f":"title154","v":"pods"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title140","v":"sugarcane"},{"$f":"title152","v":"tops/leaves"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sugarcane1",{"$f":"title153","v":"baggase"},null,"FS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title142","v":"wheat"},{"$f":"title149","v":"straw"},null,1,{"$f":"+IF($D$11=title55,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title156","v":"briquettes/pellets"},{"$f":"title126","v":"barley"},null,2,{"$f":"+IF($E$11=title55,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title156&1","v":"briquettes/pellets1"},{"$f":"title127","v":"cacao"},null,3,{"$f":"+IF($F$11=title55,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title156&2","v":"briquettes/pellets2"},{"$f":"title128","v":"cassava"},null,4,{"$f":"+IF($G$11=title55,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title156&3","v":"briquettes/pellets3"},{"$f":"title129","v":"coconut"},null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title156&4","v":"briquettes/pellets4"},{"$f":"title130","v":"coffee"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title156&5","v":"briquettes/pellets5"},{"$f":"title131","v":"cotton"},null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title156&6","v":"briquettes/pellets6"},{"$f":"title132","v":"groundnut"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title176&\" 1\"","v":"Feedstock 1"},{"$f":"title179","v":"Selection Crop"},{"$f":"title180","v":"Crop Feedstock"},null,{"$f":"title156&7","v":"briquettes/pellets7"},{"$f":"title133","v":"maize"}]
[null,null,null,null,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":"+IFERROR(VLOOKUP($AC$141&AB141,$AF$106:$AG$151,2,FALSE),title55)","v":"Please Select"},null,{"$f":"title156&8","v":"briquettes/pellets8"},{"$f":"title134","v":"millet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($AC$141&AB142,$AF$106:$AG$151,2,FALSE),\"\")","v":""},null,{"$f":"title156&9","v":"briquettes/pellets9"},{"$f":"title135","v":"oat"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"",null,{"$f":"title156&10","v":"briquettes/pellets10"},{"$f":"title136","v":"oil palm"},null,null,{"$f":"title192","v":"Cogeneration"},null,null,{"$f":"title200","v":"Number "},{"$f":"title201","v":"Thermal Efficiency"},{"$f":"title202","v":"Electric efficiency"},{"$f":"title203","v":"Fuel"},{"$f":"title206","v":"Message1"},{"$f":"title208","v":"Message2"},{"$f":"title212","v":"Message3"},"Ref",{"$f":"title216","v":"Investment (USD/kW)"},{"$f":"title217","v":"Fixed O&M Cost (USD/Kw/YEAR)"},{"$f":"title218","v":"Variable O&M Cost (USD/Kw/YEAR)"},{"$f":"title219","v":"Boiler and Equipment (USD/kg steam/h)"},{"$f":"title220","v":"Turbine (USD/kW)"},{"$f":"title221","v":"Reference year"},"Ref"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"",null,{"$f":"title156&11","v":"briquettes/pellets11"},{"$f":"title137","v":"rice"},null,null,{"$f":"title55","v":"Please Select"},{"$f":"title193","v":"Technolgy"},{"$f":"title197","v":"Product"},0,0.2,0.2]
[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,4,null,"",null,{"$f":"title156&12","v":"briquettes/pellets12"},"rye",null,null,{"$f":"title6","v":"Simple"},{"$f":"title194","v":"Condensing Turbine"},{"$f":"title198","v":"Electricity Only"},1,0.2,0.2,{"$f":"title204","v":"Direct Biomass"},{"$f":"title10","v":"Popular option for single electricity production. It is not an actual cogeneration technology. "},{"$f":"title209","v":"Good option for large amounts of electricity generation  for self-consumption and/or selling. "},{"$f":"title213","v":"Heat demand is not important or can be supplied using external sources. High revenue is obtained from electricity selling."},"http://www.localpower.org/deb_tech_st.html","n/a",{"$f":"(0.25)*8000/100","v":20},{"$f":"(0.25+7)*8000/100","v":580},{"$f":"111.165223665224","v":111.165223665224},337.55364806866953,2004,"http://www.understandingchp.com/appguide/Chapters/Chap6/6-8_Rules_of_Thumb_Costs.htm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"",null,{"$f":"title156&13","v":"briquettes/pellets13"},{"$f":"title138","v":"sorghum"},null,null,{"$f":"title13","v":"Semi-Advanced"},"\n=title195",{"$f":"title199","v":"Heat and Electricity"},2,0.53,0.2,{"$f":"title204","v":"Direct Biomass"},{"$f":"title207","v":"This Option cogenerates heat and electricity using conventional boiler and turbines. "},{"$f":"title210","v":"Suits for Processing Planting plants with low-moderate heat demands, interested on producing electricity for self-consumption and selling."},{"$f":"title214","v":"Most of energy demand in plant is covered. Additional revenue is obtained from electricity selling."},"http://almondtree.com/TechTalk/RefMatl/Steam%20Turbines.pdf","n/a",{"$f":"(0.25)*8000/100","v":20},{"$f":"(0.25+2.5)*8000/100","v":220},{"$f":"111.165223665224+110.462428517984","v":221.627652183208},561.1111111111112,2004,"http://www.understandingchp.com/appguide/Chapters/Chap6/6-8_Rules_of_Thumb_Costs.htm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"",null,{"$f":"title156&14","v":"briquettes/pellets14"},{"$f":"title139","v":"soybean"},null,null,{"$f":"title19","v":"Advanced"},{"$f":"title196","v":"BIGCC (Biomass Gasification Combined Cycle)"},{"$f":"title199","v":"Heat and Electricity"},3,0.71,0.3,{"$f":"title205","v":"Syngas from Biomass"},{"$f":"title22","v":"This option cogenerates heat and electricity using a combined cycle. Advanced gasification system, gas turbine, heat recovery system and steam turbines are included."},{"$f":"title211","v":"Good for Processing Planting plants with moderate-high heat demands, interested on producing electricity for self-consumption and selling."},{"$f":"title215","v":"All energy demand in plant is covered. Additional revenue is obtained from electricity selling."},"http://www.biomasschpethanol.umn.edu/papers/BIGCC-ECM-Manuscript_edited%20on%20June%2011_2009.pdf",{"$f":"+AVERAGE(1510,1730,1805)","v":1681.6666666666667},{"$f":"39","v":39},{"$f":"85/1000","v":8.5000000000000006E-2},null,null,2003,"http://www.sciencedirect.com/science/article/pii/S0960148106001005"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"",null,{"$f":"title156&15","v":"briquettes/pellets15"},{"$f":"title140","v":"sugarcane"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"",null,{"$f":"title156&16","v":"briquettes/pellets16"},{"$f":"title142","v":"wheat"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"",null,{"$f":"title157","v":"Forest"},{"$f":"title159","v":"Harv. Res."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"",null,{"$f":"title158","v":"Wood"},{"$f":"title160","v":"Proc. Res."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title176&\" 2\"","v":"Feedstock 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title179","v":"Selection Crop"},{"$f":"title180","v":"Crop Feedstock"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E$11","v":"Please Select"},{"$f":"+IFERROR(VLOOKUP($AC$160&AB160,$AF$106:$AG$151,2,FALSE),title55)","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($AC$160&AB161,$AF$106:$AG$151,2,FALSE),\"\")","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,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,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,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,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,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,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,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,9,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,""]
[null,null,null,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":"title176&\" 3\"","v":"Feedstock 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,{"$f":"title179","v":"Selection Crop"},{"$f":"title180","v":"Crop Feedstock"}]
[null,null,null,null,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":"+IFERROR(VLOOKUP($AC$179&AB179,$AF$106:$AG$151,2,FALSE),title55)","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($AC$179&AB180,$AF$106:$AG$151,2,FALSE),\"\")","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,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,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,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,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,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,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,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,9,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,""]
[null,null,null,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":"title176&\" 4\"","v":"Feedstock 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,{"$f":"title179","v":"Selection Crop"},{"$f":"title180","v":"Crop Feedstock"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$11","v":"Please Select"},{"$f":"+IFERROR(VLOOKUP($AC$198&AB198,$AF$106:$AG$151,2,FALSE),title55)","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($AC$198&AB199,$AF$106:$AG$151,2,FALSE),\"\")","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,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,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,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,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,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,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,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,9,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,""]

{"sheet":"STORAGE_RES1","index":9,"n_rows":54,"n_cols":37,"rows_kept":54,"cut":false,"hidden":true,"merged":[[21,5,21,11],[7,5,7,11],[2,2,2,12],[19,2,19,12]]}
[]
[]
[null,null,{"$f":"UPPER(title222&'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12)","v":"STORAGE CALCULATOR FOR GASIFICATION+RURAL ELECTRIFICATION FROM PLEASE SELECT "}]
[]
[]
[null,null,{"$f":"title223","v":"Biomass safety stock rate definition"}]
[]
[null,null,null,null,null,{"$f":"title84","v":"Cogeneration Technologies"}]
[null,null,null,{"$f":"title47","v":"Unit"},null,"Tech 1","Tech 2","Tech 3","Tech 2","Tech 5","Tech 6","Tech 3"]
[null,null,{"$f":"title224","v":"Biomass consumption"},{"$f":"title76","v":"t/year"},null,{"$f":"+COST_RES1!$G$43","v":0},null,null,{"$f":"+COST_RES1!$I$43","v":0},null,null,{"$f":"+COST_RES1!$K$43","v":0}]
[null,null,null,{"$f":"title231","v":"t/month"},null,{"$f":"F10/12","v":0},null,null,{"$f":"I10/12","v":0},null,null,{"$f":"L10/12","v":0}]
[null,null,null,{"$f":"title232","v":"t/day"},null,{"$f":"F10/365","v":0},null,null,{"$f":"I10/365","v":0},null,null,{"$f":"L10/365","v":0}]
[]
[null,null,{"$f":"title225","v":"Biomass production within a specific distance"},{"$f":"title76","v":"t/year"},null,{"$f":"+'Data Entry Needs'!$D$13","v":0},null,null,{"$f":"+'Data Entry Needs'!$D$13","v":0},null,null,{"$f":"+'Data Entry Needs'!$D$13","v":0}]
[]
[null,null,{"$f":"title226","v":"Biomass safety stock rate"},null,null,{"$f":"+F17/100","v":0.3},null,null,{"$f":"+I17/100","v":0.3},null,null,{"$f":"+L17/100","v":0.3}]
[null,null,null,null,null,30,null,null,30,null,null,30]
[null,null,{"$f":"title227","v":"Biomass stock pile capacity"},"ts",null,{"$f":"+MAX(F25:F36)","v":0},null,null,{"$f":"+MAX(I25:I36)","v":0},null,null,{"$f":"+MAX(L25:L36)","v":0}]
[]
[null,null,{"$f":"title228","v":"Maximum storage definition"}]
[]
[null,null,null,null,null,{"$f":"title84","v":"Cogeneration Technologies"}]
[null,null,null,null,null,{"$f":"+F9","v":"Tech 1"},null,null,{"$f":"+I9","v":"Tech 2"},null,null,{"$f":"+L9","v":"Tech 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,{"$f":"title229","v":"Harvest Month Selection"},{"$f":"title230","v":"Storage Month"},"Monthly Consumption (t/month)",{"$f":"title233","v":"Biomass Stored (t)"},"Storage Depletion (t/month)","Monthly Consumption (t/month)",{"$f":"title233","v":"Biomass Stored (t)"},"Storage Depletion (t/month)","Monthly Consumption (t/month)",{"$f":"title233","v":"Biomass Stored (t)"},"Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term",{"$f":"title230","v":"Storage Month"},"EQ term","Storage time"]
[null,null,{"$f":"title234","v":"January"},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$D36+1,IF($AC36>$AC25,0))))","v":0},{"$f":"+F$11","v":0},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$F$11*$F$16,IF(D25>0,($AG25*$F$11/$AK25)*$D25+$F$11*$F$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*11+$G$36-E25,IF($D25>0,IFERROR(($AG25*$F$11/$AK25)*$D25,\"\")+$F$11*$F$16,IF($D25=0,G36-E25)))","v":0},{"$f":"+I$11","v":0},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$I$11*$I$16,IF($D25>0,($AG25*$I$11/$AK25)*$D25+$I$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*11+J36-H25,IF($D25>0,IFERROR(($AG25*$I$11/$AK25)*$D25,\"\")+$I$11*$I$16,IF($D25=0,J36-H25)))","v":0},{"$f":"+L$11","v":0},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$L$11*$L$16,IF($D25>0,($AG25*$L$11/$AK25)*$D25+$L$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*11+M36-K25,IF($D25>0,IFERROR(($AG25*$L$11/$AK25)*$D25,\"\")+$L$11*$L$16,IF($D25=0,M36-K25)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+N(AB25)","v":0},{"$f":"+IF(AND(AC26>AC25,AC25=0),\"Last\"&AF25,\"\")","v":""},{"$f":"+IF($AC25=1,0,IF($AC25<$AC36,1,IF($AC25=$AC36,$AE36+1,IF($AC36>$AC25,1))))","v":3},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF25,$AD$25:$AE$36,2,FALSE),AK25)","v":10},{"$f":"+IF(AND(AI25>AI26,AI26=0),\"Last\"&AJ25,\"\")","v":""},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$AI36+1,IF($AC36>$AC25,0))))","v":0},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ25,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":2}]
[null,null,{"$f":"title235","v":"February"},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},0,{"$f":"IF(D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":0},0,{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":0},0,{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+N(AB26)","v":0},{"$f":"+IF(AND(AC27>AC26,AC26=0),\"Last\"&AF26,\"\")","v":""},{"$f":"+IF($AC26=1,0,IF($AC26<$AC25,1,IF($AC26=$AC25,$AE25+1,IF($AC25>$AC26,1))))","v":4},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF26,$AD$25:$AE$36,2,FALSE),$AG$25)","v":10},{"$f":"+IF(AND(AI26>AI27,AI27=0),\"Last\"&AJ26,\"\")","v":""},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$AI25+1,IF($AC25>$AC26,0))))","v":0},{"$f":"+IF($AI25>$AI26,$AJ25+1,$AJ25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ26,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":2}]
[null,null,{"$f":"title236","v":"March"},0,0,0,0,0,{"$f":"IF($D27>0,($AG27*$I$11/$AK27)*$D27+$I$11*$I$16,0)","v":0},0,0,{"$f":"IF($D27>0,($AG27*$L$11/$AK27)*$D27+$L$11*$L$16,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":""},5,{"$f":"+IF($AE26>$AE27,$AF26+1,$AF26)","v":1},10,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},{"$f":"+IF($AC27=0,0,IF($AC27>$AC26,1,IF($AC27=$AC26,$AI26+1,IF($AC26>$AC27,0))))","v":0},{"$f":"+IF($AI26>$AI27,$AJ26+1,$AJ26)","v":1},2]
[null,null,{"$f":"title237","v":"April"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},6,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":1},10,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},0,1,2]
[null,null,{"$f":"title238","v":"May"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",7,1,10,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},0,1,2]
[null,null,{"$f":"title239","v":"June"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",8,1,10,"",0,1,2]
[null,null,{"$f":"title240","v":"July"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",9,1,10,"",0,1,2]
[null,null,{"$f":"title241","v":"August"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"Last1",10,1,10,"",0,1,2]
[null,null,{"$f":"title242","v":"September"},1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,10,"",1,1,2]
[null,null,{"$f":"title243","v":"October"},2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,10,"Last1",2,1,2]
[null,null,{"$f":"title244","v":"November"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,2,10,"",0,2,2]
[null,null,{"$f":"title245","v":"December"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},2,{"$f":"+IF($AE35>$AE36,$AF35+1,$AF35)","v":2},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF36,$AD$25:$AE$36,2,FALSE),$AG$25)","v":10},{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":""},{"$f":"+IF($AC36=0,0,IF($AC36>$AC35,1,IF($AC36=$AC35,$AI35+1,IF($AC35>$AC36,0))))","v":0},{"$f":"+IF($AI35>$AI36,$AJ35+1,$AJ35)","v":2},2]
[null,null,null,{"$f":"+MAX(D25:D36)*30","v":60}]
[null,null,{"$f":"title246","v":"Maximum Storage Capacity Required (ts)"},null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":0},{"$f":"ROUNDUP(MAX(G25:G36),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":2}]
[null,null,{"$f":"title247","v":"Minimum Safety Storage (ts)"},null,null,{"$f":"+ROUNDUP(MIN(G25:G36),0)","v":0},null,null,{"$f":"+ROUNDUP(MIN(J25:J36),0)","v":0},null,null,{"$f":"+ROUNDUP(MIN(M25:M36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC38","v":10}]
[]
[null,null,{"$f":"title248","v":"Monthly Consumption of Biomass Stocked"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F23&\" (kW)\"","v":"Tech 1 (kW)"},{"$f":"I23&\" (kW)\"","v":"Tech 2 (kW)"},{"$f":"L23&\" (kW)\"","v":"Tech 3 (kW)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C25,3)","v":"Jan"},{"$f":"+G25","v":0},{"$f":"+J25","v":0},{"$f":"+M25","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,"Feb",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,"Mar",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,"Apr",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,"May",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,"Jun",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,{"$f":"+LEFT(C32,3)","v":"Aug"},{"$f":"+G32","v":0},{"$f":"+J32","v":0},{"$f":"+M32","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,{"$f":"+LEFT(C33,3)","v":"Sep"},{"$f":"+G33","v":0},{"$f":"+J33","v":0},{"$f":"+M33","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,{"$f":"+LEFT(C34,3)","v":"Oct"},{"$f":"+G34","v":0},{"$f":"+J34","v":0},{"$f":"+M34","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,{"$f":"+LEFT(C35,3)","v":"Nov"},{"$f":"+G35","v":0},{"$f":"+J35","v":0},{"$f":"+M35","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,{"$f":"+LEFT(C36,3)","v":"Dec"},{"$f":"+G36","v":0},{"$f":"+J36","v":0},{"$f":"+M36","v":0}]

{"sheet":"COST_RES1","index":10,"n_rows":125,"n_cols":14,"rows_kept":125,"cut":false,"hidden":false,"merged":[[34,10,34,11],[99,3,100,3],[99,4,100,4],[99,5,100,5],[99,6,99,7],[99,8,99,9],[100,6,100,7],[100,8,100,9],[53,4,54,4],[94,6,94,7],[90,10,90,11],[93,10,93,11],[91,10,91,11],[92,10,92,11],[92,8,92,9],[93,8,93,9],[94,8,94,9],[90,8,90,9],[91,8,91,9],[93,6,93,7],[90,6,90,7],[91,6,91,7],[33,10,33,11],[24,10,24,11],[115,3,116,3],[115,4,116,4],[115,5,116,5],[90,3,91,3],[90,4,91,4],[90,5,91,5],[81,3,82,3],[81,4,82,4],[81,5,82,5],[73,3,74,3],[73,4,74,4],[73,5,74,5],[58,3,59,3],[58,4,59,4],[63,3,64,3],[63,4,64,4],[63,5,64,5],[46,3,47,3],[46,4,47,4],[53,3,54,3],[34,6,34,7],[34,8,34,9],[2,2,2,13],[40,3,41,3],[40,4,41,4],[23,6,23,11],[25,6,25,7],[25,8,25,9],[25,10,25,11],[35,6,35,11],[36,6,36,7],[36,8,36,9],[36,10,36,11],[24,6,24,7],[24,8,24,9],[28,6,28,7],[28,8,28,9],[28,10,28,11],[29,6,29,7],[30,6,30,7],[29,8,29,9],[30,8,30,9],[29,10,29,11],[30,10,30,11],[33,6,33,7],[33,8,33,9],[107,6,107,11],[95,8,95,9],[109,10,109,11],[95,10,95,11],[103,6,103,7],[103,8,103,9],[103,10,103,11],[92,6,92,7],[94,10,94,11],[108,6,108,7],[108,10,108,11],[95,6,95,7],[99,10,99,11],[100,10,100,11],[101,6,101,7],[101,8,101,9],[101,10,101,11],[102,6,102,7],[102,8,102,9],[102,10,102,11],[5,5,5,8],[5,2,5,4],[111,6,111,11],[112,6,112,7],[112,8,112,9],[112,10,112,11],[113,6,113,7],[113,8,113,9],[113,10,113,11],[26,6,26,7],[26,8,26,9],[26,10,26,11],[27,6,27,7],[27,8,27,9],[27,10,27,11],[32,6,32,7],[32,8,32,9],[32,10,32,11],[31,6,31,7],[31,8,31,9],[31,10,31,11],[109,6,109,7],[108,8,108,9],[109,8,109,9]]}
[]
[]
[null,null,{"$f":"+UPPER(title249&'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12)","v":"PROCESSING COSTS FOR POWER GENERATION FROM PLEASE SELECT "}]
[]
[]
[null,null,{"$f":"title31","v":"Use white cells to input data"},null,null,{"$f":"title32","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title250","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title251","v":"Summary of Operational Parameters"},null,null,null,{"$f":"title102","v":"Financial parameters"}]
[]
[null,null,{"$f":"title67&\" (\"&title76&\")\"","v":"Feedstock available (t/year)"},null,{"$f":"+'Data Entry Needs'!$D$13","v":0},null,{"$f":"title252","v":"CV Biomass (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$D$11=title156,'Data Entry Needs'!$D$11,'Data Entry Needs'!$D$11&'Data Entry Needs'!$D$12),dummy_database!$C$1:$L$31,10,FALSE)/(3.6)","v":{"$error":"#N/A"}},null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,null,{"$f":"title69","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$D$14","v":0},null,{"$f":"title253","v":"CV Syngas (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$D$11=title156,'Data Entry Needs'!$D$11,'Data Entry Needs'!$D$11&'Data Entry Needs'!$D$12),dummy_database!$C$1:$M$31,11,FALSE)/3.6","v":{"$error":"#N/A"}},null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,null,{"$f":"title75","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$D$20","v":0},null,{"$f":"title254","v":"Heat loss in distribution (%)"},null,null,null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$67","v":0}]
[null,null,null,null,null,null,{"$f":"title255","v":"Power loss in distribution (%)"},null,null,null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,null,null,null,null,null,{"$f":"title256","v":"Power - self use (%)"},null,null,null,{"$f":"title260","v":"Heat Price (USD/GJ) "},null,null,{"$f":"'Data Entry Needs'!$D$15*1000/(Steam_Calculator!$F$11*(Steam_Calculator!$D$11-20)+Steam_Calculator!$E$14)","v":0}]
[null,null,null,null,null,null,{"$f":"title35","v":"Operating hours per day"},null,null,null,{"$f":"title261","v":"Sell Electricity Price (USD/kWh) "},null,null,{"$f":"'Data Entry Needs'!$D$28","v":0}]
[null,null,null,null,null,null,{"$f":"title257","v":"Distance to cogen. plant (km)"},null,null,null,{"$f":"title262","v":"Project lifetime"},null,null,{"$f":"'Data Entry Needs'!$D$67","v":0}]
[null,null,null,null,null,null,{"$f":"title258","v":"Electricity Processing Plant (1000 kWh/year)"},null,{"$f":"IF('Energy Demand'!$C$9=2,'Energy Demand'!$F$21,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title259","v":"Heat Processing Plant  (1000 MJ/year)"},null,{"$f":"IF('Energy Demand'!$C$9=2,'Energy Demand'!$F$22,0)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,{"$f":"title263","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title264","v":"Capacities (MWe of power generation)"}]
[null,null,null,null,null,null,{"$f":"title6","v":"Simple"},null,{"$f":"title13","v":"Semi-Advanced"},null,{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,{"$f":"G29/($H$38*1000*(1-$I$14))","v":{"$error":"#N/A"}},null,{"$f":"I29/($H$38*1000*(1-$I$14))","v":{"$error":"#N/A"}},null,{"$f":"K29/($H$38*1000*(1-$I$14))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Energy Potential (MJ/year)",{"$f":"$I$10*$E$10*1000*3.6","v":{"$error":"#N/A"}},null,{"$f":"$I$10*$E$10*1000*3.6","v":{"$error":"#N/A"}},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$D$11=title156,'Data Entry Needs'!$D$11,'Data Entry Needs'!$D$11&'Data Entry Needs'!$D$12),dummy_database!$C$1:$M$31,11,FALSE)*$E$10*1000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Heat (MJ/year)",{"$f":"$G$27*(G30-G31)/(1-(G31/G32))","v":{"$error":"#N/A"}},null,{"$f":"IF(NOT('Data Entry Needs'!$AO$121),$I$27*(I30-I31)*I35/(1-(I31/I32)),$I$18*1000)","v":{"$error":"#N/A"}},null,{"$f":"IF(NOT('Data Entry Needs'!$AO$121),$K$27*(K30-K31)*K35/(1-(K31/K32)),$I$18*1000)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Elect (kWh/year)",{"$f":"(G27*G30-G28)/3.6","v":{"$error":"#N/A"}},null,{"$f":"(I27*I30-I28)/3.6","v":{"$error":"#N/A"}},null,{"$f":"(K27*K30-K28)*K35/3.6","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Thermal Eff.",0.2,null,0.63,null,0.71]
[null,null,null,null,null,"Electrical Eff.",0.2,null,0.2,null,0.3]
[null,null,null,null,null,"Alpha",0.75,null,0.75,null,0.75]
[null,null,null,null,null,"Steam electricity only (kg/h)",{"$f":"G29*3600/(G34*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*COST_RES1!$H$38)","v":{"$error":"#N/A"}},null,{"$f":"I29*3600/(I34*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*COST_RES1!$H$38)","v":{"$error":"#N/A"}},null,{"$f":"K29*3600/(K34*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*COST_RES1!$H$38)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Turb eff.",0.17,null,0.25,null,{"$f":"AVERAGE(17%,60%)","v":0.38500000000000001}]
[null,null,null,null,null,"Utilization Factor",1,null,1,null,1]
[null,null,null,null,null,null,{"$f":"title265","v":"Capacities (MWth of heat generation)"}]
[null,null,null,null,null,null,{"$f":"G28/3.6/1000/$H$38","v":{"$error":"#N/A"}},null,{"$f":"I28/3.6/1000/$H$38","v":{"$error":"#N/A"}},null,{"$f":"K28/3.6/1000/$H$38","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title266","v":"Operating hours per year"},{"$f":"$I$15*'Data Entry Needs'!$I$49","v":0},{"$f":"title266","v":"Operating hours per year"},{"$f":"$I$15*'Data Entry Needs'!$I$49","v":0},{"$f":"title266","v":"Operating hours per year"},{"$f":"$I$15*'Data Entry Needs'!$I$49","v":0}]
[]
[]
[null,null,null,{"$f":"title267","v":"Inputs"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,{"$f":"title271","v":"(USD/Unit)"},"(Unit/year)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(Unit/year)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(Unit/year)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title176","v":"Feedstock"},"t",{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!D$18,'Data Entry Needs'!D$19)","v":0},{"$f":"$E$10","v":0},{"$f":"+G43*$F43","v":0},{"$f":"$E$10","v":0},{"$f":"+I43*$F43","v":0},{"$f":"$E$10","v":0},{"$f":"+K43*$F43","v":0}]
[null,null,null,{"$f":"title268","v":"Water make-up + chemical additives"},"m3",{"$f":"+'Data Entry Needs'!$D$51+0.002*1000/4.56","v":0.43859649122807021},{"$f":"+Steam_Calculator!$C$9*G33*H38/1000","v":{"$error":"#N/A"}},{"$f":"+G44*$F44","v":{"$error":"#N/A"}},{"$f":"+Steam_Calculator!$C$9*I33*J38/1000","v":{"$error":"#N/A"}},{"$f":"+I44*$F44","v":{"$error":"#N/A"}},{"$f":"+Steam_Calculator!$C$9*K33*L38/1000","v":{"$error":"#N/A"}},{"$f":"+K44*$F44","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H43:H44)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J43:J44)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L43:L44)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title272","v":"Labour and miscellaneous costs"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,{"$f":"title274","v":"(USD/person-hour)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title91","v":"Unskilled worker"},"# employee",{"$f":"+'Data Entry Needs'!$D$48","v":0},{"$f":"ROUNDUP(4.9*G$26*5/6,0)","v":{"$error":"#N/A"}},{"$f":"+F49*G49*H38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*I$26*5/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F49*I49*$H$38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*K$26*5/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F49*K49*$H$38","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title111","v":"Skilled worker"},"# employee",{"$f":"+'Data Entry Needs'!I$48","v":0},{"$f":"ROUNDUP(4.9*G$26*1/6,0)","v":{"$error":"#N/A"}},{"$f":"+F50*G50*H38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*I$26*1/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F50*I50*$H$38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*K$26*1/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F50*K50*$H$38","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title115","v":"Miscellaneous cost"},null,null,{"$f":"+'Data Entry Needs'!$I$61","v":0},{"$f":"+G51*SUM(H49:H50)","v":{"$error":"#N/A"}},{"$f":"+G51","v":0},{"$f":"+I51*SUM(J49:J50)","v":{"$error":"#N/A"}},{"$f":"+G51","v":0},{"$f":"+K51*SUM(L49:L50)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,{"$f":"G49+G50","v":{"$error":"#N/A"}},{"$f":"+H49+H50+H51","v":{"$error":"#N/A"}},{"$f":"I49+I50","v":{"$error":"#N/A"}},{"$f":"+J49+J50+J51","v":{"$error":"#N/A"}},{"$f":"K49+K50","v":{"$error":"#N/A"}},{"$f":"+L49+L50+L51","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"+SUM(G49:G50)","v":{"$error":"#N/A"}},null,{"$f":"+SUM(I49:I50)","v":{"$error":"#N/A"}},null,{"$f":"+SUM(K49:K50)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title275","v":"Transport of feedstock"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,"Feedstock (farm to plant)","km",{"$f":"+'Data Entry Needs'!$D$57","v":0},{"$f":"$I$16","v":0},{"$f":"+G56*F56*G43","v":0},{"$f":"$I$16","v":0},{"$f":"+I56*$F56*I$43","v":0},{"$f":"$I$16","v":0},{"$f":"+K56*$F56*K$43","v":0}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"+H56","v":0},null,{"$f":"+J56","v":0},null,{"$f":"+L56","v":0}]
[]
[null,null,null,{"$f":"title277","v":"Storage"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,{"$f":"title273","v":"(USD/t/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title278","v":"Feedstock "},"t",{"$f":"+$E$12","v":0},{"$f":"+STORAGE_RES1!$F$38","v":0},{"$f":"+F61*G61","v":0},{"$f":"+STORAGE_RES1!$I$38","v":0},{"$f":"I61*F61","v":0},{"$f":"+STORAGE_RES1!$L$38","v":0},{"$f":"F61*K61","v":0}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H61)","v":0},null,{"$f":"SUM(J61)","v":0},null,{"$f":"SUM(L61)","v":0}]
[]
[null,null,null,{"$f":"title279","v":"Investment"},{"$f":"title47","v":"Unit"},{"$f":"PROPER(title107)","v":"Years"},"Total",{"$f":"title295","v":"Depreciation"},"Total",{"$f":"title295","v":"Depreciation"},"Total",{"$f":"title295","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(USD)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(USD)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title280","v":"Equipments"},"USD",20,{"$f":"('COST(ADJUSTED)_RES1'!$F$22)*('Data Entry Needs'!$I$65/141)","v":{"$error":"#N/A"}},{"$f":"+G66/F66","v":{"$error":"#N/A"}},{"$f":"('COST(ADJUSTED)_RES1'!$G$22)*('Data Entry Needs'!$I$65/141)","v":{"$error":"#N/A"}},{"$f":"+I66/F66","v":{"$error":"#N/A"}},{"$f":"('COST(ADJUSTED)_RES1'!$H$22)*('Data Entry Needs'!$I$65/141)","v":{"$error":"#N/A"}},{"$f":"+K66/F66","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title281","v":"Building"},"USD",20,{"$f":"+'COST(ADJUSTED)_RES1'!$F$25","v":{"$error":"#N/A"}},{"$f":"+G67/F67","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES1'!$G$25","v":{"$error":"#N/A"}},{"$f":"+I67/F67","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES1'!$H$25","v":{"$error":"#N/A"}},{"$f":"+K67/F67","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title282","v":"Installation"},"USD",20,{"$f":"+'COST(ADJUSTED)_RES1'!$F$28","v":{"$error":"#N/A"}},{"$f":"+G68/F68","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES1'!$G$28","v":{"$error":"#N/A"}},{"$f":"+I68/F68","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES1'!$H$28","v":{"$error":"#N/A"}},{"$f":"+K68/F68","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title283","v":"Total investment"},null,null,{"$f":"SUM(G66:G68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I66:I68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K66:K68)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title293","v":"Total Depreciation"},{"$f":"SUM(H66:H69)","v":{"$error":"#N/A"}},{"$f":"title293","v":"Total Depreciation"},{"$f":"SUM(J66:J69)","v":{"$error":"#N/A"}},{"$f":"title293","v":"Total Depreciation"},{"$f":"SUM(L66:L69)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title114","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$I$60","v":0},null,{"$f":"+F71*H70","v":{"$error":"#N/A"}},null,{"$f":"+F71*$J$70","v":{"$error":"#N/A"}},null,{"$f":"+$F$71*L70","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H70:H71)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J70:J71)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L70:L71)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title99","v":"Other costs"},{"$f":"title47","v":"Unit"},{"$f":"title284","v":"Rate (%)"},null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title285","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$61","v":0},null,{"$f":"+(H49+H50+H71)*$F$76","v":{"$error":"#N/A"}},null,{"$f":"+(J49+J50+J71)*$F$76","v":{"$error":"#N/A"}},null,{"$f":"+(L49+L50+L71)*$F$76","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title286","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$60","v":0},null,{"$f":"+(H45+H52+H76+H71)*$F$77","v":{"$error":"#N/A"}},null,{"$f":"+(J45+J52+J76+J71)*$F$77","v":{"$error":"#N/A"}},null,{"$f":"+(L45+L52+L76+L71)*$F$77","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title287","v":"Loan interest"},"USD",{"$f":"+'Data Entry Needs'!$D$66","v":0},null,{"$f":"-FA_Simple_RES1!G88","v":{"$error":"#N/A"}},null,{"$f":"-FA_Semi_RES1!G88","v":{"$error":"#N/A"}},null,{"$f":"-FA_Adv_RES1!G88","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H76:H78)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J76:J78)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L76:L78)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title292","v":"Share (%)"},"Total",{"$f":"title292","v":"Share (%)"},"Total",{"$f":"title292","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title288","v":"Total operating costs"},null,null,{"$f":"+H45+H52+H57+H62","v":{"$error":"#N/A"}},{"$f":"+G84/$G$87","v":{"$error":"#N/A"}},{"$f":"+J45+J52+J57+J62","v":{"$error":"#N/A"}},{"$f":"+I84/$I$87","v":{"$error":"#N/A"}},{"$f":"+L45+L52+L57+L62","v":{"$error":"#N/A"}},{"$f":"+K84/$K$87","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title289","v":"Total fixed costs"},null,null,{"$f":"+H72","v":{"$error":"#N/A"}},{"$f":"+G85/$G$87","v":{"$error":"#N/A"}},{"$f":"+J72","v":{"$error":"#N/A"}},{"$f":"+I85/$I$87","v":{"$error":"#N/A"}},{"$f":"+L72","v":{"$error":"#N/A"}},{"$f":"+K85/$K$87","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title290","v":"Total other costs"},null,null,{"$f":"+H80","v":{"$error":"#N/A"}},{"$f":"+G86/$G$87","v":{"$error":"#N/A"}},{"$f":"+J80","v":{"$error":"#N/A"}},{"$f":"+I86/$I$87","v":{"$error":"#N/A"}},{"$f":"+L80","v":{"$error":"#N/A"}},{"$f":"+K86/$K$87","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title291","v":"Total production costs"},null,null,{"$f":"SUM(G84:G86)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I84:I86)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K84:K86)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title296","v":"Power Generation"}]
[]
[null,null,null,null,{"$f":"title47","v":"Unit"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title296","v":"Power Generation"},{"$f":"title299","v":"MWh/year"},null,{"$f":"+G26*H38*(1-$I$14)","v":{"$error":"#N/A"}},null,{"$f":"+I26*J38*(1-$I$14)","v":{"$error":"#N/A"}},null,{"$f":"+K26*L38*(1-$I$14)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title297","v":"Electricity - self use"},{"$f":"title299","v":"MWh/year"},null,{"$f":"-G93*$I$14","v":{"$error":"#N/A"}},null,{"$f":"-I93*$I$14","v":{"$error":"#N/A"}},null,{"$f":"-K93*$I$14","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title298","v":"Power loss in distribution network"},{"$f":"title299","v":"MWh/year"},null,{"$f":"-G93*$I$13","v":{"$error":"#N/A"}},null,{"$f":"-I93*$I$13","v":{"$error":"#N/A"}},null,{"$f":"-K93*$I$13","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,{"$f":"SUM(G93:H95)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I93:J95)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K93:L95)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title300","v":"Heat generation"}]
[]
[null,null,null,null,{"$f":"title47","v":"Unit"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title300","v":"Heat generation"},{"$f":"title302","v":"GJ/year"},null,null,null,{"$f":"I28/1000","v":{"$error":"#N/A"}},null,{"$f":"K28/1000","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title301","v":"Heat loss in distribution network"},{"$f":"title302","v":"GJ/year"},null,null,null,{"$f":"-I102*$I$12","v":{"$error":"#N/A"}},null,{"$f":"-K102*$I$12","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,null,{"$f":"SUM(I102:J103)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K102:L103)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title303","v":"Total Production Cost"}]
[]
[null,null,null,null,null,null,{"$f":"title264","v":"Capacities (MWe of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G26","v":{"$error":"#N/A"}},null,{"$f":"+I26","v":{"$error":"#N/A"}},null,{"$f":"+K26","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title304","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G87/G96/1000","v":{"$error":"#N/A"}},null,{"$f":"I87/I96/1000","v":{"$error":"#N/A"}},null,{"$f":"K87/K96/1000","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"title265","v":"Capacities (MWth of heat generation)"}]
[null,null,null,null,null,null,null,null,{"$f":"+I37","v":{"$error":"#N/A"}},null,{"$f":"+K37","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title305","v":"Unit cost of Heat (USD/GJ)"},null,null,null,null,{"$f":"IFERROR(I87/I102,0)","v":0},null,{"$f":"IFERROR(K87/K102,0)","v":0}]
[]
[null,null,null,{"$f":"title306","v":"Average loan interest"},{"$f":"title47","v":"Unit"},{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title283","v":"Total investment"},{"$f":"title307","v":"Loan amount"},{"$f":"title283","v":"Total investment"},{"$f":"title307","v":"Loan amount"},{"$f":"title283","v":"Total investment"},{"$f":"title307","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title307","v":"Loan amount"},"USD",{"$f":"+$N$11","v":0},{"$f":"G69","v":{"$error":"#N/A"}},{"$f":"$F$118*G118","v":{"$error":"#N/A"}},{"$f":"I69","v":{"$error":"#N/A"}},{"$f":"$F$118*I118","v":{"$error":"#N/A"}},{"$f":"K69","v":{"$error":"#N/A"}},{"$f":"$F$118*K118","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title105","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0}]
[null,null,null,{"$f":"title308","v":"Loan payment"},{"$f":"title311","v":"USD/month"},null,null,{"$f":"PMT(H119/12,H122*12,H118,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(J119/12,J122*12,J118,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(L119/12,L122*12,L118,0)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title309","v":"Annual loan payment"},{"$f":"title48","v":"USD/year"},null,null,{"$f":"H120*12","v":{"$error":"#N/A"}},null,{"$f":"J120*12","v":{"$error":"#N/A"}},null,{"$f":"L120*12","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title106","v":"Loan term"},{"$f":"title108","v":"year"},null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0}]
[null,null,null,{"$f":"title310","v":"Total loan payment"},"USD",null,null,{"$f":"H121*H122","v":{"$error":"#N/A"}},null,{"$f":"J121*J122","v":{"$error":"#N/A"}},null,{"$f":"L121*L122","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title287","v":"Loan interest"},"USD",null,null,{"$f":"H123+H118","v":{"$error":"#N/A"}},null,{"$f":"J123+J118","v":{"$error":"#N/A"}},null,{"$f":"L123+L118","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title306","v":"Average loan interest"},{"$f":"title48","v":"USD/year"},null,null,{"$f":"H124/$N$16","v":{"$error":"#N/A"}},null,{"$f":"J124/$N$16","v":{"$error":"#N/A"}},null,{"$f":"L124/$N$16","v":{"$error":"#N/A"}}]

{"sheet":"PRICE_RES1","index":11,"n_rows":26,"n_cols":22,"rows_kept":26,"cut":false,"hidden":true,"merged":[[2,2,2,9],[12,2,13,9],[25,5,25,7],[5,2,5,3],[5,4,5,6]]}
[]
[]
[null,null,{"$f":"+title314&UPPER('Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12)","v":"COLLECTION COSTS CALCULATOR FOR PLEASE SELECT "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title316","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title340","v":"Mechanized"},{"$f":"title325","v":"Number of skilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title332","v":"Agriculture residues spread in the field"},1,{"$f":"+$F$11","v":"Mechanized"},null,{"$f":"title340&2","v":"Mechanized2"},{"$f":"title326","v":"Skilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title333","v":"Agriculture residues collected from field"},2,"Selection1",1,{"$f":"title340&4","v":"Mechanized4"},{"$f":"title327","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title31","v":"Use white cells to input data"},null,{"$f":"title32","v":"Grey cells are used for calculations"},null,null,null,null,null,null,null,null,null,null,{"$f":"title334","v":"Agriculture residues from food processing plant"},3,{"$f":"+VLOOKUP($C$11,$P$3:$Q$10,2,FALSE)","v":1},2,{"$f":"title340&5","v":"Mechanized5"},{"$f":"title328","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title335","v":"Forestry "},4,null,3,{"$f":"title341","v":"Semi-mechanized"},{"$f":"title325","v":"Number of skilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,{"$f":"title315","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title336","v":"Forestry and plantation residues"},5,null,4,{"$f":"title341&1","v":"Semi-mechanized1"},{"$f":"title329","v":"Number of unskilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title337","v":"Residues from wood industry"},6,null,5,{"$f":"title341&2","v":"Semi-mechanized2"},{"$f":"title326","v":"Skilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[null,null,{"$f":"title316","v":"Sources of biomass"},null,null,{"$f":"title317","v":"Collecting method"},null,null,null,null,null,null,null,null,null,{"$f":"title338","v":"Dedicated wood energy plantation "},7,null,null,{"$f":"title341&3","v":"Semi-mechanized3"},{"$f":"title330","v":"Unskilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[null,null,"Agriculture residues spread in the field",null,null,"Mechanized",null,null,null,null,null,null,null,null,null,{"$f":"title339","v":"Collection method"},null,null,null,{"$f":"title341&4","v":"Semi-mechanized4"},{"$f":"title327","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title340","v":"Mechanized"},null,null,null,{"$f":"title341&5","v":"Semi-mechanized5"},{"$f":"title328","v":"Fuel price"},"USD/l"]
[null,null,{"$f":"IF($R$6=7,title321,IF(OR($R$6=1,$R$6=5,$R$6=4),title315,title322))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title341","v":"Semi-mechanized"},null,null,null,{"$f":"title342","v":"Manual"},{"$f":"title329","v":"Number of unskilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title342","v":"Manual"},null,null,null,{"$f":"title342&2","v":"Manual2"},{"$f":"title330","v":"Unskilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[]
[null,null,{"$f":"title318","v":"Biomass price definition"}]
[null,null,{"$f":"title319","v":"Labour cost"},{"$f":"title294","v":"Quantity"},{"$f":"title47","v":"Unit"},{"$f":"title294","v":"Quantity"},null,{"$f":"title47","v":"Unit"},"Total",{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Number of skilled workers"},null,{"$f":"IF(OR(entry1=title581,entry1=title582),title583,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":"person-hour/ha"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Skilled labour wage"},{"$f":"IF(F18=\"\",\"\",IF(F18=title330,'Data Entry Needs'!$D$48,IF(F18=title326,'Data Entry Needs'!$I$48)))","v":0},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$20,3,FALSE),\"\"),\"\")","v":"USD/person-hour"},{"$f":"+IFERROR(G18*D18*(COST_RES1!$E$10/created1),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"},{"$f":"IF(OR(entry1=title581,entry1=title582),1,COST_RES1!$E$11)","v":0}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(AND(selection1=title341,OR(entry1=title581,entry1=title582)),title583,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F19=\"\",\"\",'Data Entry Needs'!$D$48)","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G19*D19*(COST_RES1!$E$10/created1),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,null,{"$f":"+IF(AND(C18=\"\",C19=\"\"),0,IF(C18=\"\",D19,IF(C19=\"\",D18,D18+D19)))","v":0},null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title269,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$18:$I$19,\">0\")","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,{"$f":"title320","v":"Machinery and operating cost"},{"$f":"title294","v":"Quantity"},{"$f":"title47","v":"Unit"},{"$f":"title294","v":"Quantity"},null,{"$f":"title47","v":"Unit"},"Total",{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Average fuel economy"},null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":"l/h"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Fuel price"},{"$f":"IF(F22=\"\",\"\",'Data Entry Needs'!$D$55)","v":0},{"$f":"+IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,3,FALSE),\"\")","v":"USD/l"},{"$f":"+IFERROR(G22*D22*IF($F$11=title342,0,$D$18*COST_RES1!$E$10/COST_RES1!$E$11),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title269,\"\")","v":"Subtotal"},{"$f":"+I22","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),\"Total\",\"\")","v":"Total"},{"$f":"IFERROR(I20+I23,I20)","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($R$6=7,title324,title323)&'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Collection price of Please Select "},null,null,{"$f":"IFERROR(I24/COST_RES1!$E$10,0)","v":0},"USD/t"]

{"sheet":"STORAGE_RES2","index":12,"n_rows":54,"n_cols":37,"rows_kept":54,"cut":false,"hidden":true,"merged":[[2,2,2,12],[7,5,7,11],[19,2,19,12],[21,5,21,11]]}
[]
[]
[null,null,{"$f":"UPPER(title222&'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12)","v":"STORAGE CALCULATOR FOR GASIFICATION+RURAL ELECTRIFICATION FROM PLEASE SELECT "}]
[]
[]
[null,null,{"$f":"title223","v":"Biomass safety stock rate definition"}]
[]
[null,null,null,null,null,{"$f":"title84","v":"Cogeneration Technologies"}]
[null,null,null,{"$f":"title47","v":"Unit"},null,"Tech 1","Tech 2","Tech 3","Tech 2","Tech 5","Tech 6","Tech 3"]
[null,null,{"$f":"title224","v":"Biomass consumption"},{"$f":"title76","v":"t/year"},null,{"$f":"+COST_RES2!$G$43","v":0},null,null,{"$f":"+COST_RES2!$I$43","v":0},null,null,{"$f":"+COST_RES2!$K$43","v":0}]
[null,null,null,{"$f":"title231","v":"t/month"},null,{"$f":"F10/12","v":0},null,null,{"$f":"I10/12","v":0},null,null,{"$f":"L10/12","v":0}]
[null,null,null,{"$f":"title232","v":"t/day"},null,{"$f":"F10/365","v":0},null,null,{"$f":"I10/365","v":0},null,null,{"$f":"L10/365","v":0}]
[]
[null,null,{"$f":"title225","v":"Biomass production within a specific distance"},{"$f":"title76","v":"t/year"},null,{"$f":"+'Data Entry Needs'!$E$13","v":0},{"$f":"+'Data Entry Needs'!$E$13","v":0},{"$f":"+'Data Entry Needs'!$E$13","v":0},{"$f":"+'Data Entry Needs'!$E$13","v":0},{"$f":"+'Data Entry Needs'!$E$13","v":0},{"$f":"+'Data Entry Needs'!$E$13","v":0},{"$f":"+'Data Entry Needs'!$E$13","v":0}]
[]
[null,null,{"$f":"title226","v":"Biomass safety stock rate"},null,null,{"$f":"+F17/100","v":0.3},null,null,{"$f":"+I17/100","v":0.3},null,null,{"$f":"+L17/100","v":0.3}]
[null,null,null,null,null,30,null,null,30,null,null,30]
[null,null,{"$f":"title227","v":"Biomass stock pile capacity"},"ts",null,{"$f":"+MAX(F25:F36)","v":0},null,null,{"$f":"+MAX(I25:I36)","v":0},null,null,{"$f":"+MAX(L25:L36)","v":0}]
[]
[null,null,{"$f":"title228","v":"Maximum storage definition"}]
[]
[null,null,null,null,null,{"$f":"title84","v":"Cogeneration Technologies"}]
[null,null,null,null,null,{"$f":"+F9","v":"Tech 1"},null,null,{"$f":"+I9","v":"Tech 2"},null,null,{"$f":"+L9","v":"Tech 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,{"$f":"title229","v":"Harvest Month Selection"},{"$f":"title230","v":"Storage Month"},"Monthly Consumption (t/month)",{"$f":"title233","v":"Biomass Stored (t)"},"Storage Depletion (t/month)","Monthly Consumption (t/month)",{"$f":"title233","v":"Biomass Stored (t)"},"Storage Depletion (t/month)","Monthly Consumption (t/month)",{"$f":"title233","v":"Biomass Stored (t)"},"Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term",{"$f":"title230","v":"Storage Month"},"EQ term","Storage time"]
[null,null,{"$f":"title234","v":"January"},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$D36+1,IF($AC36>$AC25,0))))","v":0},{"$f":"+F$11","v":0},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$F$11*$F$16,IF(D25>0,($AG25*$F$11/$AK25)*$D25+$F$11*$F$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*11+$G$36-E25,IF($D25>0,IFERROR(($AG25*$F$11/$AK25)*$D25,\"\")+$F$11*$F$16,IF($D25=0,G36-E25)))","v":0},{"$f":"+I$11","v":0},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$I$11*$I$16,IF($D25>0,($AG25*$I$11/$AK25)*$D25+$I$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*11+J36-H25,IF($D25>0,IFERROR(($AG25*$I$11/$AK25)*$D25,\"\")+$I$11*$I$16,IF($D25=0,J36-H25)))","v":0},{"$f":"+L$11","v":0},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$L$11*$L$16,IF($D25>0,($AG25*$L$11/$AK25)*$D25+$L$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*11+M36-K25,IF($D25>0,IFERROR(($AG25*$L$11/$AK25)*$D25,\"\")+$L$11*$L$16,IF($D25=0,M36-K25)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+N(AB25)","v":0},{"$f":"+IF(AND(AC26>AC25,AC25=0),\"Last\"&AF25,\"\")","v":""},{"$f":"+IF($AC25=1,0,IF($AC25<$AC36,1,IF($AC25=$AC36,$AE36+1,IF($AC36>$AC25,1))))","v":3},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF25,$AD$25:$AE$36,2,FALSE),AK25)","v":10},{"$f":"+IF(AND(AI25>AI26,AI26=0),\"Last\"&AJ25,\"\")","v":""},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$AI36+1,IF($AC36>$AC25,0))))","v":0},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ25,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":2}]
[null,null,{"$f":"title235","v":"February"},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},0,{"$f":"IF(D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":0},0,{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":0},0,{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+N(AB26)","v":0},{"$f":"+IF(AND(AC27>AC26,AC26=0),\"Last\"&AF26,\"\")","v":""},{"$f":"+IF($AC26=1,0,IF($AC26<$AC25,1,IF($AC26=$AC25,$AE25+1,IF($AC25>$AC26,1))))","v":4},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF26,$AD$25:$AE$36,2,FALSE),$AG$25)","v":10},{"$f":"+IF(AND(AI26>AI27,AI27=0),\"Last\"&AJ26,\"\")","v":""},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$AI25+1,IF($AC25>$AC26,0))))","v":0},{"$f":"+IF($AI25>$AI26,$AJ25+1,$AJ25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ26,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":2}]
[null,null,{"$f":"title236","v":"March"},0,0,0,0,0,{"$f":"IF($D27>0,($AG27*$I$11/$AK27)*$D27+$I$11*$I$16,0)","v":0},0,0,{"$f":"IF($D27>0,($AG27*$L$11/$AK27)*$D27+$L$11*$L$16,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":""},5,{"$f":"+IF($AE26>$AE27,$AF26+1,$AF26)","v":1},10,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},{"$f":"+IF($AC27=0,0,IF($AC27>$AC26,1,IF($AC27=$AC26,$AI26+1,IF($AC26>$AC27,0))))","v":0},{"$f":"+IF($AI26>$AI27,$AJ26+1,$AJ26)","v":1},2]
[null,null,{"$f":"title237","v":"April"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},6,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":1},10,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},0,1,2]
[null,null,{"$f":"title238","v":"May"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",7,1,10,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},0,1,2]
[null,null,{"$f":"title239","v":"June"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",8,1,10,"",0,1,2]
[null,null,{"$f":"title240","v":"July"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",9,1,10,"",0,1,2]
[null,null,{"$f":"title241","v":"August"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"Last1",10,1,10,"",0,1,2]
[null,null,{"$f":"title242","v":"September"},1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,10,"",1,1,2]
[null,null,{"$f":"title243","v":"October"},2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,10,"Last1",2,1,2]
[null,null,{"$f":"title244","v":"November"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,2,10,"",0,2,2]
[null,null,{"$f":"title245","v":"December"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},2,{"$f":"+IF($AE35>$AE36,$AF35+1,$AF35)","v":2},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF36,$AD$25:$AE$36,2,FALSE),$AG$25)","v":10},{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":""},{"$f":"+IF($AC36=0,0,IF($AC36>$AC35,1,IF($AC36=$AC35,$AI35+1,IF($AC35>$AC36,0))))","v":0},{"$f":"+IF($AI35>$AI36,$AJ35+1,$AJ35)","v":2},2]
[null,null,null,{"$f":"+MAX(D25:D36)*30","v":60}]
[null,null,{"$f":"title246","v":"Maximum Storage Capacity Required (ts)"},null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":0},{"$f":"ROUNDUP(MAX(G25:G36),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":2}]
[null,null,{"$f":"title247","v":"Minimum Safety Storage (ts)"},null,null,{"$f":"+ROUNDUP(MIN(G25:G36),0)","v":0},null,null,{"$f":"+ROUNDUP(MIN(J25:J36),0)","v":0},null,null,{"$f":"+ROUNDUP(MIN(M25:M36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC38","v":10}]
[]
[null,null,{"$f":"title248","v":"Monthly Consumption of Biomass Stocked"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F23&\" (kW)\"","v":"Tech 1 (kW)"},{"$f":"I23&\" (kW)\"","v":"Tech 2 (kW)"},{"$f":"L23&\" (kW)\"","v":"Tech 3 (kW)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C25,3)","v":"Jan"},{"$f":"+G25","v":0},{"$f":"+J25","v":0},{"$f":"+M25","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,"Feb",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,"Mar",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,"Apr",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,"May",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,"Jun",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,{"$f":"+LEFT(C32,3)","v":"Aug"},{"$f":"+G32","v":0},{"$f":"+J32","v":0},{"$f":"+M32","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,{"$f":"+LEFT(C33,3)","v":"Sep"},{"$f":"+G33","v":0},{"$f":"+J33","v":0},{"$f":"+M33","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,{"$f":"+LEFT(C34,3)","v":"Oct"},{"$f":"+G34","v":0},{"$f":"+J34","v":0},{"$f":"+M34","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,{"$f":"+LEFT(C35,3)","v":"Nov"},{"$f":"+G35","v":0},{"$f":"+J35","v":0},{"$f":"+M35","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,{"$f":"+LEFT(C36,3)","v":"Dec"},{"$f":"+G36","v":0},{"$f":"+J36","v":0},{"$f":"+M36","v":0}]

{"sheet":"FA_Simple_RES1","index":13,"n_rows":108,"n_cols":23,"rows_kept":108,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title344","v":"FINANCIAL EVALUATION OF COGENERATION SIMPLE TECHNOLOGY"}]
[]
[]
[{"$f":"title345","v":"Revenues"}]
[]
[null,{"$f":"title346","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title347","v":"Power generation capacity (kW)"},{"$f":"COST_RES1!$G$26*1000","v":{"$error":"#N/A"}},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"D8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title348","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES1!$I$14","v":0},{"$f":"+C9","v":0},{"$f":"+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title266","v":"Operating hours per year"},{"$f":"+COST_RES1!$H$38","v":0},{"$f":"C10","v":0},{"$f":"D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title349","v":"Electricity generation (kWh per year)"},{"$f":"C8*C10*(1-C9)","v":{"$error":"#N/A"}},{"$f":"D8*D10*(1-D9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title350","v":"Electricity - self use cogeneration (kWh per year)"},{"$f":"C12*COST_RES1!$I$14","v":{"$error":"#N/A"}},{"$f":"D12*10%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title351","v":"Power loss in distribution network (kWh per year)"},{"$f":"C12*COST_RES1!$I$13","v":{"$error":"#N/A"}},{"$f":"C14","v":{"$error":"#N/A"}},{"$f":"D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title352","v":"Electricity consumed by main Industry (kWh per year)"},{"$f":"'Energy Demand'!$F$21*1000","v":0},{"$f":"C15","v":0},{"$f":"D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title353","v":"Total power sold to the customers (kWh per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$199),IF(C12-C13-C14-C15>0,C12-C13-C14-C15,0),C12)","v":{"$error":"#N/A"}},{"$f":"C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title354","v":"Heat generation (GJ per year)"},0,{"$f":"C18","v":0},{"$f":"D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title355","v":"Heat loss in distribution network (GJ per year)"},{"$f":"C18*COST_RES1!$I$12","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title356","v":"Heat available for main Industry (GJ per year)"},{"$f":"C18-C19","v":0},{"$f":"C20","v":0},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title357","v":"Heat demad main Industry (GJ per year)"},{"$f":"'Energy Demand'!$F$22","v":0},{"$f":"C21","v":0},{"$f":"D21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title358","v":"Heat supplied to main Industry (GJ per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(C21>C20,C20,C21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(D21>D20,D20,D21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(E21>E20,E20,E21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(F21>F20,F20,F21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(G21>G20,G20,G21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(H21>H20,H20,H21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(I21>I20,I20,I21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(J21>J20,J20,J21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(K21>K20,K20,K21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(L21>L20,L20,L21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(M21>M20,M20,M21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(N21>N20,N20,N21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(O21>O20,O20,O21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(P21>P20,P20,P21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(Q21>Q20,Q20,Q21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(R21>R20,R20,R21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(S21>S20,S20,S21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(T21>T20,T20,T21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(U21>U20,U20,U21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(V21>V20,V20,V21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(W21>W20,W20,W21),0)","v":{"$error":"#N/A"}}]
[null,{"$f":"title359","v":"Heat sold to the customers (GJ per year)"},{"$f":"IF('Summary of results-by feedstock'!$AE$197,C20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,D20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,E20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,F20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,G20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,H20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,I20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,J20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,K20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,L20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,M20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,N20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,O20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,P20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,Q20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,R20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,S20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,T20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,U20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,V20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,W20,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"title360","v":"Selling electricity Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$28","v":0},{"$f":"C25","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C25*C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title361","v":"Electricity cost avoided main industry (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"C27","v":0},{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C27*(C12-C16)","v":{"$error":"#N/A"}},{"$f":"D27*(D12-D16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title362","v":"Heat cost avoided main Industry (USD/Gj)"},{"$f":"COST_RES1!$N$14","v":0},{"$f":"C29","v":0},{"$f":"D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C22*C29","v":{"$error":"#N/A"}},{"$f":"D22*D29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title363","v":"Heat sales to nearby consumers (USD/Gj)"},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0}]
[null,null,{"$f":"C31*C23","v":{"$error":"#N/A"}},{"$f":"D31*D23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title364","v":"Total income (USD/year)"},{"$f":"C26+C28+C30+C32","v":{"$error":"#N/A"}},{"$f":"D26+D28+D30+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title365","v":"Project lifetime (years)"},{"$f":"+COST_RES1!$N$16","v":0}]
[]
[]
[{"$f":"title366","v":"Capital and operating cost"}]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title367","v":"Direct capital cost (USD)"}]
[null,{"$f":"title280","v":"Equipments"},{"$f":"COST_RES1!$G$66","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Building"},{"$f":"COST_RES1!$G$67","v":{"$error":"#N/A"}}]
[null,{"$f":"title282","v":"Installation"},{"$f":"COST_RES1!$G$68","v":{"$error":"#N/A"}}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"SUM(C42:C44)","v":{"$error":"#N/A"}},{"$f":"D42+D43+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title369","v":"Capital cost (USD/kW)"},{"$f":"C45/C8","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title372","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title373","v":"Sub-total material cost (USD)"},{"$f":"C52+C60","v":{"$error":"#N/A"}},{"$f":"D52+D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title374","v":"Biomass cost (USD/year)"},{"$f":"C53*C54","v":0},{"$f":"D53*D54","v":0},{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title375","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES1!$G$43","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title376","v":"Biomass total price (USD/t)"},{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title377","v":"Biomass price (USD/t)"},{"$f":"+COST_RES1!$F$43","v":0},{"$f":"C55","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title378","v":"Biomass transportation cost (USD/t)"},{"$f":"+C57*C58","v":0},{"$f":"C56","v":0},{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title379","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES1!$F$56","v":0}]
[null,{"$f":"title380","v":"Transportation distance (km)"},{"$f":"+COST_RES1!$G$56","v":0}]
[]
[null,{"$f":"title381","v":"Water cost (USD/year)"},{"$f":"C61*C62","v":{"$error":"#N/A"}},{"$f":"D61*D62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title382","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES1!$G$44","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title383","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES1!$F$44","v":0.43859649122807021},{"$f":"C62","v":0.43859649122807021},{"$f":"D62","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title384","v":"Sub-total operating cost (USD)"},{"$f":"C65+C66+C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319&\" (USD)\"","v":"Labour cost (USD)"},{"$f":"COST_RES1!H52","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title285","v":"Plant overhead"},{"$f":"COST_RES1!H76","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$f":"D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title286","v":"General and administrative cost"},{"$f":"COST_RES1!H77","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$f":"D67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title385","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES1!H71","v":{"$error":"#N/A"}},{"$f":"C68","v":{"$error":"#N/A"}},{"$f":"D68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title386","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES1!H70","v":{"$error":"#N/A"}},{"$f":"C70","v":{"$error":"#N/A"}},{"$f":"D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title387","v":"Sub-total of storage capacity"},{"$f":"+COST_RES1!H62","v":0},{"$f":"C72","v":0},{"$f":"D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title388","v":"Total operation and maintenance cost (USD)"},{"$f":"C51+C64+C68+C70+C72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title102","v":"Financial parameters"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES1!$N$13","v":0}]
[null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES1!$N$11","v":0}]
[]
[null,{"$f":"title389","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title307&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C79*C45","v":{"$error":"#N/A"}}]
[null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES1!$N$10","v":0}]
[null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},{"$f":"+COST_RES1!$N$12","v":0}]
[null,{"$f":"title390","v":"Loan payment (USD/month)"},{"$f":"(PMT(C83/12,(12*C84),C82))","v":{"$error":"#N/A"}}]
[null,{"$f":"title391","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$84,$C$85*12,0)","v":0},{"$f":"IF(E77<=$C$84,$C$85*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title392","v":"Total loan payment (USD)"},{"$f":"SUM(D86:W86)","v":0}]
[null,{"$f":"title393","v":"Loan interest payment (USD)"},{"$f":"C87+C82","v":{"$error":"#N/A"}},{"$f":"title396","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C88/C35","v":{"$error":"#N/A"}},{"$f":"title397","v":"USD per year"}]
[]
[{"$f":"title295","v":"Depreciation"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title394","v":"Depreciation method"},{"$f":"title371","v":"Straight-line"}]
[null,{"$f":"title395","v":"Total depreciation (USD)"},null,{"$f":"COST_RES1!H70","v":{"$error":"#N/A"}},{"$f":"D93","v":{"$error":"#N/A"}},{"$f":"E93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title398","v":"Base case project"}]
[{"$f":"title399","v":"Summary of this project - before tax"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title400","v":"Total revenue (USD)"},null,{"$f":"D33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"-(C45-C82)","v":{"$error":"#N/A"}}]
[null,{"$f":"title401","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D74+D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title402","v":"Loan payment (USD)"},null,{"$f":"D86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title403","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C99:C102)","v":{"$error":"#N/A"}},{"$f":"SUM(D99:D102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title404","v":"Financial analysis results"}]
[]
[null,{"$f":"title405","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C78,D103:W103)+C103","v":{"$error":"#N/A"}}]
[null,{"$f":"title406","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(tir_cell=title593,IF(C107<0,title407,IRR(C103:W103,0.000001)),IF(C107<0,title407,MIRR(C103:W103,fin_rate,rein_rate)))","v":{"$error":"#N/A"}}]

{"sheet":"COST(ADJUSTED)_RES1","index":14,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":true,"merged":[[2,2,2,7],[4,5,4,7]]}
[]
[]
[null,null,{"$f":"title410","v":"DETAILED INVESTMENT OF BIOMASS COMBUSTION FOR RURAL ELECTRIFICATION"}]
[]
[null,null,null,null,null,{"$f":"title427","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,{"$f":"COST_RES1!G26*1000","v":{"$error":"#N/A"}},{"$f":"COST_RES1!I26*1000","v":{"$error":"#N/A"}},{"$f":"COST_RES1!K26*1000","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title423","v":"Operating period"},{"$f":"title426","v":"h/year"},{"$f":"+COST_RES1!$H$38","v":0},{"$f":"+COST_RES1!$J$38","v":0},{"$f":"+COST_RES1!$L$38","v":0}]
[null,null,null,{"$f":"title424","v":"Steam"},"kg/h",{"$f":"COST_RES1!G33","v":{"$error":"#N/A"}},{"$f":"COST_RES1!I33","v":{"$error":"#N/A"}},{"$f":"COST_RES1!K33","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title280","v":"Equipments"}]
[null,null,{"$f":"title411","v":"Boiler"},{"$f":"title425","v":"USDh/kg steam"},127.8400072150072,{"$f":"+$E$10*F8","v":{"$error":"#N/A"}},{"$f":"+$F10*(G$8/$F$8)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title412","v":"Condenser, cyclone, water pump, cooling tower"},{"$f":"title425","v":"USDh/kg steam"},127.03179279568167,{"$f":"+$E$11*F8","v":{"$error":"#N/A"}},{"$f":"+$F11*(G$8/$F$8)^0.6","v":{"$error":"#N/A"}},{"$f":"+$F11*(H$8/$F$8)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title413","v":"Biomass cutter "},"USD/kW",9.1351230606774436,{"$f":"$E12*F$6","v":{"$error":"#N/A"}},{"$f":"+$F12*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$f":"+$F12*(H$6/$F$6)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title414","v":"Biomass dryer "},"USD/kW",18.270246121354887,{"$error":"#N/A"},{"$f":"+$F13*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"title415","v":"Moisture meter "},"USD/kW",6.0900820404516285,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"title416","v":"Chain pulley block "},"USD/kW",4.5066607099342058,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"title417","v":"Water cooling system "},"USD/kW",7.3080984485419549,{"$error":"#N/A"}]
[null,null,{"$f":"title418","v":"Other accessories "},"USD/kW",70.644951669238893,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Back pressure steam turbine","USD/kW",561.11111111111097,null,{"$f":"+$E18*$F$6*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$f":"+$E18*$F$6*(H$6/$F$6)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title419","v":"Gas Turbine + HRSG system"},"USD/kW",{"$f":"+AVERAGE(1510,1730,1805)","v":1681.6666666666667},null,null,{"$f":"+$E$19*H6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title194","v":"Condensing Turbine"},"USD/kW",337.55364806866999,{"$f":"+$E$20*F6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title420","v":"Generator"},"USD/kW",400,{"$f":"$E21*F$6","v":{"$error":"#N/A"}},{"$f":"+$F21*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$f":"+$F21*(H$6/$F$6)^0.6","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title269","v":"Subtotal"},{"$f":"SUM(F10:F21)","v":{"$error":"#N/A"}},{"$f":"SUM(G10:G21)","v":{"$error":"#N/A"}},{"$f":"SUM(H10:H21)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title281","v":"Building"}]
[null,null,{"$f":"title421","v":"Civil work (building, generator platform etc.)"},"USD",null,{"$f":"19.656* F6+ 1713.4","v":{"$error":"#N/A"}},{"$f":"19.656* G6+ 1713.4","v":{"$error":"#N/A"}},{"$f":"19.656* H6+ 1713.4","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title269","v":"Subtotal"},{"$f":"SUM(F24)","v":{"$error":"#N/A"}},{"$f":"SUM(G24)","v":{"$error":"#N/A"}},{"$f":"SUM(H24)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title282","v":"Installation"}]
[null,null,{"$f":"title422","v":"Connection and earthing"},"USD/kW",27.142857142857142,{"$f":"($E$27*F6)","v":{"$error":"#N/A"}},{"$f":"($E$27*G6)","v":{"$error":"#N/A"}},{"$f":"($E$27*H6)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title269","v":"Subtotal"},{"$f":"SUM(F27)","v":{"$error":"#N/A"}},{"$f":"SUM(G27)","v":{"$error":"#N/A"}},{"$f":"SUM(H27)","v":{"$error":"#N/A"}}]

{"sheet":"FA_Semi_RES1","index":15,"n_rows":108,"n_cols":23,"rows_kept":108,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title408","v":"FINANCIAL EVALUATION OF COGENERATION SEMI-ADVANCED TECHNOLOGY"}]
[]
[]
[{"$f":"title345","v":"Revenues"}]
[]
[null,{"$f":"title346","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title347","v":"Power generation capacity (kW)"},{"$f":"COST_RES1!$I$26*1000","v":{"$error":"#N/A"}},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"D8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title348","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES1!$I$14","v":0},{"$f":"+C9","v":0},{"$f":"+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title266","v":"Operating hours per year"},{"$f":"+COST_RES1!$H$38","v":0},{"$f":"C10","v":0},{"$f":"D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title349","v":"Electricity generation (kWh per year)"},{"$f":"C8*C10*(1-C9)","v":{"$error":"#N/A"}},{"$f":"D8*D10*(1-D9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title350","v":"Electricity - self use cogeneration (kWh per year)"},{"$f":"C12*COST_RES1!$I$14","v":{"$error":"#N/A"}},{"$f":"D12*10%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title351","v":"Power loss in distribution network (kWh per year)"},{"$f":"C12*COST_RES1!$I$13","v":{"$error":"#N/A"}},{"$f":"C14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title352","v":"Electricity consumed by main Industry (kWh per year)"},{"$f":"'Energy Demand'!$F$21*1000","v":0},{"$f":"C15","v":0},{"$f":"D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title353","v":"Total power sold to the customers (kWh per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$199),IF(C12-C13-C14-C15>0,C12-C13-C14-C15,0),C12)","v":{"$error":"#N/A"}},{"$f":"C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title354","v":"Heat generation (GJ per year)"},{"$f":"COST_RES1!I28/1000","v":{"$error":"#N/A"}},{"$f":"C18","v":{"$error":"#N/A"}},{"$f":"D18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title355","v":"Heat loss in distribution network (GJ per year)"},{"$f":"C18*COST_RES1!$I$12","v":{"$error":"#N/A"}},{"$f":"C19","v":{"$error":"#N/A"}},{"$f":"D19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title356","v":"Heat available for main Industry (GJ per year)"},{"$f":"C18-C19","v":{"$error":"#N/A"}},{"$f":"C20","v":{"$error":"#N/A"}},{"$f":"D20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title357","v":"Heat demad main Industry (GJ per year)"},{"$f":"'Energy Demand'!$F$22","v":0},{"$f":"C21","v":0},{"$f":"D21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title358","v":"Heat supplied to main Industry (GJ per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(C21>C20,C20,C21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(D21>D20,D20,D21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(E21>E20,E20,E21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(F21>F20,F20,F21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(G21>G20,G20,G21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(H21>H20,H20,H21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(I21>I20,I20,I21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(J21>J20,J20,J21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(K21>K20,K20,K21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(L21>L20,L20,L21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(M21>M20,M20,M21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(N21>N20,N20,N21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(O21>O20,O20,O21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(P21>P20,P20,P21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(Q21>Q20,Q20,Q21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(R21>R20,R20,R21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(S21>S20,S20,S21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(T21>T20,T20,T21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(U21>U20,U20,U21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(V21>V20,V20,V21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(W21>W20,W20,W21),0)","v":{"$error":"#N/A"}}]
[null,{"$f":"title359","v":"Heat sold to the customers (GJ per year)"},{"$f":"IF('Summary of results-by feedstock'!$AE$197,C20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,D20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,E20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,F20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,G20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,H20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,I20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,J20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,K20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,L20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,M20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,N20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,O20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,P20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,Q20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,R20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,S20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,T20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,U20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,V20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,W20,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"title360","v":"Selling electricity Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$28","v":0},{"$f":"C25","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C25*C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title361","v":"Electricity cost avoided main industry (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"C27","v":0},{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C27*(C12-C16)","v":{"$error":"#N/A"}},{"$f":"D27*(D12-D16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title362","v":"Heat cost avoided main Industry (USD/Gj)"},{"$f":"COST_RES1!$N$14","v":0},{"$f":"C29","v":0},{"$f":"D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C22*C29","v":{"$error":"#N/A"}},{"$f":"D22*D29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title363","v":"Heat sales to nearby consumers (USD/Gj)"},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0}]
[null,null,{"$f":"C31*C23","v":{"$error":"#N/A"}},{"$f":"D31*D23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title364","v":"Total income (USD/year)"},{"$f":"C26+C28+C30+C32","v":{"$error":"#N/A"}},{"$f":"D26+D28+D30+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title365","v":"Project lifetime (years)"},{"$f":"+COST_RES1!$N$16","v":0}]
[]
[]
[{"$f":"title366","v":"Capital and operating cost"}]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title367","v":"Direct capital cost (USD)"}]
[null,{"$f":"title280","v":"Equipments"},{"$f":"COST_RES1!$I$66","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Building"},{"$f":"COST_RES1!$I$67","v":{"$error":"#N/A"}}]
[null,{"$f":"title282","v":"Installation"},{"$f":"COST_RES1!$I$68","v":{"$error":"#N/A"}}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"SUM(C42:C44)","v":{"$error":"#N/A"}},{"$f":"D42+D43+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title369","v":"Capital cost (USD/kW)"},{"$f":"C45/C8","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title372","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title373","v":"Sub-total material cost (USD)"},{"$f":"C52+C60","v":{"$error":"#N/A"}},{"$f":"D52+D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title374","v":"Biomass cost (USD/year)"},{"$f":"C53*C54","v":0},{"$f":"D53*D54","v":0},{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title375","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES1!$I$43","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title376","v":"Biomass total price (USD/t)"},{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title377","v":"Biomass price (USD/t)"},{"$f":"+COST_RES1!$F$43","v":0},{"$f":"C55","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title378","v":"Biomass transportation cost (USD/t)"},{"$f":"+C57*C58","v":0},{"$f":"C56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title379","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES1!$F$56","v":0}]
[null,{"$f":"title380","v":"Transportation distance (km)"},{"$f":"+COST_RES1!$I$56","v":0}]
[]
[null,{"$f":"title381","v":"Water cost (USD/year)"},{"$f":"C61*C62","v":{"$error":"#N/A"}},{"$f":"D61*D62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title382","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES1!$I$44","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title383","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES1!$F$44","v":0.43859649122807021},{"$f":"C62","v":0.43859649122807021},{"$f":"D62","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title384","v":"Sub-total operating cost (USD)"},{"$f":"C65+C66+C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319&\" (USD)\"","v":"Labour cost (USD)"},{"$f":"COST_RES1!J52","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title285","v":"Plant overhead"},{"$f":"COST_RES1!J76","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title286","v":"General and administrative cost"},{"$f":"COST_RES1!J77","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title385","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES1!J71","v":{"$error":"#N/A"}},{"$f":"C68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title386","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES1!J70","v":{"$error":"#N/A"}},{"$f":"C70","v":{"$error":"#N/A"}},{"$f":"D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title387","v":"Sub-total of storage capacity"},{"$f":"+COST_RES1!J62","v":0},{"$f":"C72","v":0},{"$f":"D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title388","v":"Total operation and maintenance cost (USD)"},{"$f":"C51+C64+C68+C70+C72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title102","v":"Financial parameters"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES1!$N$13","v":0}]
[null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES1!$N$11","v":0}]
[]
[null,{"$f":"title389","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title307&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C79*C45","v":{"$error":"#N/A"}}]
[null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES1!$N$10","v":0}]
[null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},{"$f":"+COST_RES1!$N$12","v":0}]
[null,{"$f":"title390","v":"Loan payment (USD/month)"},{"$f":"(PMT(C83/12,(12*C84),C82))","v":{"$error":"#N/A"}}]
[null,{"$f":"title391","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$84,$C$85*12,0)","v":0},{"$f":"IF(E77<=$C$84,$C$85*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title392","v":"Total loan payment (USD)"},{"$f":"SUM(D86:W86)","v":0}]
[null,{"$f":"title393","v":"Loan interest payment (USD)"},{"$f":"C87+C82","v":{"$error":"#N/A"}},{"$f":"title396","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C88/C35","v":{"$error":"#N/A"}},{"$f":"title397","v":"USD per year"}]
[]
[{"$f":"title295","v":"Depreciation"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title394","v":"Depreciation method"},{"$f":"title371","v":"Straight-line"}]
[null,{"$f":"title395","v":"Total depreciation (USD)"},null,{"$f":"COST_RES1!J70","v":{"$error":"#N/A"}},{"$f":"D93","v":{"$error":"#N/A"}},{"$f":"E93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title398","v":"Base case project"}]
[{"$f":"title399","v":"Summary of this project - before tax"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title400","v":"Total revenue (USD)"},null,{"$f":"D33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"-(C45-C82)","v":{"$error":"#N/A"}}]
[null,{"$f":"title401","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D74+D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title402","v":"Loan payment (USD)"},null,{"$f":"D86","v":0},{"$f":"E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title403","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C99:C102)","v":{"$error":"#N/A"}},{"$f":"SUM(D99:D102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title404","v":"Financial analysis results"}]
[]
[null,{"$f":"title405","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C78,D103:W103)+C103","v":{"$error":"#N/A"}}]
[null,{"$f":"title406","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(tir_cell=title593,IF(C107<0,title407,IRR(C103:W103,0.000001)),IF(C107<0,title407,MIRR(C103:W103,fin_rate,rein_rate)))","v":{"$error":"#N/A"}}]

{"sheet":"FA_Adv_RES1","index":16,"n_rows":108,"n_cols":23,"rows_kept":108,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title409","v":"FINANCIAL EVALUATION OF COGENERATION ADVANCED TECHNOLOGY"}]
[]
[]
[{"$f":"title345","v":"Revenues"}]
[]
[null,{"$f":"title346","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title347","v":"Power generation capacity (kW)"},{"$f":"COST_RES1!$K$26*1000","v":{"$error":"#N/A"}},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"D8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title348","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES1!$I$14","v":0},{"$f":"+C9","v":0},{"$f":"+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title266","v":"Operating hours per year"},{"$f":"+COST_RES1!$H$38","v":0},{"$f":"C10","v":0},{"$f":"D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title349","v":"Electricity generation (kWh per year)"},{"$f":"C8*C10*(1-C9)","v":{"$error":"#N/A"}},{"$f":"D8*D10*(1-D9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title350","v":"Electricity - self use cogeneration (kWh per year)"},{"$f":"C12*COST_RES1!$I$14","v":{"$error":"#N/A"}},{"$f":"D12*10%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title351","v":"Power loss in distribution network (kWh per year)"},{"$f":"C12*COST_RES1!$I$13","v":{"$error":"#N/A"}},{"$f":"C14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title352","v":"Electricity consumed by main Industry (kWh per year)"},{"$f":"'Energy Demand'!$F$21*1000","v":0},{"$f":"C15","v":0},{"$f":"D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title353","v":"Total power sold to the customers (kWh per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$199),IF(C12-C13-C14-C15>0,C12-C13-C14-C15,0),C12)","v":{"$error":"#N/A"}},{"$f":"C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title354","v":"Heat generation (GJ per year)"},{"$f":"COST_RES1!K28/1000","v":{"$error":"#N/A"}},{"$f":"C18","v":{"$error":"#N/A"}},{"$f":"D18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title355","v":"Heat loss in distribution network (GJ per year)"},{"$f":"C18*COST_RES1!$I$12","v":{"$error":"#N/A"}},{"$f":"C19","v":{"$error":"#N/A"}},{"$f":"D19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title356","v":"Heat available for main Industry (GJ per year)"},{"$f":"C18-C19","v":{"$error":"#N/A"}},{"$f":"C20","v":{"$error":"#N/A"}},{"$f":"D20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title357","v":"Heat demad main Industry (GJ per year)"},{"$f":"'Energy Demand'!$F$22","v":0},{"$f":"C21","v":0},{"$f":"D21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title358","v":"Heat supplied to main Industry (GJ per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(C21>C20,C20,C21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(D21>D20,D20,D21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(E21>E20,E20,E21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(F21>F20,F20,F21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(G21>G20,G20,G21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(H21>H20,H20,H21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(I21>I20,I20,I21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(J21>J20,J20,J21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(K21>K20,K20,K21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(L21>L20,L20,L21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(M21>M20,M20,M21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(N21>N20,N20,N21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(O21>O20,O20,O21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(P21>P20,P20,P21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(Q21>Q20,Q20,Q21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(R21>R20,R20,R21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(S21>S20,S20,S21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(T21>T20,T20,T21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(U21>U20,U20,U21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(V21>V20,V20,V21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(W21>W20,W20,W21),0)","v":{"$error":"#N/A"}}]
[null,{"$f":"title359","v":"Heat sold to the customers (GJ per year)"},{"$f":"IF('Summary of results-by feedstock'!$AE$197,C20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,D20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,E20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,F20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,G20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,H20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,I20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,J20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,K20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,L20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,M20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,N20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,O20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,P20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,Q20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,R20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,S20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,T20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,U20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,V20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,W20,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"title360","v":"Selling electricity Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$28","v":0},{"$f":"C25","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C25*C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title361","v":"Electricity cost avoided main industry (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"C27","v":0},{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C27*(C12-C16)","v":{"$error":"#N/A"}},{"$f":"D27*(D12-D16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title362","v":"Heat cost avoided main Industry (USD/Gj)"},{"$f":"COST_RES1!$N$14","v":0},{"$f":"C29","v":0},{"$f":"D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C22*C29","v":{"$error":"#N/A"}},{"$f":"D22*D29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title363","v":"Heat sales to nearby consumers (USD/Gj)"},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0}]
[null,null,{"$f":"C31*C23","v":{"$error":"#N/A"}},{"$f":"D31*D23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title364","v":"Total income (USD/year)"},{"$f":"C26+C28+C30+C32","v":{"$error":"#N/A"}},{"$f":"D26+D28+D30+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title365","v":"Project lifetime (years)"},{"$f":"+COST_RES1!$N$16","v":0}]
[]
[]
[{"$f":"title366","v":"Capital and operating cost"}]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title367","v":"Direct capital cost (USD)"}]
[null,{"$f":"title280","v":"Equipments"},{"$f":"COST_RES1!$K$66","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Building"},{"$f":"COST_RES1!$K$67","v":{"$error":"#N/A"}}]
[null,{"$f":"title282","v":"Installation"},{"$f":"COST_RES1!$K$68","v":{"$error":"#N/A"}}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"SUM(C42:C44)","v":{"$error":"#N/A"}},{"$f":"D42+D43+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title369","v":"Capital cost (USD/kW)"},{"$f":"C45/C8","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title372","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title373","v":"Sub-total material cost (USD)"},{"$f":"C52+C60","v":{"$error":"#N/A"}},{"$f":"D52+D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title374","v":"Biomass cost (USD/year)"},{"$f":"C53*C54","v":0},{"$f":"D53*D54","v":0},{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title375","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES1!$K$43","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title376","v":"Biomass total price (USD/t)"},{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title377","v":"Biomass price (USD/t)"},{"$f":"+COST_RES1!$F$43","v":0},{"$f":"C55","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,{"$f":"title378","v":"Biomass transportation cost (USD/t)"},{"$f":"+C57*C58","v":0},{"$f":"C56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title379","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES1!$F$56","v":0}]
[null,{"$f":"title380","v":"Transportation distance (km)"},{"$f":"+COST_RES1!$K$56","v":0}]
[]
[null,{"$f":"title381","v":"Water cost (USD/year)"},{"$f":"C61*C62","v":{"$error":"#N/A"}},{"$f":"D61*D62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title382","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES1!$K$44","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title383","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES1!$F$44","v":0.43859649122807021},{"$f":"C62","v":0.43859649122807021},{"$f":"D62","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title384","v":"Sub-total operating cost (USD)"},{"$f":"C65+C66+C67","v":{"$error":"#N/A"}},{"$f":"D65+D66+D67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319&\" (USD)\"","v":"Labour cost (USD)"},{"$f":"COST_RES1!L52","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title285","v":"Plant overhead"},{"$f":"COST_RES1!L76","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title286","v":"General and administrative cost"},{"$f":"COST_RES1!L77","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title385","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES1!L71","v":{"$error":"#N/A"}},{"$f":"C68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title386","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES1!L70","v":{"$error":"#N/A"}},{"$f":"C70","v":{"$error":"#N/A"}},{"$f":"D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title387","v":"Sub-total of storage capacity"},{"$f":"+COST_RES1!L62","v":0},{"$f":"C72","v":0},{"$f":"D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title388","v":"Total operation and maintenance cost (USD)"},{"$f":"C51+C64+C68+C70+C72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title102","v":"Financial parameters"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES1!$N$13","v":0}]
[null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES1!$N$11","v":0}]
[]
[null,{"$f":"title389","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title307&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C79*C45","v":{"$error":"#N/A"}}]
[null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES1!$N$10","v":0}]
[null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},{"$f":"+COST_RES1!$N$12","v":0}]
[null,{"$f":"title390","v":"Loan payment (USD/month)"},{"$f":"(PMT(C83/12,(12*C84),C82))","v":{"$error":"#N/A"}}]
[null,{"$f":"title391","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$84,$C$85*12,0)","v":0},{"$f":"IF(E77<=$C$84,$C$85*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title392","v":"Total loan payment (USD)"},{"$f":"SUM(D86:W86)","v":0}]
[null,{"$f":"title393","v":"Loan interest payment (USD)"},{"$f":"C87+C82","v":{"$error":"#N/A"}},{"$f":"title396","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C88/C35","v":{"$error":"#N/A"}},{"$f":"title397","v":"USD per year"}]
[]
[{"$f":"title295","v":"Depreciation"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title394","v":"Depreciation method"},{"$f":"title371","v":"Straight-line"}]
[null,{"$f":"title395","v":"Total depreciation (USD)"},null,{"$f":"COST_RES1!L70","v":{"$error":"#N/A"}},{"$f":"D93","v":{"$error":"#N/A"}},{"$f":"E93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title398","v":"Base case project"}]
[{"$f":"title399","v":"Summary of this project - before tax"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title400","v":"Total revenue (USD)"},null,{"$f":"D33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"-(C45-C82)","v":{"$error":"#N/A"}}]
[null,{"$f":"title401","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D74+D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title402","v":"Loan payment (USD)"},null,{"$f":"D86","v":0},{"$f":"E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title403","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C99:C102)","v":{"$error":"#N/A"}},{"$f":"SUM(D99:D102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title404","v":"Financial analysis results"}]
[]
[null,{"$f":"title405","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C78,D103:W103)+C103","v":{"$error":"#N/A"}}]
[null,{"$f":"title406","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(tir_cell=title593,IF(C107<0,title407,IRR(C103:W103,0.000001)),IF(C107<0,title407,MIRR(C103:W103,fin_rate,rein_rate)))","v":{"$error":"#N/A"}}]

{"sheet":"COST_RES2","index":17,"n_rows":125,"n_cols":14,"rows_kept":125,"cut":false,"hidden":false,"merged":[[2,2,2,13],[5,2,5,3],[5,4,5,6],[23,6,23,11],[24,6,24,7],[24,8,24,9],[24,10,24,11],[27,6,27,7],[27,8,27,9],[27,10,27,11],[28,6,28,7],[28,8,28,9],[28,10,28,11],[25,6,25,7],[25,8,25,9],[25,10,25,11],[26,6,26,7],[26,8,26,9],[26,10,26,11],[31,6,31,7],[31,8,31,9],[31,10,31,11],[32,6,32,7],[32,8,32,9],[32,10,32,11],[29,6,29,7],[29,8,29,9],[29,10,29,11],[30,6,30,7],[30,8,30,9],[30,10,30,11],[35,6,35,11],[36,6,36,7],[36,8,36,9],[36,10,36,11],[40,3,41,3],[40,4,41,4],[33,6,33,7],[33,8,33,9],[33,10,33,11],[34,6,34,7],[34,8,34,9],[34,10,34,11],[63,3,64,3],[63,4,64,4],[63,5,64,5],[73,3,74,3],[73,4,74,4],[73,5,74,5],[46,3,47,3],[46,4,47,4],[53,3,54,3],[53,4,54,4],[58,3,59,3],[58,4,59,4],[90,6,90,7],[90,8,90,9],[90,10,90,11],[91,6,91,7],[91,8,91,9],[91,10,91,11],[81,3,82,3],[81,4,82,4],[81,5,82,5],[90,3,91,3],[90,4,91,4],[90,5,91,5],[94,6,94,7],[94,8,94,9],[94,10,94,11],[95,6,95,7],[95,8,95,9],[95,10,95,11],[92,6,92,7],[92,8,92,9],[92,10,92,11],[93,6,93,7],[93,8,93,9],[93,10,93,11],[99,3,100,3],[99,4,100,4],[99,5,100,5],[99,6,99,7],[99,8,99,9],[99,10,99,11],[100,6,100,7],[100,8,100,9],[100,10,100,11],[103,6,103,7],[103,8,103,9],[103,10,103,11],[107,6,107,11],[108,6,108,7],[108,8,108,9],[108,10,108,11],[101,6,101,7],[101,8,101,9],[101,10,101,11],[102,6,102,7],[102,8,102,9],[102,10,102,11],[113,6,113,7],[113,8,113,9],[113,10,113,11],[115,3,116,3],[115,4,116,4],[115,5,116,5],[109,6,109,7],[109,8,109,9],[109,10,109,11],[111,6,111,11],[112,6,112,7],[112,8,112,9],[112,10,112,11]]}
[]
[]
[null,null,{"$f":"+UPPER(title249&'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12)","v":"PROCESSING COSTS FOR POWER GENERATION FROM PLEASE SELECT "}]
[]
[]
[null,null,{"$f":"title31","v":"Use white cells to input data"},null,{"$f":"title32","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title250","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title251","v":"Summary of Operational Parameters"},null,null,null,{"$f":"title102","v":"Financial parameters"}]
[]
[null,null,{"$f":"title67&\"(\"&title76&\")\"","v":"Feedstock available(t/year)"},null,{"$f":"+'Data Entry Needs'!$E$13","v":0},null,{"$f":"title252","v":"CV Biomass (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$E$11=title156,'Data Entry Needs'!$E$11,'Data Entry Needs'!$E$11&'Data Entry Needs'!$E$12),dummy_database!$C$1:$L$31,10,FALSE)/(3.6)","v":{"$error":"#N/A"}},null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,null,{"$f":"title69","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$E$14","v":0},null,{"$f":"title253","v":"CV Syngas (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$E$11=title156,'Data Entry Needs'!$E$11,'Data Entry Needs'!$E$11&'Data Entry Needs'!$E$12),dummy_database!$C$1:$M$31,11,FALSE)/3.6","v":{"$error":"#N/A"}},null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,null,{"$f":"title75","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$E$20","v":0},null,{"$f":"title254","v":"Heat loss in distribution (%)"},null,null,null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$67","v":0}]
[null,null,null,null,null,null,{"$f":"title255","v":"Power loss in distribution (%)"},null,null,null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,null,null,null,null,null,{"$f":"title256","v":"Power - self use (%)"},null,null,null,{"$f":"title260","v":"Heat Price (USD/GJ) "},null,null,{"$f":"'Data Entry Needs'!$E$15*1000/(Steam_Calculator!$F$11*(Steam_Calculator!$D$11-20)+Steam_Calculator!$E$14)","v":0}]
[null,null,null,null,null,null,{"$f":"title35","v":"Operating hours per day"},null,null,null,{"$f":"title261","v":"Sell Electricity Price (USD/kWh) "},null,null,{"$f":"'Data Entry Needs'!$D$28","v":0}]
[null,null,null,null,null,null,{"$f":"title257","v":"Distance to cogen. plant (km)"},null,null,null,{"$f":"title262","v":"Project lifetime"},null,null,{"$f":"'Data Entry Needs'!$D$67","v":0}]
[null,null,null,null,null,null,{"$f":"title258","v":"Electricity Processing Plant (1000 kWh/year)"},null,{"$f":"IF('Energy Demand'!$C$9=2,'Energy Demand'!$G$21,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title259","v":"Heat Processing Plant  (1000 MJ/year)"},null,{"$f":"IF('Energy Demand'!$C$9=2,'Energy Demand'!$G$22,0)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,{"$f":"title263","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title264","v":"Capacities (MWe of power generation)"}]
[null,null,null,null,null,null,{"$f":"title6","v":"Simple"},null,{"$f":"title13","v":"Semi-Advanced"},null,{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,{"$f":"G29/($H$38*1000*(1-$I$14))","v":{"$error":"#N/A"}},null,{"$f":"I29/($H$38*1000*(1-$I$14))","v":{"$error":"#N/A"}},null,{"$f":"K29/($H$38*1000*(1-$I$14))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Energy Potential (MJ/year)",{"$f":"$I$10*$E$10*1000*3.6","v":{"$error":"#N/A"}},null,{"$f":"$I$10*$E$10*1000*3.6","v":{"$error":"#N/A"}},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$D$11=title156,'Data Entry Needs'!$D$11,'Data Entry Needs'!$D$11&'Data Entry Needs'!$D$12),dummy_database!$C$1:$M$31,11,FALSE)*$E$10*1000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Heat (MJ/year)",{"$f":"$G$27*(G30-G31)/(1-(G31/G32))","v":{"$error":"#N/A"}},null,{"$f":"IF(NOT('Data Entry Needs'!$AO$121),$I$27*(I30-I31)*I35/(1-(I31/I32)),$I$18*1000)","v":{"$error":"#N/A"}},null,{"$f":"IF(NOT('Data Entry Needs'!$AO$121),$K$27*(K30-K31)*K35/(1-(K31/K32)),$I$18*1000)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Elect (kWh/year)",{"$f":"(G27*G30-G28)/3.6","v":{"$error":"#N/A"}},null,{"$f":"(I27*I30-I28)*I35/3.6","v":{"$error":"#N/A"}},null,{"$f":"(K27*K30-K28)*K35/3.6","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Thermal Eff.",0.2,null,0.63,null,0.71]
[null,null,null,null,null,"Electrical Eff.",0.2,null,0.2,null,0.3]
[null,null,null,null,null,"Alpha",0.75,null,0.75,null,0.75]
[null,null,null,null,null,"Steam electricity only (kg/h)",{"$f":"G29*3600/(G34*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*COST_RES2!$H$38)","v":{"$error":"#N/A"}},null,{"$f":"I29*3600/(I34*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*COST_RES2!$H$38)","v":{"$error":"#N/A"}},null,{"$f":"K29*3600/(K34*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*COST_RES2!$H$38)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Turb eff.",0.17,null,0.25,null,{"$f":"AVERAGE(17%,60%)","v":0.38500000000000001}]
[null,null,null,null,null,"Utilization Factor",1,null,1,null,1]
[null,null,null,null,null,null,{"$f":"title265","v":"Capacities (MWth of heat generation)"}]
[null,null,null,null,null,null,{"$f":"G28/3.6/1000/$H$38","v":{"$error":"#N/A"}},null,{"$f":"I28/3.6/1000/$H$38","v":{"$error":"#N/A"}},null,{"$f":"K28/3.6/1000/$H$38","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title266","v":"Operating hours per year"},{"$f":"$I$15*'Data Entry Needs'!$I$49","v":0},{"$f":"title266","v":"Operating hours per year"},{"$f":"$I$15*'Data Entry Needs'!$I$49","v":0},{"$f":"title266","v":"Operating hours per year"},{"$f":"$I$15*'Data Entry Needs'!$I$49","v":0}]
[]
[]
[null,null,null,{"$f":"title267","v":"Inputs"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,{"$f":"title271","v":"(USD/Unit)"},"(Unit/year)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(Unit/year)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(Unit/year)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title176","v":"Feedstock"},"t",{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!E$18,'Data Entry Needs'!E$19)","v":0},{"$f":"$E$10","v":0},{"$f":"+G43*$F43","v":0},{"$f":"$E$10","v":0},{"$f":"+I43*$F43","v":0},{"$f":"$E$10","v":0},{"$f":"+K43*$F43","v":0}]
[null,null,null,{"$f":"title268","v":"Water make-up + chemical additives"},"m3",{"$f":"+'Data Entry Needs'!$D$51+0.002*1000/4.56","v":0.43859649122807021},{"$f":"+Steam_Calculator!$C$9*G33*H38/1000","v":{"$error":"#N/A"}},{"$f":"+G44*$F44","v":{"$error":"#N/A"}},{"$f":"+Steam_Calculator!$C$9*I33*J38/1000","v":{"$error":"#N/A"}},{"$f":"+I44*$F44","v":{"$error":"#N/A"}},{"$f":"+Steam_Calculator!$C$9*K33*L38/1000","v":{"$error":"#N/A"}},{"$f":"+K44*$F44","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H43:H44)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J43:J44)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L43:L44)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title272","v":"Labour and miscellaneous costs"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,{"$f":"title274","v":"(USD/person-hour)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title91","v":"Unskilled worker"},"# employee",{"$f":"+'Data Entry Needs'!$D$48","v":0},{"$f":"ROUNDUP(4.9*G$26*5/6,0)","v":{"$error":"#N/A"}},{"$f":"+F49*G49*H38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*I$26*5/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F49*I49*$H$38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*K$26*5/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F49*K49*$H$38","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title111","v":"Skilled worker"},"# employee",{"$f":"+'Data Entry Needs'!I$48","v":0},{"$f":"ROUNDUP(4.9*G$26*1/6,0)","v":{"$error":"#N/A"}},{"$f":"+F50*G50*H38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*I$26*1/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F50*I50*$H$38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*K$26*1/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F50*K50*$H$38","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title115","v":"Miscellaneous cost"},null,null,{"$f":"+'Data Entry Needs'!$I$61","v":0},{"$f":"+G51*SUM(H49:H50)","v":{"$error":"#N/A"}},{"$f":"+G51","v":0},{"$f":"+I51*SUM(J49:J50)","v":{"$error":"#N/A"}},{"$f":"+G51","v":0},{"$f":"+K51*SUM(L49:L50)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,{"$f":"G49+G50","v":{"$error":"#N/A"}},{"$f":"+H49+H50+H51","v":{"$error":"#N/A"}},{"$f":"I49+I50","v":{"$error":"#N/A"}},{"$f":"+J49+J50+J51","v":{"$error":"#N/A"}},{"$f":"K49+K50","v":{"$error":"#N/A"}},{"$f":"+L49+L50+L51","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"+SUM(G49:G50)","v":{"$error":"#N/A"}},null,{"$f":"+SUM(I49:I50)","v":{"$error":"#N/A"}},null,{"$f":"+SUM(K49:K50)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title275","v":"Transport of feedstock"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,"Feedstock (farm to plant)","km",{"$f":"+'Data Entry Needs'!$D$57","v":0},{"$f":"$I$16","v":0},{"$f":"+G56*F56*G43","v":0},{"$f":"$I$16","v":0},{"$f":"+I56*$F56*I$43","v":0},{"$f":"$I$16","v":0},{"$f":"+K56*$F56*K$43","v":0}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"+H56","v":0},null,{"$f":"+J56","v":0},null,{"$f":"+L56","v":0}]
[]
[null,null,null,{"$f":"title277","v":"Storage"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,{"$f":"title273","v":"(USD/t/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title278","v":"Feedstock "},"t",{"$f":"+$E$12","v":0},{"$f":"+STORAGE_RES2!$F$38","v":0},{"$f":"+F61*G61","v":0},{"$f":"+STORAGE_RES2!$I$38","v":0},{"$f":"I61*F61","v":0},{"$f":"+STORAGE_RES2!$L$38","v":0},{"$f":"F61*K61","v":0}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H61)","v":0},null,{"$f":"SUM(J61)","v":0},null,{"$f":"SUM(L61)","v":0}]
[]
[null,null,null,{"$f":"title279","v":"Investment"},{"$f":"title47","v":"Unit"},{"$f":"PROPER(title107)","v":"Years"},"Total",{"$f":"title295","v":"Depreciation"},"Total",{"$f":"title295","v":"Depreciation"},"Total",{"$f":"title295","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(USD)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(USD)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title280","v":"Equipments"},"USD",20,{"$f":"('COST(ADJUSTED)_RES2'!$F$22)*('Data Entry Needs'!$I$65/141)","v":{"$error":"#N/A"}},{"$f":"+G66/F66","v":{"$error":"#N/A"}},{"$f":"('COST(ADJUSTED)_RES2'!$G$22)*('Data Entry Needs'!$I$65/141)","v":{"$error":"#N/A"}},{"$f":"+I66/F66","v":{"$error":"#N/A"}},{"$f":"('COST(ADJUSTED)_RES2'!$H$22)*('Data Entry Needs'!$I$65/141)","v":{"$error":"#N/A"}},{"$f":"+K66/F66","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title281","v":"Building"},"USD",20,{"$f":"+'COST(ADJUSTED)_RES2'!$F$25","v":{"$error":"#N/A"}},{"$f":"+G67/F67","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES2'!$G$25","v":{"$error":"#N/A"}},{"$f":"+I67/F67","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES2'!$H$25","v":{"$error":"#N/A"}},{"$f":"+K67/F67","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title282","v":"Installation"},"USD",20,{"$f":"+'COST(ADJUSTED)_RES2'!$F$28","v":{"$error":"#N/A"}},{"$f":"+G68/F68","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES2'!$G$28","v":{"$error":"#N/A"}},{"$f":"+I68/F68","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES2'!$H$28","v":{"$error":"#N/A"}},{"$f":"+K68/F68","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title283","v":"Total investment"},null,null,{"$f":"SUM(G66:G68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I66:I68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K66:K68)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title293","v":"Total Depreciation"},{"$f":"SUM(H66:H69)","v":{"$error":"#N/A"}},{"$f":"title293","v":"Total Depreciation"},{"$f":"SUM(J66:J69)","v":{"$error":"#N/A"}},{"$f":"title293","v":"Total Depreciation"},{"$f":"SUM(L66:L69)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title114","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$I$60","v":0},null,{"$f":"+F71*H70","v":{"$error":"#N/A"}},null,{"$f":"+F71*$J$70","v":{"$error":"#N/A"}},null,{"$f":"+$F$71*L70","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H70:H71)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J70:J71)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L70:L71)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title99","v":"Other costs"},{"$f":"title47","v":"Unit"},{"$f":"title284","v":"Rate (%)"},null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title285","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$61","v":0},null,{"$f":"+(H49+H50+H71)*$F$76","v":{"$error":"#N/A"}},null,{"$f":"+(J49+J50+J71)*$F$76","v":{"$error":"#N/A"}},null,{"$f":"+(L49+L50+L71)*$F$76","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title286","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$60","v":0},null,{"$f":"+(H45+H52+H76+H71)*$F$77","v":{"$error":"#N/A"}},null,{"$f":"+(J45+J52+J76+J71)*$F$77","v":{"$error":"#N/A"}},null,{"$f":"+(L45+L52+L76+L71)*$F$77","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title287","v":"Loan interest"},"USD",{"$f":"+'Data Entry Needs'!$D$66","v":0},null,{"$f":"-FA_Simple_RES2!G88","v":{"$error":"#N/A"}},null,{"$f":"-FA_Semi_RES2!G88","v":{"$error":"#N/A"}},null,{"$f":"-FA_Adv_RES2!G88","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H76:H78)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J76:J78)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L76:L78)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title292","v":"Share (%)"},"Total",{"$f":"title292","v":"Share (%)"},"Total",{"$f":"title292","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title288","v":"Total operating costs"},null,null,{"$f":"+H45+H52+H57+H62","v":{"$error":"#N/A"}},{"$f":"+G84/$G$87","v":{"$error":"#N/A"}},{"$f":"+J45+J52+J57+J62","v":{"$error":"#N/A"}},{"$f":"+I84/$I$87","v":{"$error":"#N/A"}},{"$f":"+L45+L52+L57+L62","v":{"$error":"#N/A"}},{"$f":"+K84/$K$87","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title289","v":"Total fixed costs"},null,null,{"$f":"+H72","v":{"$error":"#N/A"}},{"$f":"+G85/$G$87","v":{"$error":"#N/A"}},{"$f":"+J72","v":{"$error":"#N/A"}},{"$f":"+I85/$I$87","v":{"$error":"#N/A"}},{"$f":"+L72","v":{"$error":"#N/A"}},{"$f":"+K85/$K$87","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title290","v":"Total other costs"},null,null,{"$f":"+H80","v":{"$error":"#N/A"}},{"$f":"+G86/$G$87","v":{"$error":"#N/A"}},{"$f":"+J80","v":{"$error":"#N/A"}},{"$f":"+I86/$I$87","v":{"$error":"#N/A"}},{"$f":"+L80","v":{"$error":"#N/A"}},{"$f":"+K86/$K$87","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title291","v":"Total production costs"},null,null,{"$f":"SUM(G84:G86)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I84:I86)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K84:K86)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title296","v":"Power Generation"}]
[]
[null,null,null,null,{"$f":"title47","v":"Unit"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title296","v":"Power Generation"},{"$f":"title299","v":"MWh/year"},null,{"$f":"+G26*H38*(1-$I$14)","v":{"$error":"#N/A"}},null,{"$f":"+I26*J38*(1-$I$14)","v":{"$error":"#N/A"}},null,{"$f":"+K26*L38*(1-$I$14)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title297","v":"Electricity - self use"},{"$f":"title299","v":"MWh/year"},null,{"$f":"-G93*$I$14","v":{"$error":"#N/A"}},null,{"$f":"-I93*$I$14","v":{"$error":"#N/A"}},null,{"$f":"-K93*$I$14","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title298","v":"Power loss in distribution network"},{"$f":"title299","v":"MWh/year"},null,{"$f":"-G93*$I$13","v":{"$error":"#N/A"}},null,{"$f":"-I93*$I$13","v":{"$error":"#N/A"}},null,{"$f":"-K93*$I$13","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,{"$f":"SUM(G93:H95)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I93:J95)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K93:L95)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title300","v":"Heat generation"}]
[]
[null,null,null,null,{"$f":"title47","v":"Unit"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title300","v":"Heat generation"},{"$f":"title302","v":"GJ/year"},null,null,null,{"$f":"I28/1000","v":{"$error":"#N/A"}},null,{"$f":"K28/1000","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title301","v":"Heat loss in distribution network"},{"$f":"title302","v":"GJ/year"},null,null,null,{"$f":"-I102*$I$12","v":{"$error":"#N/A"}},null,{"$f":"-K102*$I$12","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,null,{"$f":"SUM(I102:J103)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K102:L103)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title303","v":"Total Production Cost"}]
[]
[null,null,null,null,null,null,{"$f":"title264","v":"Capacities (MWe of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G26","v":{"$error":"#N/A"}},null,{"$f":"+I26","v":{"$error":"#N/A"}},null,{"$f":"+K26","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title304","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G87/G96/1000","v":{"$error":"#N/A"}},null,{"$f":"I87/I96/1000","v":{"$error":"#N/A"}},null,{"$f":"K87/K96/1000","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"title265","v":"Capacities (MWth of heat generation)"}]
[null,null,null,null,null,null,null,null,{"$f":"+I37","v":{"$error":"#N/A"}},null,{"$f":"+K37","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title305","v":"Unit cost of Heat (USD/GJ)"},null,null,null,null,{"$f":"IFERROR(I87/I102,0)","v":0},null,{"$f":"IFERROR(K87/K102,0)","v":0}]
[]
[null,null,null,{"$f":"title306","v":"Average loan interest"},{"$f":"title47","v":"Unit"},{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title283","v":"Total investment"},{"$f":"title307","v":"Loan amount"},{"$f":"title283","v":"Total investment"},{"$f":"title307","v":"Loan amount"},{"$f":"title283","v":"Total investment"},{"$f":"title307","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title307","v":"Loan amount"},"USD",{"$f":"+$N$11","v":0},{"$f":"G69","v":{"$error":"#N/A"}},{"$f":"$F$118*G118","v":{"$error":"#N/A"}},{"$f":"I69","v":{"$error":"#N/A"}},{"$f":"$F$118*I118","v":{"$error":"#N/A"}},{"$f":"K69","v":{"$error":"#N/A"}},{"$f":"$F$118*K118","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title105","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0}]
[null,null,null,{"$f":"title308","v":"Loan payment"},{"$f":"title311","v":"USD/month"},null,null,{"$f":"PMT(H119/12,H122*12,H118,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(J119/12,J122*12,J118,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(L119/12,L122*12,L118,0)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title309","v":"Annual loan payment"},{"$f":"title48","v":"USD/year"},null,null,{"$f":"H120*12","v":{"$error":"#N/A"}},null,{"$f":"J120*12","v":{"$error":"#N/A"}},null,{"$f":"L120*12","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title106","v":"Loan term"},{"$f":"title108","v":"year"},null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0}]
[null,null,null,{"$f":"title310","v":"Total loan payment"},"USD",null,null,{"$f":"H121*H122","v":{"$error":"#N/A"}},null,{"$f":"J121*J122","v":{"$error":"#N/A"}},null,{"$f":"L121*L122","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title287","v":"Loan interest"},"USD",null,null,{"$f":"H123+H118","v":{"$error":"#N/A"}},null,{"$f":"J123+J118","v":{"$error":"#N/A"}},null,{"$f":"L123+L118","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title306","v":"Average loan interest"},{"$f":"title48","v":"USD/year"},null,null,{"$f":"H124/$N$16","v":{"$error":"#N/A"}},null,{"$f":"J124/$N$16","v":{"$error":"#N/A"}},null,{"$f":"L124/$N$16","v":{"$error":"#N/A"}}]

{"sheet":"PRICE_RES2","index":18,"n_rows":26,"n_cols":22,"rows_kept":26,"cut":false,"hidden":true,"merged":[[2,2,2,9],[12,2,13,9],[25,5,25,7],[5,2,5,3],[5,4,5,6]]}
[]
[]
[null,null,{"$f":"+UPPER(title314&'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12)","v":"COLLECTION COSTS CALCULATOR FOR PLEASE SELECT "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title316","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title340","v":"Mechanized"},{"$f":"title325","v":"Number of skilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title332","v":"Agriculture residues spread in the field"},1,{"$f":"+$F$11","v":"Mechanized"},null,{"$f":"title340&2","v":"Mechanized2"},{"$f":"title326","v":"Skilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title333","v":"Agriculture residues collected from field"},2,"Selection1",1,{"$f":"title340&4","v":"Mechanized4"},{"$f":"title327","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title31","v":"Use white cells to input data"},null,{"$f":"title32","v":"Grey cells are used for calculations"},null,null,null,null,null,null,null,null,null,null,{"$f":"title334","v":"Agriculture residues from food processing plant"},3,{"$f":"+VLOOKUP($C$11,$P$3:$Q$10,2,FALSE)","v":1},2,{"$f":"title340&5","v":"Mechanized5"},{"$f":"title328","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title335","v":"Forestry "},4,null,3,{"$f":"title341","v":"Semi-mechanized"},{"$f":"title325","v":"Number of skilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,{"$f":"title315","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title336","v":"Forestry and plantation residues"},5,null,4,{"$f":"title341&1","v":"Semi-mechanized1"},{"$f":"title329","v":"Number of unskilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title337","v":"Residues from wood industry"},6,null,5,{"$f":"title341&2","v":"Semi-mechanized2"},{"$f":"title326","v":"Skilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[null,null,{"$f":"title316","v":"Sources of biomass"},null,null,{"$f":"title317","v":"Collecting method"},null,null,null,null,null,null,null,null,null,{"$f":"title338","v":"Dedicated wood energy plantation "},7,null,null,{"$f":"title341&3","v":"Semi-mechanized3"},{"$f":"title330","v":"Unskilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[null,null,"Agriculture residues spread in the field",null,null,"Mechanized",null,null,null,null,null,null,null,null,null,{"$f":"title339","v":"Collection method"},null,null,null,{"$f":"title341&4","v":"Semi-mechanized4"},{"$f":"title327","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title340","v":"Mechanized"},null,null,null,{"$f":"title341&5","v":"Semi-mechanized5"},{"$f":"title328","v":"Fuel price"},"USD/l"]
[null,null,{"$f":"IF($R$6=7,title321,IF(OR($R$6=1,$R$6=5,$R$6=4),title315,title322))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title341","v":"Semi-mechanized"},null,null,null,{"$f":"title342","v":"Manual"},{"$f":"title329","v":"Number of unskilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title342","v":"Manual"},null,null,null,{"$f":"title342&2","v":"Manual2"},{"$f":"title330","v":"Unskilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[]
[null,null,{"$f":"title318","v":"Biomass price definition"}]
[null,null,{"$f":"title319","v":"Labour cost"},{"$f":"title294","v":"Quantity"},{"$f":"title47","v":"Unit"},{"$f":"title294","v":"Quantity"},null,{"$f":"title47","v":"Unit"},"Total",{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Number of skilled workers"},null,{"$f":"IF(OR(entry2=title581,entry2=title582),title583,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":"person-hour/ha"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Skilled labour wage"},{"$f":"IF(F18=\"\",\"\",IF(F18=title330,'Data Entry Needs'!$D$48,IF(F18=title326,'Data Entry Needs'!$I$48)))","v":0},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$20,3,FALSE),\"\"),\"\")","v":"USD/person-hour"},{"$f":"+IFERROR(G18*D18*(COST_RES2!$E$10/created2),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"},{"$f":"IF(OR(entry2=title581,entry2=title582),1,COST_RES2!$E$11)","v":0}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(AND(selection2=title341,OR(entry2=title581,entry2=title582)),title583,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F19=\"\",\"\",'Data Entry Needs'!$D$48)","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G19*D19*(COST_RES2!$E$10/created2),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,null,{"$f":"+IF(AND(C18=\"\",C19=\"\"),0,IF(C18=\"\",D19,IF(C19=\"\",D18,D18+D19)))","v":0},null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title269,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$18:$I$19,\">0\")","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,{"$f":"title320","v":"Machinery and operating cost"},{"$f":"title294","v":"Quantity"},{"$f":"title47","v":"Unit"},{"$f":"title294","v":"Quantity"},null,{"$f":"title47","v":"Unit"},"Total",{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Average fuel economy"},null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":"l/h"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Fuel price"},{"$f":"IF(F22=\"\",\"\",'Data Entry Needs'!$D$55)","v":0},{"$f":"+IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,3,FALSE),\"\")","v":"USD/l"},{"$f":"+IFERROR(G22*D22*IF($F$11=title342,0,$D$18*COST_RES2!$E$10/COST_RES2!$E$11),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title269,\"\")","v":"Subtotal"},{"$f":"+I22","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),\"Total\",\"\")","v":"Total"},{"$f":"IFERROR(I20+I23,I20)","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($R$6=7,title324,title323)&'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Collection price of Please Select "},null,null,{"$f":"IFERROR(I24/COST_RES2!$E$10,0)","v":0},"USD/t"]

{"sheet":"STORAGE_RES3","index":19,"n_rows":54,"n_cols":37,"rows_kept":54,"cut":false,"hidden":true,"merged":[[2,2,2,12],[7,5,7,11],[19,2,19,12],[21,5,21,11]]}
[]
[]
[null,null,{"$f":"UPPER(title222&'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12)","v":"STORAGE CALCULATOR FOR GASIFICATION+RURAL ELECTRIFICATION FROM PLEASE SELECT "}]
[]
[]
[null,null,{"$f":"title223","v":"Biomass safety stock rate definition"}]
[]
[null,null,null,null,null,{"$f":"title84","v":"Cogeneration Technologies"}]
[null,null,null,{"$f":"title47","v":"Unit"},null,"Tech 1","Tech 2","Tech 3","Tech 2","Tech 5","Tech 6","Tech 3"]
[null,null,{"$f":"title224","v":"Biomass consumption"},{"$f":"title76","v":"t/year"},null,{"$f":"+COST_RES3!$G$43","v":0},null,null,{"$f":"+COST_RES3!$I$43","v":0},null,null,{"$f":"+COST_RES3!$K$43","v":0}]
[null,null,null,{"$f":"title231","v":"t/month"},null,{"$f":"F10/12","v":0},null,null,{"$f":"I10/12","v":0},null,null,{"$f":"L10/12","v":0}]
[null,null,null,{"$f":"title232","v":"t/day"},null,{"$f":"F10/365","v":0},null,null,{"$f":"I10/365","v":0},null,null,{"$f":"L10/365","v":0}]
[]
[null,null,{"$f":"title225","v":"Biomass production within a specific distance"},{"$f":"title76","v":"t/year"},null,{"$f":"+'Data Entry Needs'!$F$13","v":0},{"$f":"+'Data Entry Needs'!$F$13","v":0},{"$f":"+'Data Entry Needs'!$F$13","v":0},{"$f":"+'Data Entry Needs'!$F$13","v":0},{"$f":"+'Data Entry Needs'!$F$13","v":0},{"$f":"+'Data Entry Needs'!$F$13","v":0},{"$f":"+'Data Entry Needs'!$F$13","v":0}]
[]
[null,null,{"$f":"title226","v":"Biomass safety stock rate"},null,null,{"$f":"+F17/100","v":0.3},null,null,{"$f":"+I17/100","v":0.3},null,null,{"$f":"+L17/100","v":0.3}]
[null,null,null,null,null,30,null,null,30,null,null,30]
[null,null,{"$f":"title227","v":"Biomass stock pile capacity"},"ts",null,{"$f":"+MAX(F25:F36)","v":0},null,null,{"$f":"+MAX(I25:I36)","v":0},null,null,{"$f":"+MAX(L25:L36)","v":0}]
[]
[null,null,{"$f":"title228","v":"Maximum storage definition"}]
[]
[null,null,null,null,null,{"$f":"title84","v":"Cogeneration Technologies"}]
[null,null,null,null,null,{"$f":"+F9","v":"Tech 1"},null,null,{"$f":"+I9","v":"Tech 2"},null,null,{"$f":"+L9","v":"Tech 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,{"$f":"title229","v":"Harvest Month Selection"},{"$f":"title230","v":"Storage Month"},"Monthly Consumption (t/month)",{"$f":"title233","v":"Biomass Stored (t)"},"Storage Depletion (t/month)","Monthly Consumption (t/month)",{"$f":"title233","v":"Biomass Stored (t)"},"Storage Depletion (t/month)","Monthly Consumption (t/month)",{"$f":"title233","v":"Biomass Stored (t)"},"Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term",{"$f":"title230","v":"Storage Month"},"EQ term","Storage time"]
[null,null,{"$f":"title234","v":"January"},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$D36+1,IF($AC36>$AC25,0))))","v":0},{"$f":"+F$11","v":0},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$F$11*$F$16,IF(D25>0,($AG25*$F$11/$AK25)*$D25+$F$11*$F$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*11+$G$36-E25,IF($D25>0,IFERROR(($AG25*$F$11/$AK25)*$D25,\"\")+$F$11*$F$16,IF($D25=0,G36-E25)))","v":0},{"$f":"+I$11","v":0},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$I$11*$I$16,IF($D25>0,($AG25*$I$11/$AK25)*$D25+$I$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*11+J36-H25,IF($D25>0,IFERROR(($AG25*$I$11/$AK25)*$D25,\"\")+$I$11*$I$16,IF($D25=0,J36-H25)))","v":0},{"$f":"+L$11","v":0},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$L$11*$L$16,IF($D25>0,($AG25*$L$11/$AK25)*$D25+$L$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*11+M36-K25,IF($D25>0,IFERROR(($AG25*$L$11/$AK25)*$D25,\"\")+$L$11*$L$16,IF($D25=0,M36-K25)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+N(AB25)","v":0},{"$f":"+IF(AND(AC26>AC25,AC25=0),\"Last\"&AF25,\"\")","v":""},{"$f":"+IF($AC25=1,0,IF($AC25<$AC36,1,IF($AC25=$AC36,$AE36+1,IF($AC36>$AC25,1))))","v":4},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF25,$AD$25:$AE$36,2,FALSE),AK25)","v":6},{"$f":"+IF(AND(AI25>AI26,AI26=0),\"Last\"&AJ25,\"\")","v":""},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$AI36+1,IF($AC36>$AC25,0))))","v":0},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ25,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":1}]
[null,null,{"$f":"title235","v":"February"},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},0,{"$f":"IF(D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":0},0,{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":0},0,{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+N(AB26)","v":0},{"$f":"+IF(AND(AC27>AC26,AC26=0),\"Last\"&AF26,\"\")","v":""},{"$f":"+IF($AC26=1,0,IF($AC26<$AC25,1,IF($AC26=$AC25,$AE25+1,IF($AC25>$AC26,1))))","v":5},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF26,$AD$25:$AE$36,2,FALSE),$AG$25)","v":6},{"$f":"+IF(AND(AI26>AI27,AI27=0),\"Last\"&AJ26,\"\")","v":""},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$AI25+1,IF($AC25>$AC26,0))))","v":0},{"$f":"+IF($AI25>$AI26,$AJ25+1,$AJ25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ26,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":1}]
[null,null,{"$f":"title236","v":"March"},0,0,0,0,0,{"$f":"IF($D27>0,($AG27*$I$11/$AK27)*$D27+$I$11*$I$16,0)","v":0},0,0,{"$f":"IF($D27>0,($AG27*$L$11/$AK27)*$D27+$L$11*$L$16,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":"Last1"},6,{"$f":"+IF($AE26>$AE27,$AF26+1,$AF26)","v":1},6,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},{"$f":"+IF($AC27=0,0,IF($AC27>$AC26,1,IF($AC27=$AC26,$AI26+1,IF($AC26>$AC27,0))))","v":0},{"$f":"+IF($AI26>$AI27,$AJ26+1,$AJ26)","v":1},1]
[null,null,{"$f":"title237","v":"April"},1,0,0,0,0,{"$f":"IF($D28>0,($AG28*$I$11/$AK28)*$D28+$I$11*$I$16,0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},0,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":2},4,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":"Last1"},1,1,1]
[null,null,{"$f":"title238","v":"May"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,2,4,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},0,2,1]
[null,null,{"$f":"title239","v":"June"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,2,4,"",0,2,1]
[null,null,{"$f":"title240","v":"July"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,2,4,"",0,2,1]
[null,null,{"$f":"title241","v":"August"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"Last2",4,2,4,"",0,2,1]
[null,null,{"$f":"title242","v":"September"},1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,3,6,"Last2",1,2,1]
[null,null,{"$f":"title243","v":"October"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,3,6,"",0,3,1]
[null,null,{"$f":"title244","v":"November"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,3,6,"",0,3,1]
[null,null,{"$f":"title245","v":"December"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},3,{"$f":"+IF($AE35>$AE36,$AF35+1,$AF35)","v":3},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF36,$AD$25:$AE$36,2,FALSE),$AG$25)","v":6},{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":""},{"$f":"+IF($AC36=0,0,IF($AC36>$AC35,1,IF($AC36=$AC35,$AI35+1,IF($AC35>$AC36,0))))","v":0},{"$f":"+IF($AI35>$AI36,$AJ35+1,$AJ35)","v":3},1]
[null,null,null,{"$f":"+MAX(D25:D36)*30","v":30}]
[null,null,{"$f":"title246","v":"Maximum Storage Capacity Required (ts)"},null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":0},{"$f":"ROUNDUP(MAX(G25:G36),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":2}]
[null,null,{"$f":"title247","v":"Minimum Safety Storage (ts)"},null,null,{"$f":"+ROUNDUP(MIN(G25:G36),0)","v":0},null,null,{"$f":"+ROUNDUP(MIN(J25:J36),0)","v":0},null,null,{"$f":"+ROUNDUP(MIN(M25:M36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC38","v":10}]
[]
[null,null,{"$f":"title248","v":"Monthly Consumption of Biomass Stocked"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F23&\" (kW)\"","v":"Tech 1 (kW)"},{"$f":"I23&\" (kW)\"","v":"Tech 2 (kW)"},{"$f":"L23&\" (kW)\"","v":"Tech 3 (kW)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C25,3)","v":"Jan"},{"$f":"+G25","v":0},{"$f":"+J25","v":0},{"$f":"+M25","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,"Feb",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,"Mar",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,"Apr",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,"May",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,"Jun",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,{"$f":"+LEFT(C32,3)","v":"Aug"},{"$f":"+G32","v":0},{"$f":"+J32","v":0},{"$f":"+M32","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,{"$f":"+LEFT(C33,3)","v":"Sep"},{"$f":"+G33","v":0},{"$f":"+J33","v":0},{"$f":"+M33","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,{"$f":"+LEFT(C34,3)","v":"Oct"},{"$f":"+G34","v":0},{"$f":"+J34","v":0},{"$f":"+M34","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,{"$f":"+LEFT(C35,3)","v":"Nov"},{"$f":"+G35","v":0},{"$f":"+J35","v":0},{"$f":"+M35","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,{"$f":"+LEFT(C36,3)","v":"Dec"},{"$f":"+G36","v":0},{"$f":"+J36","v":0},{"$f":"+M36","v":0}]

{"sheet":"FA_Simple_RES2","index":20,"n_rows":108,"n_cols":23,"rows_kept":108,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title344","v":"FINANCIAL EVALUATION OF COGENERATION SIMPLE TECHNOLOGY"}]
[]
[]
[{"$f":"title345","v":"Revenues"}]
[]
[null,{"$f":"title346","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title347","v":"Power generation capacity (kW)"},{"$f":"COST_RES2!$G$26*1000","v":{"$error":"#N/A"}},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"D8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title348","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES2!$I$14","v":0},{"$f":"+C9","v":0},{"$f":"+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title266","v":"Operating hours per year"},{"$f":"+COST_RES2!$H$38","v":0},{"$f":"C10","v":0},{"$f":"D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title349","v":"Electricity generation (kWh per year)"},{"$f":"C8*C10*(1-C9)","v":{"$error":"#N/A"}},{"$f":"D8*D10*(1-D9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title350","v":"Electricity - self use cogeneration (kWh per year)"},{"$f":"C12*COST_RES2!$I$14","v":{"$error":"#N/A"}},{"$f":"D12*10%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title351","v":"Power loss in distribution network (kWh per year)"},{"$f":"C12*COST_RES2!$I$13","v":{"$error":"#N/A"}},{"$f":"C14","v":{"$error":"#N/A"}},{"$f":"D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title352","v":"Electricity consumed by main Industry (kWh per year)"},{"$f":"'Energy Demand'!$G$21*1000","v":0},{"$f":"C15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title353","v":"Total power sold to the customers (kWh per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$199),IF(C12-C13-C14-C15>0,C12-C13-C14-C15,0),C12)","v":{"$error":"#N/A"}},{"$f":"C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title354","v":"Heat generation (GJ per year)"},0,{"$f":"C18","v":0},{"$f":"D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title355","v":"Heat loss in distribution network (GJ per year)"},{"$f":"C18*COST_RES2!$I$12","v":0},{"$f":"C19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title356","v":"Heat available for main Industry (GJ per year)"},{"$f":"C18-C19","v":0},{"$f":"C20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title357","v":"Heat demad main Industry (GJ per year)"},{"$f":"'Energy Demand'!$G$22","v":0},{"$f":"C21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title358","v":"Heat supplied to main Industry (GJ per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(C21>C20,C20,C21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(D21>D20,D20,D21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(E21>E20,E20,E21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(F21>F20,F20,F21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(G21>G20,G20,G21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(H21>H20,H20,H21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(I21>I20,I20,I21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(J21>J20,J20,J21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(K21>K20,K20,K21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(L21>L20,L20,L21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(M21>M20,M20,M21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(N21>N20,N20,N21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(O21>O20,O20,O21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(P21>P20,P20,P21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(Q21>Q20,Q20,Q21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(R21>R20,R20,R21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(S21>S20,S20,S21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(T21>T20,T20,T21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(U21>U20,U20,U21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(V21>V20,V20,V21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(W21>W20,W20,W21),0)","v":{"$error":"#N/A"}}]
[null,{"$f":"title359","v":"Heat sold to the customers (GJ per year)"},{"$f":"IF('Summary of results-by feedstock'!$AE$197,C20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,D20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,E20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,F20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,G20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,H20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,I20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,J20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,K20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,L20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,M20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,N20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,O20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,P20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,Q20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,R20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,S20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,T20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,U20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,V20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,W20,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"title360","v":"Selling electricity Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$28","v":0},{"$f":"C25","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C25*C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title361","v":"Electricity cost avoided main industry (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"C27","v":0},{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C27*(C12-C16)","v":{"$error":"#N/A"}},{"$f":"D27*(D12-D16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title362","v":"Heat cost avoided main Industry (USD/Gj)"},{"$f":"COST_RES2!$N$14","v":0},{"$f":"C29","v":0},{"$f":"D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C22*C29","v":{"$error":"#N/A"}},{"$f":"D22*D29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title363","v":"Heat sales to nearby consumers (USD/Gj)"},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0}]
[null,null,{"$f":"C31*C23","v":{"$error":"#N/A"}},{"$f":"D31*D23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title364","v":"Total income (USD/year)"},{"$f":"C26+C28+C30+C32","v":{"$error":"#N/A"}},{"$f":"D26+D28+D30+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title365","v":"Project lifetime (years)"},{"$f":"+COST_RES2!$N$16","v":0}]
[]
[]
[{"$f":"title366","v":"Capital and operating cost"}]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title367","v":"Direct capital cost (USD)"}]
[null,{"$f":"title280","v":"Equipments"},{"$f":"COST_RES2!$G$66","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Building"},{"$f":"COST_RES2!$G$67","v":{"$error":"#N/A"}}]
[null,{"$f":"title282","v":"Installation"},{"$f":"COST_RES2!$G$68","v":{"$error":"#N/A"}}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"SUM(C42:C44)","v":{"$error":"#N/A"}},{"$f":"D42+D43+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title369","v":"Capital cost (USD/kW)"},{"$f":"C45/C8","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title372","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title373","v":"Sub-total material cost (USD)"},{"$f":"C52+C60","v":{"$error":"#N/A"}},{"$f":"D52+D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title374","v":"Biomass cost (USD/year)"},{"$f":"C53*C54","v":0},{"$f":"D53*D54","v":0},{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title375","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES2!$G$43","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title376","v":"Biomass total price (USD/t)"},{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title377","v":"Biomass price (USD/t)"},{"$f":"+COST_RES2!$F$43","v":0},{"$f":"C55","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title378","v":"Biomass transportation cost (USD/t)"},{"$f":"+C57*C58","v":0},{"$f":"C56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title379","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES2!$F$56","v":0}]
[null,{"$f":"title380","v":"Transportation distance (km)"},{"$f":"+COST_RES2!$G$56","v":0}]
[]
[null,{"$f":"title381","v":"Water cost (USD/year)"},{"$f":"C61*C62","v":{"$error":"#N/A"}},{"$f":"D61*D62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title382","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES2!$G$44","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title383","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES2!$F$44","v":0.43859649122807021},{"$f":"C62","v":0.43859649122807021},{"$f":"D62","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title384","v":"Sub-total operating cost (USD)"},{"$f":"C65+C66+C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319&\" (USD)\"","v":"Labour cost (USD)"},{"$f":"COST_RES2!H52","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title285","v":"Plant overhead"},{"$f":"COST_RES2!H76","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title286","v":"General and administrative cost"},{"$f":"COST_RES2!H77","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title385","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES2!H71","v":{"$error":"#N/A"}},{"$f":"C68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title386","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES2!H70","v":{"$error":"#N/A"}},{"$f":"C70","v":{"$error":"#N/A"}},{"$f":"D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title387","v":"Sub-total of storage capacity"},{"$f":"+COST_RES2!H62","v":0},{"$f":"C72","v":0},{"$f":"D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title388","v":"Total operation and maintenance cost (USD)"},{"$f":"C51+C64+C68+C70+C72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title102","v":"Financial parameters"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES2!$N$13","v":0}]
[null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES2!$N$11","v":0}]
[]
[null,{"$f":"title389","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title307&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C79*C45","v":{"$error":"#N/A"}}]
[null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES2!$N$10","v":0}]
[null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},{"$f":"+COST_RES2!$N$12","v":0}]
[null,{"$f":"title390","v":"Loan payment (USD/month)"},{"$f":"(PMT(C83/12,(12*C84),C82))","v":{"$error":"#N/A"}}]
[null,{"$f":"title391","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$84,$C$85*12,0)","v":0},{"$f":"IF(E77<=$C$84,$C$85*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title392","v":"Total loan payment (USD)"},{"$f":"SUM(D86:W86)","v":0}]
[null,{"$f":"title393","v":"Loan interest payment (USD)"},{"$f":"C87+C82","v":{"$error":"#N/A"}},{"$f":"title396","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C88/C35","v":{"$error":"#N/A"}},{"$f":"title397","v":"USD per year"}]
[]
[{"$f":"title295","v":"Depreciation"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title394","v":"Depreciation method"},{"$f":"title371","v":"Straight-line"}]
[null,{"$f":"title395","v":"Total depreciation (USD)"},null,{"$f":"COST_RES2!H70","v":{"$error":"#N/A"}},{"$f":"D93","v":{"$error":"#N/A"}},{"$f":"E93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title398","v":"Base case project"}]
[{"$f":"title399","v":"Summary of this project - before tax"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title400","v":"Total revenue (USD)"},null,{"$f":"D33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"-(C45-C82)","v":{"$error":"#N/A"}}]
[null,{"$f":"title401","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D74+D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title402","v":"Loan payment (USD)"},null,{"$f":"D86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title403","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C99:C102)","v":{"$error":"#N/A"}},{"$f":"SUM(D99:D102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title404","v":"Financial analysis results"}]
[]
[null,{"$f":"title405","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C78,D103:W103)+C103","v":{"$error":"#N/A"}}]
[null,{"$f":"title406","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(tir_cell=title593,IF(C107<0,title407,IRR(C103:W103,0.000001)),IF(C107<0,title407,MIRR(C103:W103,fin_rate,rein_rate)))","v":{"$error":"#N/A"}}]

{"sheet":"FA_Semi_RES2","index":21,"n_rows":108,"n_cols":23,"rows_kept":108,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title408","v":"FINANCIAL EVALUATION OF COGENERATION SEMI-ADVANCED TECHNOLOGY"}]
[]
[]
[{"$f":"title345","v":"Revenues"}]
[]
[null,{"$f":"title346","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title347","v":"Power generation capacity (kW)"},{"$f":"COST_RES2!$I$26*1000","v":{"$error":"#N/A"}},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"D8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title348","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES2!$I$14","v":0},{"$f":"+C9","v":0},{"$f":"+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title266","v":"Operating hours per year"},{"$f":"+COST_RES2!$H$38","v":0},{"$f":"C10","v":0},{"$f":"D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title349","v":"Electricity generation (kWh per year)"},{"$f":"C8*C10*(1-C9)","v":{"$error":"#N/A"}},{"$f":"D8*D10*(1-D9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title350","v":"Electricity - self use cogeneration (kWh per year)"},{"$f":"C12*COST_RES2!$I$14","v":{"$error":"#N/A"}},{"$f":"D12*10%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title351","v":"Power loss in distribution network (kWh per year)"},{"$f":"C12*COST_RES2!$I$13","v":{"$error":"#N/A"}},{"$f":"C14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title352","v":"Electricity consumed by main Industry (kWh per year)"},{"$f":"'Energy Demand'!$G$21*1000","v":0},{"$f":"C15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title353","v":"Total power sold to the customers (kWh per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$199),IF(C12-C13-C14-C15>0,C12-C13-C14-C15,0),C12)","v":{"$error":"#N/A"}},{"$f":"C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title354","v":"Heat generation (GJ per year)"},{"$f":"COST_RES2!I28/1000","v":{"$error":"#N/A"}},{"$f":"C18","v":{"$error":"#N/A"}},{"$f":"D18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title355","v":"Heat loss in distribution network (GJ per year)"},{"$f":"C18*COST_RES2!$I$12","v":{"$error":"#N/A"}},{"$f":"C19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title356","v":"Heat available for main Industry (GJ per year)"},{"$f":"C18-C19","v":{"$error":"#N/A"}},{"$f":"C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title357","v":"Heat demad main Industry (GJ per year)"},{"$f":"'Energy Demand'!$G$22","v":0},{"$f":"C21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title358","v":"Heat supplied to main Industry (GJ per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(C21>C20,C20,C21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(D21>D20,D20,D21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(E21>E20,E20,E21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(F21>F20,F20,F21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(G21>G20,G20,G21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(H21>H20,H20,H21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(I21>I20,I20,I21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(J21>J20,J20,J21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(K21>K20,K20,K21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(L21>L20,L20,L21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(M21>M20,M20,M21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(N21>N20,N20,N21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(O21>O20,O20,O21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(P21>P20,P20,P21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(Q21>Q20,Q20,Q21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(R21>R20,R20,R21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(S21>S20,S20,S21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(T21>T20,T20,T21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(U21>U20,U20,U21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(V21>V20,V20,V21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(W21>W20,W20,W21),0)","v":{"$error":"#N/A"}}]
[null,{"$f":"title359","v":"Heat sold to the customers (GJ per year)"},{"$f":"IF('Summary of results-by feedstock'!$AE$197,C20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,D20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,E20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,F20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,G20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,H20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,I20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,J20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,K20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,L20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,M20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,N20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,O20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,P20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,Q20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,R20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,S20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,T20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,U20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,V20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,W20,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"title360","v":"Selling electricity Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$28","v":0},{"$f":"C25","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C25*C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title361","v":"Electricity cost avoided main industry (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"C27","v":0},{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C27*(C12-C16)","v":{"$error":"#N/A"}},{"$f":"D27*(D12-D16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title362","v":"Heat cost avoided main Industry (USD/Gj)"},{"$f":"COST_RES2!$N$14","v":0},{"$f":"C29","v":0},{"$f":"D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C22*C29","v":{"$error":"#N/A"}},{"$f":"D22*D29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title363","v":"Heat sales to nearby consumers (USD/Gj)"},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0}]
[null,null,{"$f":"C31*C23","v":{"$error":"#N/A"}},{"$f":"D31*D23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title364","v":"Total income (USD/year)"},{"$f":"C26+C28+C30+C32","v":{"$error":"#N/A"}},{"$f":"D26+D28+D30+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title365","v":"Project lifetime (years)"},{"$f":"+COST_RES2!$N$16","v":0}]
[]
[]
[{"$f":"title366","v":"Capital and operating cost"}]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title367","v":"Direct capital cost (USD)"}]
[null,{"$f":"title280","v":"Equipments"},{"$f":"COST_RES2!$I$66","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Building"},{"$f":"COST_RES2!$I$67","v":{"$error":"#N/A"}}]
[null,{"$f":"title282","v":"Installation"},{"$f":"COST_RES2!$I$68","v":{"$error":"#N/A"}}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"SUM(C42:C44)","v":{"$error":"#N/A"}},{"$f":"D42+D43+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title369","v":"Capital cost (USD/kW)"},{"$f":"C45/C8","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title372","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title373","v":"Sub-total material cost (USD)"},{"$f":"C52+C60","v":{"$error":"#N/A"}},{"$f":"D52+D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title374","v":"Biomass cost (USD/year)"},{"$f":"C53*C54","v":0},{"$f":"D53*D54","v":0},{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title375","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES2!$I$43","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title376","v":"Biomass total price (USD/t)"},{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title377","v":"Biomass price (USD/t)"},{"$f":"+COST_RES2!$F$43","v":0},{"$f":"C55","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,{"$f":"title378","v":"Biomass transportation cost (USD/t)"},{"$f":"+C57*C58","v":0},{"$f":"C56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title379","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES2!$F$56","v":0}]
[null,{"$f":"title380","v":"Transportation distance (km)"},{"$f":"+COST_RES2!$I$56","v":0}]
[]
[null,{"$f":"title381","v":"Water cost (USD/year)"},{"$f":"C61*C62","v":{"$error":"#N/A"}},{"$f":"D61*D62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title382","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES2!$I$44","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title383","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES2!$F$44","v":0.43859649122807021},{"$f":"C62","v":0.43859649122807021},{"$f":"D62","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title384","v":"Sub-total operating cost (USD)"},{"$f":"C65+C66+C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319&\" (USD)\"","v":"Labour cost (USD)"},{"$f":"COST_RES2!J52","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title285","v":"Plant overhead"},{"$f":"COST_RES2!J76","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title286","v":"General and administrative cost"},{"$f":"COST_RES2!J77","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title385","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES2!J71","v":{"$error":"#N/A"}},{"$f":"C68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title386","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES2!J70","v":{"$error":"#N/A"}},{"$f":"C70","v":{"$error":"#N/A"}},{"$f":"D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title387","v":"Sub-total of storage capacity"},{"$f":"+COST_RES2!J62","v":0},{"$f":"C72","v":0},{"$f":"D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title388","v":"Total operation and maintenance cost (USD)"},{"$f":"C51+C64+C68+C70+C72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title102","v":"Financial parameters"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES2!$N$13","v":0}]
[null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES2!$N$11","v":0}]
[]
[null,{"$f":"title389","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title307&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C79*C45","v":{"$error":"#N/A"}}]
[null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES2!$N$10","v":0}]
[null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},{"$f":"+COST_RES2!$N$12","v":0}]
[null,{"$f":"title390","v":"Loan payment (USD/month)"},{"$f":"(PMT(C83/12,(12*C84),C82))","v":{"$error":"#N/A"}}]
[null,{"$f":"title391","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$84,$C$85*12,0)","v":0},{"$f":"IF(E77<=$C$84,$C$85*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title392","v":"Total loan payment (USD)"},{"$f":"SUM(D86:W86)","v":0}]
[null,{"$f":"title393","v":"Loan interest payment (USD)"},{"$f":"C87+C82","v":{"$error":"#N/A"}},{"$f":"title396","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C88/C35","v":{"$error":"#N/A"}},{"$f":"title397","v":"USD per year"}]
[]
[{"$f":"title295","v":"Depreciation"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title394","v":"Depreciation method"},{"$f":"title371","v":"Straight-line"}]
[null,{"$f":"title395","v":"Total depreciation (USD)"},null,{"$f":"COST_RES2!J70","v":{"$error":"#N/A"}},{"$f":"D93","v":{"$error":"#N/A"}},{"$f":"E93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title398","v":"Base case project"}]
[{"$f":"title399","v":"Summary of this project - before tax"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title400","v":"Total revenue (USD)"},null,{"$f":"D33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"-(C45-C82)","v":{"$error":"#N/A"}}]
[null,{"$f":"title401","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D74+D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title402","v":"Loan payment (USD)"},null,{"$f":"D86","v":0},{"$f":"E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title403","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C99:C102)","v":{"$error":"#N/A"}},{"$f":"SUM(D99:D102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title404","v":"Financial analysis results"}]
[]
[null,{"$f":"title405","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C78,D103:W103)+C103","v":{"$error":"#N/A"}}]
[null,{"$f":"title406","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(tir_cell=title593,IF(C107<0,title407,IRR(C103:W103,0.000001)),IF(C107<0,title407,MIRR(C103:W103,fin_rate,rein_rate)))","v":{"$error":"#N/A"}}]

{"sheet":"FA_Adv_RES2","index":22,"n_rows":108,"n_cols":23,"rows_kept":108,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title409","v":"FINANCIAL EVALUATION OF COGENERATION ADVANCED TECHNOLOGY"}]
[]
[]
[{"$f":"title345","v":"Revenues"}]
[]
[null,{"$f":"title346","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title347","v":"Power generation capacity (kW)"},{"$f":"COST_RES2!$K$26*1000","v":{"$error":"#N/A"}},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"D8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title348","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES2!$I$14","v":0},{"$f":"+C9","v":0},{"$f":"+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title266","v":"Operating hours per year"},{"$f":"+COST_RES2!$H$38","v":0},{"$f":"C10","v":0},{"$f":"D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title349","v":"Electricity generation (kWh per year)"},{"$f":"C8*C10*(1-C9)","v":{"$error":"#N/A"}},{"$f":"D8*D10*(1-D9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title350","v":"Electricity - self use cogeneration (kWh per year)"},{"$f":"C12*COST_RES2!$I$14","v":{"$error":"#N/A"}},{"$f":"D12*10%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title351","v":"Power loss in distribution network (kWh per year)"},{"$f":"C12*COST_RES2!$I$13","v":{"$error":"#N/A"}},{"$f":"C14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title352","v":"Electricity consumed by main Industry (kWh per year)"},{"$f":"'Energy Demand'!$G$21*1000","v":0},{"$f":"C15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title353","v":"Total power sold to the customers (kWh per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$199),IF(C12-C13-C14-C15>0,C12-C13-C14-C15,0),C12)","v":{"$error":"#N/A"}},{"$f":"C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title354","v":"Heat generation (GJ per year)"},{"$f":"COST_RES2!K28/1000","v":{"$error":"#N/A"}},{"$f":"C18","v":{"$error":"#N/A"}},{"$f":"D18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title355","v":"Heat loss in distribution network (GJ per year)"},{"$f":"C18*COST_RES2!$I$12","v":{"$error":"#N/A"}},{"$f":"C19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title356","v":"Heat available for main Industry (GJ per year)"},{"$f":"C18-C19","v":{"$error":"#N/A"}},{"$f":"C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title357","v":"Heat demad main Industry (GJ per year)"},{"$f":"'Energy Demand'!$G$22","v":0},{"$f":"C21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title358","v":"Heat supplied to main Industry (GJ per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(C21>C20,C20,C21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(D21>D20,D20,D21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(E21>E20,E20,E21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(F21>F20,F20,F21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(G21>G20,G20,G21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(H21>H20,H20,H21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(I21>I20,I20,I21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(J21>J20,J20,J21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(K21>K20,K20,K21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(L21>L20,L20,L21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(M21>M20,M20,M21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(N21>N20,N20,N21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(O21>O20,O20,O21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(P21>P20,P20,P21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(Q21>Q20,Q20,Q21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(R21>R20,R20,R21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(S21>S20,S20,S21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(T21>T20,T20,T21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(U21>U20,U20,U21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(V21>V20,V20,V21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(W21>W20,W20,W21),0)","v":{"$error":"#N/A"}}]
[null,{"$f":"title359","v":"Heat sold to the customers (GJ per year)"},{"$f":"IF('Summary of results-by feedstock'!$AE$197,C20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,D20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,E20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,F20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,G20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,H20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,I20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,J20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,K20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,L20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,M20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,N20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,O20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,P20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,Q20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,R20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,S20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,T20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,U20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,V20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,W20,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"title360","v":"Selling electricity Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$28","v":0},{"$f":"C25","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C25*C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title361","v":"Electricity cost avoided main industry (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"C27","v":0},{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C27*(C12-C16)","v":{"$error":"#N/A"}},{"$f":"D27*(D12-D16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title362","v":"Heat cost avoided main Industry (USD/Gj)"},{"$f":"COST_RES2!$N$14","v":0},{"$f":"C29","v":0},{"$f":"D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C22*C29","v":{"$error":"#N/A"}},{"$f":"D22*D29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title363","v":"Heat sales to nearby consumers (USD/Gj)"},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0}]
[null,null,{"$f":"C31*C23","v":{"$error":"#N/A"}},{"$f":"D31*D23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title364","v":"Total income (USD/year)"},{"$f":"C26+C28+C30+C32","v":{"$error":"#N/A"}},{"$f":"D26+D28+D30+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title365","v":"Project lifetime (years)"},{"$f":"+COST_RES2!$N$16","v":0}]
[]
[]
[{"$f":"title366","v":"Capital and operating cost"}]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title367","v":"Direct capital cost (USD)"}]
[null,{"$f":"title280","v":"Equipments"},{"$f":"COST_RES2!$K$66","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Building"},{"$f":"COST_RES2!$K$67","v":{"$error":"#N/A"}}]
[null,{"$f":"title282","v":"Installation"},{"$f":"COST_RES2!$K$68","v":{"$error":"#N/A"}}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"SUM(C42:C44)","v":{"$error":"#N/A"}},{"$f":"D42+D43+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title369","v":"Capital cost (USD/kW)"},{"$f":"C45/C8","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title372","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title373","v":"Sub-total material cost (USD)"},{"$f":"C52+C60","v":{"$error":"#N/A"}},{"$f":"D52+D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title374","v":"Biomass cost (USD/year)"},{"$f":"C53*C54","v":0},{"$f":"D53*D54","v":0},{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title375","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES2!$K$43","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title376","v":"Biomass total price (USD/t)"},{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title377","v":"Biomass price (USD/t)"},{"$f":"+COST_RES2!$F$43","v":0},{"$f":"C55","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,{"$f":"title378","v":"Biomass transportation cost (USD/t)"},{"$f":"+C57*C58","v":0},{"$f":"C56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title379","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES2!$F$56","v":0}]
[null,{"$f":"title380","v":"Transportation distance (km)"},{"$f":"+COST_RES2!$K$56","v":0}]
[]
[null,{"$f":"title381","v":"Water cost (USD/year)"},{"$f":"C61*C62","v":{"$error":"#N/A"}},{"$f":"D61*D62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title382","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES2!$K$44","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title383","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES2!$F$44","v":0.43859649122807021},{"$f":"C62","v":0.43859649122807021},{"$f":"D62","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title384","v":"Sub-total operating cost (USD)"},{"$f":"C65+C66+C67","v":{"$error":"#N/A"}},{"$f":"D65+D66+D67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319&\" (USD)\"","v":"Labour cost (USD)"},{"$f":"COST_RES2!L52","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title285","v":"Plant overhead"},{"$f":"COST_RES2!L76","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title286","v":"General and administrative cost"},{"$f":"COST_RES2!L77","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title385","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES2!L71","v":{"$error":"#N/A"}},{"$f":"C68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title386","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES2!L70","v":{"$error":"#N/A"}},{"$f":"C70","v":{"$error":"#N/A"}},{"$f":"D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title387","v":"Sub-total of storage capacity"},{"$f":"+COST_RES2!L62","v":0},{"$f":"C72","v":0},{"$f":"D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title388","v":"Total operation and maintenance cost (USD)"},{"$f":"C51+C64+C68+C70+C72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title102","v":"Financial parameters"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES2!$N$13","v":0}]
[null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES2!$N$11","v":0}]
[]
[null,{"$f":"title389","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title307&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C79*C45","v":{"$error":"#N/A"}}]
[null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES2!$N$10","v":0}]
[null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},{"$f":"+COST_RES2!$N$12","v":0}]
[null,{"$f":"title390","v":"Loan payment (USD/month)"},{"$f":"(PMT(C83/12,(12*C84),C82))","v":{"$error":"#N/A"}}]
[null,{"$f":"title391","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$84,$C$85*12,0)","v":0},{"$f":"IF(E77<=$C$84,$C$85*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title392","v":"Total loan payment (USD)"},{"$f":"SUM(D86:W86)","v":0}]
[null,{"$f":"title393","v":"Loan interest payment (USD)"},{"$f":"C87+C82","v":{"$error":"#N/A"}},{"$f":"title396","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C88/C35","v":{"$error":"#N/A"}},{"$f":"title397","v":"USD per year"}]
[]
[{"$f":"title295","v":"Depreciation"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title394","v":"Depreciation method"},{"$f":"title371","v":"Straight-line"}]
[null,{"$f":"title395","v":"Total depreciation (USD)"},null,{"$f":"COST_RES2!L70","v":{"$error":"#N/A"}},{"$f":"D93","v":{"$error":"#N/A"}},{"$f":"E93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title398","v":"Base case project"}]
[{"$f":"title399","v":"Summary of this project - before tax"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title400","v":"Total revenue (USD)"},null,{"$f":"D33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"-(C45-C82)","v":{"$error":"#N/A"}}]
[null,{"$f":"title401","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D74+D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title402","v":"Loan payment (USD)"},null,{"$f":"D86","v":0},{"$f":"E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title403","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C99:C102)","v":{"$error":"#N/A"}},{"$f":"SUM(D99:D102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title404","v":"Financial analysis results"}]
[]
[null,{"$f":"title405","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C78,D103:W103)+C103","v":{"$error":"#N/A"}}]
[null,{"$f":"title406","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(tir_cell=title593,IF(C107<0,title407,IRR(C103:W103,0.000001)),IF(C107<0,title407,MIRR(C103:W103,fin_rate,rein_rate)))","v":{"$error":"#N/A"}}]

{"sheet":"COST_RES3","index":23,"n_rows":125,"n_cols":14,"rows_kept":125,"cut":false,"hidden":false,"merged":[[113,6,113,7],[113,8,113,9],[113,10,113,11],[115,3,116,3],[115,4,116,4],[115,5,116,5],[109,6,109,7],[109,8,109,9],[109,10,109,11],[111,6,111,11],[112,6,112,7],[112,8,112,9],[112,10,112,11],[103,6,103,7],[103,8,103,9],[103,10,103,11],[107,6,107,11],[108,6,108,7],[108,8,108,9],[108,10,108,11],[101,6,101,7],[101,8,101,9],[101,10,101,11],[102,6,102,7],[102,8,102,9],[102,10,102,11],[99,3,100,3],[99,4,100,4],[99,5,100,5],[99,6,99,7],[99,8,99,9],[99,10,99,11],[100,6,100,7],[100,8,100,9],[100,10,100,11],[94,6,94,7],[94,8,94,9],[94,10,94,11],[95,6,95,7],[95,8,95,9],[95,10,95,11],[92,6,92,7],[92,8,92,9],[92,10,92,11],[93,6,93,7],[93,8,93,9],[93,10,93,11],[90,6,90,7],[90,8,90,9],[90,10,90,11],[91,6,91,7],[91,8,91,9],[91,10,91,11],[81,3,82,3],[81,4,82,4],[81,5,82,5],[90,3,91,3],[90,4,91,4],[90,5,91,5],[63,3,64,3],[63,4,64,4],[63,5,64,5],[73,3,74,3],[73,4,74,4],[73,5,74,5],[46,3,47,3],[46,4,47,4],[53,3,54,3],[53,4,54,4],[58,3,59,3],[58,4,59,4],[35,6,35,11],[36,6,36,7],[36,8,36,9],[36,10,36,11],[40,3,41,3],[40,4,41,4],[33,6,33,7],[33,8,33,9],[33,10,33,11],[34,6,34,7],[34,8,34,9],[34,10,34,11],[31,6,31,7],[31,8,31,9],[31,10,31,11],[32,6,32,7],[32,8,32,9],[32,10,32,11],[29,6,29,7],[29,8,29,9],[29,10,29,11],[30,6,30,7],[30,8,30,9],[30,10,30,11],[28,6,28,7],[28,8,28,9],[28,10,28,11],[25,6,25,7],[25,8,25,9],[25,10,25,11],[26,6,26,7],[26,8,26,9],[26,10,26,11],[2,2,2,13],[5,2,5,3],[5,4,5,6],[23,6,23,11],[24,6,24,7],[24,8,24,9],[24,10,24,11],[27,6,27,7],[27,8,27,9],[27,10,27,11]]}
[]
[]
[null,null,{"$f":"+UPPER(title249&'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12)","v":"PROCESSING COSTS FOR POWER GENERATION FROM PLEASE SELECT "}]
[]
[]
[null,null,{"$f":"title31","v":"Use white cells to input data"},null,{"$f":"title32","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title250","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title251","v":"Summary of Operational Parameters"},null,null,null,{"$f":"title102","v":"Financial parameters"}]
[]
[null,null,{"$f":"title67&\"(\"&title76&\")\"","v":"Feedstock available(t/year)"},null,{"$f":"+'Data Entry Needs'!$F$13","v":0},null,{"$f":"title252","v":"CV Biomass (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$F$11=title156,'Data Entry Needs'!$F$11,'Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12),dummy_database!$C$1:$L$31,10,FALSE)/(3.6)","v":{"$error":"#N/A"}},null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,null,{"$f":"title69","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$F$14","v":0},null,{"$f":"title253","v":"CV Syngas (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$F$11=title156,'Data Entry Needs'!$F$11,'Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12),dummy_database!$C$1:$M$31,11,FALSE)/3.6","v":{"$error":"#N/A"}},null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,null,{"$f":"title75","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$F$20","v":0},null,{"$f":"title254","v":"Heat loss in distribution (%)"},null,null,null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$67","v":0}]
[null,null,null,null,null,null,{"$f":"title255","v":"Power loss in distribution (%)"},null,null,null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,null,null,null,null,null,{"$f":"title256","v":"Power - self use (%)"},null,null,null,{"$f":"title260","v":"Heat Price (USD/GJ) "},null,null,{"$f":"'Data Entry Needs'!$F$15*1000/(Steam_Calculator!$F$11*(Steam_Calculator!$D$11-20)+Steam_Calculator!$E$14)","v":0}]
[null,null,null,null,null,null,{"$f":"title35","v":"Operating hours per day"},null,null,null,{"$f":"title261","v":"Sell Electricity Price (USD/kWh) "},null,null,{"$f":"'Data Entry Needs'!$D$28","v":0}]
[null,null,null,null,null,null,{"$f":"title257","v":"Distance to cogen. plant (km)"},null,null,null,{"$f":"title262","v":"Project lifetime"},null,null,{"$f":"'Data Entry Needs'!$D$67","v":0}]
[null,null,null,null,null,null,{"$f":"title258","v":"Electricity Processing Plant (1000 kWh/year)"},null,{"$f":"IF('Energy Demand'!$C$9=2,'Energy Demand'!$I$21,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title259","v":"Heat Processing Plant  (1000 MJ/year)"},null,{"$f":"IF('Energy Demand'!$C$9=2,'Energy Demand'!$I$22,0)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,{"$f":"title263","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title264","v":"Capacities (MWe of power generation)"}]
[null,null,null,null,null,null,{"$f":"title6","v":"Simple"},null,{"$f":"title13","v":"Semi-Advanced"},null,{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,{"$f":"G29/($H$38*1000*(1-$I$14))","v":{"$error":"#N/A"}},null,{"$f":"I29/($H$38*1000*(1-$I$14))","v":{"$error":"#N/A"}},null,{"$f":"K29/($H$38*1000*(1-$I$14))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Energy Potential (MJ/year)",{"$f":"$I$10*$E$10*1000*3.6","v":{"$error":"#N/A"}},null,{"$f":"$I$10*$E$10*1000*3.6","v":{"$error":"#N/A"}},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$D$11=title156,'Data Entry Needs'!$D$11,'Data Entry Needs'!$D$11&'Data Entry Needs'!$D$12),dummy_database!$C$1:$M$31,11,FALSE)*$E$10*1000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Heat (MJ/year)",{"$f":"$G$27*(G30-G31)/(1-(G31/G32))","v":{"$error":"#N/A"}},null,{"$f":"IF(NOT('Data Entry Needs'!$AO$121),$I$27*(I30-I31)*I35/(1-(I31/I32)),$I$18*1000)","v":{"$error":"#N/A"}},null,{"$f":"IF(NOT('Data Entry Needs'!$AO$121),$K$27*(K30-K31)*K35/(1-(K31/K32)),$I$18*1000)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Elect (kWh/year)",{"$f":"(G27*G30-G28)/3.6","v":{"$error":"#N/A"}},null,{"$f":"(I27*I30-I28)*I35/3.6","v":{"$error":"#N/A"}},null,{"$f":"(K27*K30-K28)*K35/3.6","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Thermal Eff.",0.2,null,0.63,null,0.71]
[null,null,null,null,null,"Electrical Eff.",0.2,null,0.2,null,0.3]
[null,null,null,null,null,"Alpha",0.75,null,0.75,null,0.75]
[null,null,null,null,null,"Steam electricity only (kg/h)",{"$f":"G29*3600/(G34*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*COST_RES3!$H$38)","v":{"$error":"#N/A"}},null,{"$f":"I29*3600/(I34*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*COST_RES3!$H$38)","v":{"$error":"#N/A"}},null,{"$f":"K29*3600/(K34*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*COST_RES3!$H$38)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Turb eff.",0.17,null,0.25,null,{"$f":"AVERAGE(17%,60%)","v":0.38500000000000001}]
[null,null,null,null,null,"Utilization Factor",1,null,1,null,1]
[null,null,null,null,null,null,{"$f":"title265","v":"Capacities (MWth of heat generation)"}]
[null,null,null,null,null,null,{"$f":"G28/3.6/1000/$H$38","v":{"$error":"#N/A"}},null,{"$f":"I28/3.6/1000/$H$38","v":{"$error":"#N/A"}},null,{"$f":"K28/3.6/1000/$H$38","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title266","v":"Operating hours per year"},{"$f":"$I$15*'Data Entry Needs'!$I$49","v":0},{"$f":"title266","v":"Operating hours per year"},{"$f":"$I$15*'Data Entry Needs'!$I$49","v":0},{"$f":"title266","v":"Operating hours per year"},{"$f":"$I$15*'Data Entry Needs'!$I$49","v":0}]
[]
[]
[null,null,null,{"$f":"title267","v":"Inputs"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,{"$f":"title271","v":"(USD/Unit)"},"(Unit/year)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(Unit/year)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(Unit/year)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title176","v":"Feedstock"},"t",{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!F$18,'Data Entry Needs'!F$19)","v":0},{"$f":"$E$10","v":0},{"$f":"+G43*$F43","v":0},{"$f":"$E$10","v":0},{"$f":"+I43*$F43","v":0},{"$f":"$E$10","v":0},{"$f":"+K43*$F43","v":0}]
[null,null,null,{"$f":"title268","v":"Water make-up + chemical additives"},"m3",{"$f":"+'Data Entry Needs'!$D$51+0.002*1000/4.56","v":0.43859649122807021},{"$f":"+Steam_Calculator!$C$9*G33*H38/1000","v":{"$error":"#N/A"}},{"$f":"+G44*$F44","v":{"$error":"#N/A"}},{"$f":"+Steam_Calculator!$C$9*I33*J38/1000","v":{"$error":"#N/A"}},{"$f":"+I44*$F44","v":{"$error":"#N/A"}},{"$f":"+Steam_Calculator!$C$9*K33*L38/1000","v":{"$error":"#N/A"}},{"$f":"+K44*$F44","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H43:H44)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J43:J44)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L43:L44)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title272","v":"Labour and miscellaneous costs"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,{"$f":"title274","v":"(USD/person-hour)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title91","v":"Unskilled worker"},"# employee",{"$f":"+'Data Entry Needs'!$D$48","v":0},{"$f":"ROUNDUP(4.9*G$26*5/6,0)","v":{"$error":"#N/A"}},{"$f":"+F49*G49*H38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*I$26*5/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F49*I49*$H$38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*K$26*5/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F49*K49*$H$38","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title111","v":"Skilled worker"},"# employee",{"$f":"+'Data Entry Needs'!I$48","v":0},{"$f":"ROUNDUP(4.9*G$26*1/6,0)","v":{"$error":"#N/A"}},{"$f":"+F50*G50*H38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*I$26*1/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F50*I50*$H$38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*K$26*1/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F50*K50*$H$38","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title115","v":"Miscellaneous cost"},null,null,{"$f":"+'Data Entry Needs'!$I$61","v":0},{"$f":"+G51*SUM(H49:H50)","v":{"$error":"#N/A"}},{"$f":"+G51","v":0},{"$f":"+I51*SUM(J49:J50)","v":{"$error":"#N/A"}},{"$f":"+G51","v":0},{"$f":"+K51*SUM(L49:L50)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,{"$f":"G49+G50","v":{"$error":"#N/A"}},{"$f":"+H49+H50+H51","v":{"$error":"#N/A"}},{"$f":"I49+I50","v":{"$error":"#N/A"}},{"$f":"+J49+J50+J51","v":{"$error":"#N/A"}},{"$f":"K49+K50","v":{"$error":"#N/A"}},{"$f":"+L49+L50+L51","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"+SUM(G49:G50)","v":{"$error":"#N/A"}},null,{"$f":"+SUM(I49:I50)","v":{"$error":"#N/A"}},null,{"$f":"+SUM(K49:K50)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title275","v":"Transport of feedstock"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,"Feedstock (farm to plant)","km",{"$f":"+'Data Entry Needs'!$D$57","v":0},{"$f":"$I$16","v":0},{"$f":"+G56*F56*G43","v":0},{"$f":"$I$16","v":0},{"$f":"+I56*$F56*I$43","v":0},{"$f":"$I$16","v":0},{"$f":"+K56*$F56*K$43","v":0}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"+H56","v":0},null,{"$f":"+J56","v":0},null,{"$f":"+L56","v":0}]
[]
[null,null,null,{"$f":"title277","v":"Storage"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,{"$f":"title273","v":"(USD/t/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title278","v":"Feedstock "},"t",{"$f":"+$E$12","v":0},{"$f":"+STORAGE_RES3!$F$38","v":0},{"$f":"+F61*G61","v":0},{"$f":"+STORAGE_RES3!$I$38","v":0},{"$f":"I61*F61","v":0},{"$f":"+STORAGE_RES3!$L$38","v":0},{"$f":"F61*K61","v":0}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H61)","v":0},null,{"$f":"SUM(J61)","v":0},null,{"$f":"SUM(L61)","v":0}]
[]
[null,null,null,{"$f":"title279","v":"Investment"},{"$f":"title47","v":"Unit"},{"$f":"PROPER(title107)","v":"Years"},"Total",{"$f":"title295","v":"Depreciation"},"Total",{"$f":"title295","v":"Depreciation"},"Total",{"$f":"title295","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(USD)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(USD)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title280","v":"Equipments"},"USD",20,{"$f":"('COST(ADJUSTED)_RES3'!$F$22)*('Data Entry Needs'!$I$65/141)","v":{"$error":"#N/A"}},{"$f":"+G66/F66","v":{"$error":"#N/A"}},{"$f":"('COST(ADJUSTED)_RES3'!$G$22)*('Data Entry Needs'!$I$65/141)","v":{"$error":"#N/A"}},{"$f":"+I66/F66","v":{"$error":"#N/A"}},{"$f":"('COST(ADJUSTED)_RES3'!$H$22)*('Data Entry Needs'!$I$65/141)","v":{"$error":"#N/A"}},{"$f":"+K66/F66","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title281","v":"Building"},"USD",20,{"$f":"+'COST(ADJUSTED)_RES3'!$F$25","v":{"$error":"#N/A"}},{"$f":"+G67/F67","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES3'!$G$25","v":{"$error":"#N/A"}},{"$f":"+I67/F67","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES3'!$H$25","v":{"$error":"#N/A"}},{"$f":"+K67/F67","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title282","v":"Installation"},"USD",20,{"$f":"+'COST(ADJUSTED)_RES3'!$F$28","v":{"$error":"#N/A"}},{"$f":"+G68/F68","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES3'!$G$28","v":{"$error":"#N/A"}},{"$f":"+I68/F68","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES3'!$H$28","v":{"$error":"#N/A"}},{"$f":"+K68/F68","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title283","v":"Total investment"},null,null,{"$f":"SUM(G66:G68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I66:I68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K66:K68)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title293","v":"Total Depreciation"},{"$f":"SUM(H66:H69)","v":{"$error":"#N/A"}},{"$f":"title293","v":"Total Depreciation"},{"$f":"SUM(J66:J69)","v":{"$error":"#N/A"}},{"$f":"title293","v":"Total Depreciation"},{"$f":"SUM(L66:L69)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title114","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$I$60","v":0},null,{"$f":"+F71*H70","v":{"$error":"#N/A"}},null,{"$f":"+F71*$J$70","v":{"$error":"#N/A"}},null,{"$f":"+$F$71*L70","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H70:H71)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J70:J71)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L70:L71)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title99","v":"Other costs"},{"$f":"title47","v":"Unit"},{"$f":"title284","v":"Rate (%)"},null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title285","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$61","v":0},null,{"$f":"+(H49+H50+H71)*$F$76","v":{"$error":"#N/A"}},null,{"$f":"+(J49+J50+J71)*$F$76","v":{"$error":"#N/A"}},null,{"$f":"+(L49+L50+L71)*$F$76","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title286","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$60","v":0},null,{"$f":"+(H45+H52+H76+H71)*$F$77","v":{"$error":"#N/A"}},null,{"$f":"+(J45+J52+J76+J71)*$F$77","v":{"$error":"#N/A"}},null,{"$f":"+(L45+L52+L76+L71)*$F$77","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title287","v":"Loan interest"},"USD",{"$f":"+'Data Entry Needs'!$D$66","v":0},null,{"$f":"-FA_Simple_RES3!G88","v":{"$error":"#N/A"}},null,{"$f":"-FA_Semi_RES3!G88","v":{"$error":"#N/A"}},null,{"$f":"-FA_Adv_RES3!G88","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H76:H78)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J76:J78)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L76:L78)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title292","v":"Share (%)"},"Total",{"$f":"title292","v":"Share (%)"},"Total",{"$f":"title292","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title288","v":"Total operating costs"},null,null,{"$f":"+H45+H52+H57+H62","v":{"$error":"#N/A"}},{"$f":"+G84/$G$87","v":{"$error":"#N/A"}},{"$f":"+J45+J52+J57+J62","v":{"$error":"#N/A"}},{"$f":"+I84/$I$87","v":{"$error":"#N/A"}},{"$f":"+L45+L52+L57+L62","v":{"$error":"#N/A"}},{"$f":"+K84/$K$87","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title289","v":"Total fixed costs"},null,null,{"$f":"+H72","v":{"$error":"#N/A"}},{"$f":"+G85/$G$87","v":{"$error":"#N/A"}},{"$f":"+J72","v":{"$error":"#N/A"}},{"$f":"+I85/$I$87","v":{"$error":"#N/A"}},{"$f":"+L72","v":{"$error":"#N/A"}},{"$f":"+K85/$K$87","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title290","v":"Total other costs"},null,null,{"$f":"+H80","v":{"$error":"#N/A"}},{"$f":"+G86/$G$87","v":{"$error":"#N/A"}},{"$f":"+J80","v":{"$error":"#N/A"}},{"$f":"+I86/$I$87","v":{"$error":"#N/A"}},{"$f":"+L80","v":{"$error":"#N/A"}},{"$f":"+K86/$K$87","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title291","v":"Total production costs"},null,null,{"$f":"SUM(G84:G86)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I84:I86)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K84:K86)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title296","v":"Power Generation"}]
[]
[null,null,null,null,{"$f":"title47","v":"Unit"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title296","v":"Power Generation"},{"$f":"title299","v":"MWh/year"},null,{"$f":"+G26*H38*(1-$I$14)","v":{"$error":"#N/A"}},null,{"$f":"+I26*J38*(1-$I$14)","v":{"$error":"#N/A"}},null,{"$f":"+K26*L38*(1-$I$14)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title297","v":"Electricity - self use"},{"$f":"title299","v":"MWh/year"},null,{"$f":"-G93*$I$14","v":{"$error":"#N/A"}},null,{"$f":"-I93*$I$14","v":{"$error":"#N/A"}},null,{"$f":"-K93*$I$14","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title298","v":"Power loss in distribution network"},{"$f":"title299","v":"MWh/year"},null,{"$f":"-G93*$I$13","v":{"$error":"#N/A"}},null,{"$f":"-I93*$I$13","v":{"$error":"#N/A"}},null,{"$f":"-K93*$I$13","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,{"$f":"SUM(G93:H95)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I93:J95)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K93:L95)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title300","v":"Heat generation"}]
[]
[null,null,null,null,{"$f":"title47","v":"Unit"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title300","v":"Heat generation"},{"$f":"title302","v":"GJ/year"},null,null,null,{"$f":"I28/1000","v":{"$error":"#N/A"}},null,{"$f":"K28/1000","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title301","v":"Heat loss in distribution network"},{"$f":"title302","v":"GJ/year"},null,null,null,{"$f":"-I102*$I$12","v":{"$error":"#N/A"}},null,{"$f":"-K102*$I$12","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,null,{"$f":"SUM(I102:J103)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K102:L103)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title303","v":"Total Production Cost"}]
[]
[null,null,null,null,null,null,{"$f":"title264","v":"Capacities (MWe of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G26","v":{"$error":"#N/A"}},null,{"$f":"+I26","v":{"$error":"#N/A"}},null,{"$f":"+K26","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title304","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G87/G96/1000","v":{"$error":"#N/A"}},null,{"$f":"I87/I96/1000","v":{"$error":"#N/A"}},null,{"$f":"K87/K96/1000","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"title265","v":"Capacities (MWth of heat generation)"}]
[null,null,null,null,null,null,null,null,{"$f":"+I37","v":{"$error":"#N/A"}},null,{"$f":"+K37","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title305","v":"Unit cost of Heat (USD/GJ)"},null,null,null,null,{"$f":"IFERROR(I87/I102,0)","v":0},null,{"$f":"IFERROR(K87/K102,0)","v":0}]
[]
[null,null,null,{"$f":"title306","v":"Average loan interest"},{"$f":"title47","v":"Unit"},{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title283","v":"Total investment"},{"$f":"title307","v":"Loan amount"},{"$f":"title283","v":"Total investment"},{"$f":"title307","v":"Loan amount"},{"$f":"title283","v":"Total investment"},{"$f":"title307","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title307","v":"Loan amount"},"USD",{"$f":"+$N$11","v":0},{"$f":"G69","v":{"$error":"#N/A"}},{"$f":"$F$118*G118","v":{"$error":"#N/A"}},{"$f":"I69","v":{"$error":"#N/A"}},{"$f":"$F$118*I118","v":{"$error":"#N/A"}},{"$f":"K69","v":{"$error":"#N/A"}},{"$f":"$F$118*K118","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title105","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0}]
[null,null,null,{"$f":"title308","v":"Loan payment"},{"$f":"title311","v":"USD/month"},null,null,{"$f":"PMT(H119/12,H122*12,H118,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(J119/12,J122*12,J118,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(L119/12,L122*12,L118,0)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title309","v":"Annual loan payment"},{"$f":"title48","v":"USD/year"},null,null,{"$f":"H120*12","v":{"$error":"#N/A"}},null,{"$f":"J120*12","v":{"$error":"#N/A"}},null,{"$f":"L120*12","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title106","v":"Loan term"},{"$f":"title108","v":"year"},null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0}]
[null,null,null,{"$f":"title310","v":"Total loan payment"},"USD",null,null,{"$f":"H121*H122","v":{"$error":"#N/A"}},null,{"$f":"J121*J122","v":{"$error":"#N/A"}},null,{"$f":"L121*L122","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title287","v":"Loan interest"},"USD",null,null,{"$f":"H123+H118","v":{"$error":"#N/A"}},null,{"$f":"J123+J118","v":{"$error":"#N/A"}},null,{"$f":"L123+L118","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title306","v":"Average loan interest"},{"$f":"title48","v":"USD/year"},null,null,{"$f":"H124/$N$16","v":{"$error":"#N/A"}},null,{"$f":"J124/$N$16","v":{"$error":"#N/A"}},null,{"$f":"L124/$N$16","v":{"$error":"#N/A"}}]

{"sheet":"PRICE_RES3","index":24,"n_rows":26,"n_cols":22,"rows_kept":26,"cut":false,"hidden":true,"merged":[[2,2,2,9],[12,2,13,9],[25,5,25,7],[5,2,5,3],[5,4,5,6]]}
[]
[]
[null,null,{"$f":"+UPPER(title314&'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12)","v":"COLLECTION COSTS CALCULATOR FOR PLEASE SELECT "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title316","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title340","v":"Mechanized"},{"$f":"title325","v":"Number of skilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title332","v":"Agriculture residues spread in the field"},1,{"$f":"+$F$11","v":"Mechanized"},null,{"$f":"title340&2","v":"Mechanized2"},{"$f":"title326","v":"Skilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title333","v":"Agriculture residues collected from field"},2,"Selection1",1,{"$f":"title340&4","v":"Mechanized4"},{"$f":"title327","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title31","v":"Use white cells to input data"},null,{"$f":"title32","v":"Grey cells are used for calculations"},null,null,null,null,null,null,null,null,null,null,{"$f":"title334","v":"Agriculture residues from food processing plant"},3,{"$f":"+VLOOKUP($C$11,$P$3:$Q$10,2,FALSE)","v":1},2,{"$f":"title340&5","v":"Mechanized5"},{"$f":"title328","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title335","v":"Forestry "},4,null,3,{"$f":"title341","v":"Semi-mechanized"},{"$f":"title325","v":"Number of skilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,{"$f":"title315","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title336","v":"Forestry and plantation residues"},5,null,4,{"$f":"title341&1","v":"Semi-mechanized1"},{"$f":"title329","v":"Number of unskilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title337","v":"Residues from wood industry"},6,null,5,{"$f":"title341&2","v":"Semi-mechanized2"},{"$f":"title326","v":"Skilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[null,null,{"$f":"title316","v":"Sources of biomass"},null,null,{"$f":"title317","v":"Collecting method"},null,null,null,null,null,null,null,null,null,{"$f":"title338","v":"Dedicated wood energy plantation "},7,null,null,{"$f":"title341&3","v":"Semi-mechanized3"},{"$f":"title330","v":"Unskilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[null,null,"Agriculture residues spread in the field",null,null,"Mechanized",null,null,null,null,null,null,null,null,null,{"$f":"title339","v":"Collection method"},null,null,null,{"$f":"title341&4","v":"Semi-mechanized4"},{"$f":"title327","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title340","v":"Mechanized"},null,null,null,{"$f":"title341&5","v":"Semi-mechanized5"},{"$f":"title328","v":"Fuel price"},"USD/l"]
[null,null,{"$f":"IF($R$6=7,title321,IF(OR($R$6=1,$R$6=5,$R$6=4),title315,title322))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title341","v":"Semi-mechanized"},null,null,null,{"$f":"title342","v":"Manual"},{"$f":"title329","v":"Number of unskilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title342","v":"Manual"},null,null,null,{"$f":"title342&2","v":"Manual2"},{"$f":"title330","v":"Unskilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[]
[null,null,{"$f":"title318","v":"Biomass price definition"}]
[null,null,{"$f":"title319","v":"Labour cost"},{"$f":"title294","v":"Quantity"},{"$f":"title47","v":"Unit"},{"$f":"title294","v":"Quantity"},null,{"$f":"title47","v":"Unit"},"Total",{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Number of skilled workers"},null,{"$f":"IF(OR(entry3=title581,entry3=title582),title583,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":"person-hour/ha"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Skilled labour wage"},{"$f":"IF(F18=\"\",\"\",IF(F18=title330,'Data Entry Needs'!$D$48,IF(F18=title326,'Data Entry Needs'!$I$48)))","v":0},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$20,3,FALSE),\"\"),\"\")","v":"USD/person-hour"},{"$f":"+IFERROR(G18*D18*(COST_RES3!$E$10/created3),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"},{"$f":"IF(OR(entry3=title581,entry3=title582),1,COST_RES3!$E$11)","v":0}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(AND(selection3=title341,OR(entry3=title581,entry3=title582)),title583,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F19=\"\",\"\",'Data Entry Needs'!$D$48)","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G19*D19*(COST_RES3!$E$10/created3),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,null,{"$f":"+IF(AND(C18=\"\",C19=\"\"),0,IF(C18=\"\",D19,IF(C19=\"\",D18,D18+D19)))","v":0},null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title269,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$18:$I$19,\">0\")","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,{"$f":"title320","v":"Machinery and operating cost"},{"$f":"title294","v":"Quantity"},{"$f":"title47","v":"Unit"},{"$f":"title294","v":"Quantity"},null,{"$f":"title47","v":"Unit"},"Total",{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Average fuel economy"},null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":"l/h"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Fuel price"},{"$f":"IF(F22=\"\",\"\",'Data Entry Needs'!$D$55)","v":0},{"$f":"+IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,3,FALSE),\"\")","v":"USD/l"},{"$f":"+IFERROR(G22*D22*IF($F$11=title342,0,$D$18*COST_RES3!$E$10/COST_RES3!$E$11),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title269,\"\")","v":"Subtotal"},{"$f":"+I22","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),\"Total\",\"\")","v":"Total"},{"$f":"IFERROR(I20+I23,I20)","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($R$6=7,title324,title323)&'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Collection price of Please Select "},null,null,{"$f":"IFERROR(I24/COST_RES3!$E$10,0)","v":0},"USD/t"]

{"sheet":"STORAGE_RES4","index":25,"n_rows":54,"n_cols":37,"rows_kept":54,"cut":false,"hidden":true,"merged":[[2,2,2,12],[7,5,7,11],[19,2,19,12],[21,5,21,11]]}
[]
[]
[null,null,{"$f":"UPPER(title222&'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12)","v":"STORAGE CALCULATOR FOR GASIFICATION+RURAL ELECTRIFICATION FROM PLEASE SELECT "}]
[]
[]
[null,null,{"$f":"title223","v":"Biomass safety stock rate definition"}]
[]
[null,null,null,null,null,{"$f":"title84","v":"Cogeneration Technologies"}]
[null,null,null,{"$f":"title47","v":"Unit"},null,"Tech 1","Tech 2","Tech 3","Tech 2","Tech 5","Tech 6","Tech 3"]
[null,null,{"$f":"title224","v":"Biomass consumption"},{"$f":"title76","v":"t/year"},null,{"$f":"+COST_RES4!$G$43","v":0},null,null,{"$f":"+COST_RES4!$I$43","v":0},null,null,{"$f":"+COST_RES4!$K$43","v":0}]
[null,null,null,{"$f":"title231","v":"t/month"},null,{"$f":"F10/12","v":0},null,null,{"$f":"I10/12","v":0},null,null,{"$f":"L10/12","v":0}]
[null,null,null,{"$f":"title232","v":"t/day"},null,{"$f":"F10/365","v":0},null,null,{"$f":"I10/365","v":0},null,null,{"$f":"L10/365","v":0}]
[]
[null,null,{"$f":"title225","v":"Biomass production within a specific distance"},{"$f":"title76","v":"t/year"},null,{"$f":"+'Data Entry Needs'!$G$13","v":0},{"$f":"+'Data Entry Needs'!$G$13","v":0},{"$f":"+'Data Entry Needs'!$G$13","v":0},{"$f":"+'Data Entry Needs'!$G$13","v":0},{"$f":"+'Data Entry Needs'!$G$13","v":0},{"$f":"+'Data Entry Needs'!$G$13","v":0},{"$f":"+'Data Entry Needs'!$G$13","v":0}]
[]
[null,null,{"$f":"title226","v":"Biomass safety stock rate"},null,null,{"$f":"+F17/100","v":0.3},null,null,{"$f":"+I17/100","v":0.3},null,null,{"$f":"+L17/100","v":0.3}]
[null,null,null,null,null,30,null,null,30,null,null,30]
[null,null,{"$f":"title227","v":"Biomass stock pile capacity"},"ts",null,{"$f":"+MAX(F25:F36)","v":0},null,null,{"$f":"+MAX(I25:I36)","v":0},null,null,{"$f":"+MAX(L25:L36)","v":0}]
[]
[null,null,{"$f":"title228","v":"Maximum storage definition"}]
[]
[null,null,null,null,null,{"$f":"title84","v":"Cogeneration Technologies"}]
[null,null,null,null,null,{"$f":"+F9","v":"Tech 1"},null,null,{"$f":"+I9","v":"Tech 2"},null,null,{"$f":"+L9","v":"Tech 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,{"$f":"title229","v":"Harvest Month Selection"},{"$f":"title230","v":"Storage Month"},"Monthly Consumption (t/month)",{"$f":"title233","v":"Biomass Stored (t)"},"Storage Depletion (t/month)","Monthly Consumption (t/month)",{"$f":"title233","v":"Biomass Stored (t)"},"Storage Depletion (t/month)","Monthly Consumption (t/month)",{"$f":"title233","v":"Biomass Stored (t)"},"Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term",{"$f":"title230","v":"Storage Month"},"EQ term","Storage time"]
[null,null,{"$f":"title234","v":"January"},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$D36+1,IF($AC36>$AC25,0))))","v":0},{"$f":"+F$11","v":0},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$F$11*$F$16,IF(D25>0,($AG25*$F$11/$AK25)*$D25+$F$11*$F$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*11+$G$36-E25,IF($D25>0,IFERROR(($AG25*$F$11/$AK25)*$D25,\"\")+$F$11*$F$16,IF($D25=0,G36-E25)))","v":0},{"$f":"+I$11","v":0},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$I$11*$I$16,IF($D25>0,($AG25*$I$11/$AK25)*$D25+$I$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*11+J36-H25,IF($D25>0,IFERROR(($AG25*$I$11/$AK25)*$D25,\"\")+$I$11*$I$16,IF($D25=0,J36-H25)))","v":0},{"$f":"+L$11","v":0},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$L$11*$L$16,IF($D25>0,($AG25*$L$11/$AK25)*$D25+$L$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*11+M36-K25,IF($D25>0,IFERROR(($AG25*$L$11/$AK25)*$D25,\"\")+$L$11*$L$16,IF($D25=0,M36-K25)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+N(AB25)","v":0},{"$f":"+IF(AND(AC26>AC25,AC25=0),\"Last\"&AF25,\"\")","v":""},{"$f":"+IF($AC25=1,0,IF($AC25<$AC36,1,IF($AC25=$AC36,$AE36+1,IF($AC36>$AC25,1))))","v":4},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF25,$AD$25:$AE$36,2,FALSE),AK25)","v":6},{"$f":"+IF(AND(AI25>AI26,AI26=0),\"Last\"&AJ25,\"\")","v":""},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$AI36+1,IF($AC36>$AC25,0))))","v":0},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ25,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":1}]
[null,null,{"$f":"title235","v":"February"},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},0,{"$f":"IF(D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":0},0,{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":0},0,{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+N(AB26)","v":0},{"$f":"+IF(AND(AC27>AC26,AC26=0),\"Last\"&AF26,\"\")","v":""},{"$f":"+IF($AC26=1,0,IF($AC26<$AC25,1,IF($AC26=$AC25,$AE25+1,IF($AC25>$AC26,1))))","v":5},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF26,$AD$25:$AE$36,2,FALSE),$AG$25)","v":6},{"$f":"+IF(AND(AI26>AI27,AI27=0),\"Last\"&AJ26,\"\")","v":""},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$AI25+1,IF($AC25>$AC26,0))))","v":0},{"$f":"+IF($AI25>$AI26,$AJ25+1,$AJ25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ26,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":1}]
[null,null,{"$f":"title236","v":"March"},0,0,0,0,0,{"$f":"IF($D27>0,($AG27*$I$11/$AK27)*$D27+$I$11*$I$16,0)","v":0},0,0,{"$f":"IF($D27>0,($AG27*$L$11/$AK27)*$D27+$L$11*$L$16,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":"Last1"},6,{"$f":"+IF($AE26>$AE27,$AF26+1,$AF26)","v":1},6,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},{"$f":"+IF($AC27=0,0,IF($AC27>$AC26,1,IF($AC27=$AC26,$AI26+1,IF($AC26>$AC27,0))))","v":0},{"$f":"+IF($AI26>$AI27,$AJ26+1,$AJ26)","v":1},1]
[null,null,{"$f":"title237","v":"April"},1,0,0,0,0,{"$f":"IF($D28>0,($AG28*$I$11/$AK28)*$D28+$I$11*$I$16,0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},0,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":2},4,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":"Last1"},1,1,1]
[null,null,{"$f":"title238","v":"May"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,2,4,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},0,2,1]
[null,null,{"$f":"title239","v":"June"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,2,4,"",0,2,1]
[null,null,{"$f":"title240","v":"July"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,2,4,"",0,2,1]
[null,null,{"$f":"title241","v":"August"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"Last2",4,2,4,"",0,2,1]
[null,null,{"$f":"title242","v":"September"},1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,3,6,"Last2",1,2,1]
[null,null,{"$f":"title243","v":"October"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,3,6,"",0,3,1]
[null,null,{"$f":"title244","v":"November"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,3,6,"",0,3,1]
[null,null,{"$f":"title245","v":"December"},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},3,{"$f":"+IF($AE35>$AE36,$AF35+1,$AF35)","v":3},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF36,$AD$25:$AE$36,2,FALSE),$AG$25)","v":6},{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":""},{"$f":"+IF($AC36=0,0,IF($AC36>$AC35,1,IF($AC36=$AC35,$AI35+1,IF($AC35>$AC36,0))))","v":0},{"$f":"+IF($AI35>$AI36,$AJ35+1,$AJ35)","v":3},1]
[null,null,null,{"$f":"+MAX(D25:D36)*30","v":30}]
[null,null,{"$f":"title246","v":"Maximum Storage Capacity Required (ts)"},null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":0},{"$f":"ROUNDUP(MAX(G25:G36),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":2}]
[null,null,{"$f":"title247","v":"Minimum Safety Storage (ts)"},null,null,{"$f":"+ROUNDUP(MIN(G25:G36),0)","v":0},null,null,{"$f":"+ROUNDUP(MIN(J25:J36),0)","v":0},null,null,{"$f":"+ROUNDUP(MIN(M25:M36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC38","v":10}]
[]
[null,null,{"$f":"title248","v":"Monthly Consumption of Biomass Stocked"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F23&\" (kW)\"","v":"Tech 1 (kW)"},{"$f":"I23&\" (kW)\"","v":"Tech 2 (kW)"},{"$f":"L23&\" (kW)\"","v":"Tech 3 (kW)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C25,3)","v":"Jan"},{"$f":"+G25","v":0},{"$f":"+J25","v":0},{"$f":"+M25","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,"Feb",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,"Mar",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,"Apr",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,"May",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,"Jun",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,{"$f":"+LEFT(C32,3)","v":"Aug"},{"$f":"+G32","v":0},{"$f":"+J32","v":0},{"$f":"+M32","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,{"$f":"+LEFT(C33,3)","v":"Sep"},{"$f":"+G33","v":0},{"$f":"+J33","v":0},{"$f":"+M33","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,{"$f":"+LEFT(C34,3)","v":"Oct"},{"$f":"+G34","v":0},{"$f":"+J34","v":0},{"$f":"+M34","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,{"$f":"+LEFT(C35,3)","v":"Nov"},{"$f":"+G35","v":0},{"$f":"+J35","v":0},{"$f":"+M35","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,{"$f":"+LEFT(C36,3)","v":"Dec"},{"$f":"+G36","v":0},{"$f":"+J36","v":0},{"$f":"+M36","v":0}]

{"sheet":"FA_Simple_RES3","index":26,"n_rows":108,"n_cols":23,"rows_kept":108,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title344","v":"FINANCIAL EVALUATION OF COGENERATION SIMPLE TECHNOLOGY"}]
[]
[]
[{"$f":"title345","v":"Revenues"}]
[]
[null,{"$f":"title346","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title347","v":"Power generation capacity (kW)"},{"$f":"COST_RES3!$G$26*1000","v":{"$error":"#N/A"}},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"D8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title348","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES3!$I$14","v":0},{"$f":"+C9","v":0},{"$f":"+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title266","v":"Operating hours per year"},{"$f":"+COST_RES3!$H$38","v":0},{"$f":"C10","v":0},{"$f":"D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title349","v":"Electricity generation (kWh per year)"},{"$f":"C8*C10*(1-C9)","v":{"$error":"#N/A"}},{"$f":"D8*D10*(1-D9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title350","v":"Electricity - self use cogeneration (kWh per year)"},{"$f":"C12*COST_RES3!$I$14","v":{"$error":"#N/A"}},{"$f":"D12*10%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title351","v":"Power loss in distribution network (kWh per year)"},{"$f":"C12*COST_RES3!$I$13","v":{"$error":"#N/A"}},{"$f":"C14","v":{"$error":"#N/A"}},{"$f":"D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title352","v":"Electricity consumed by main Industry (kWh per year)"},{"$f":"'Energy Demand'!$I$21*1000","v":0},{"$f":"C15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title353","v":"Total power sold to the customers (kWh per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$199),IF(C12-C13-C14-C15>0,C12-C13-C14-C15,0),C12)","v":{"$error":"#N/A"}},{"$f":"C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title354","v":"Heat generation (GJ per year)"},0,{"$f":"C18","v":0},{"$f":"D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T18","v":0},0,0]
[null,{"$f":"title355","v":"Heat loss in distribution network (GJ per year)"},{"$f":"C18*COST_RES3!$I$12","v":0},{"$f":"C19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title356","v":"Heat available for main Industry (GJ per year)"},{"$f":"C18-C19","v":0},{"$f":"C20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title357","v":"Heat demad main Industry (GJ per year)"},{"$f":"'Energy Demand'!$I$22","v":0},{"$f":"C21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title358","v":"Heat supplied to main Industry (GJ per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(C21>C20,C20,C21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(D21>D20,D20,D21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(E21>E20,E20,E21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(F21>F20,F20,F21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(G21>G20,G20,G21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(H21>H20,H20,H21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(I21>I20,I20,I21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(J21>J20,J20,J21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(K21>K20,K20,K21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(L21>L20,L20,L21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(M21>M20,M20,M21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(N21>N20,N20,N21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(O21>O20,O20,O21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(P21>P20,P20,P21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(Q21>Q20,Q20,Q21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(R21>R20,R20,R21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(S21>S20,S20,S21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(T21>T20,T20,T21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(U21>U20,U20,U21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(V21>V20,V20,V21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(W21>W20,W20,W21),0)","v":{"$error":"#N/A"}}]
[null,{"$f":"title359","v":"Heat sold to the customers (GJ per year)"},{"$f":"IF('Summary of results-by feedstock'!$AE$197,C20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,D20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,E20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,F20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,G20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,H20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,I20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,J20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,K20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,L20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,M20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,N20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,O20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,P20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,Q20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,R20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,S20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,T20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,U20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,V20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,W20,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"title360","v":"Selling electricity Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$28","v":0},{"$f":"C25","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C25*C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title361","v":"Electricity cost avoided main industry (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"C27","v":0},{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C27*(C12-C16)","v":{"$error":"#N/A"}},{"$f":"D27*(D12-D16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title362","v":"Heat cost avoided main Industry (USD/Gj)"},{"$f":"COST_RES3!$N$14","v":0},{"$f":"C29","v":0},{"$f":"D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C22*C29","v":{"$error":"#N/A"}},{"$f":"D22*D29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title363","v":"Heat sales to nearby consumers (USD/Gj)"},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0}]
[null,null,{"$f":"C31*C23","v":{"$error":"#N/A"}},{"$f":"D31*D23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title364","v":"Total income (USD/year)"},{"$f":"C26+C28+C30+C32","v":{"$error":"#N/A"}},{"$f":"D26+D28+D30+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title365","v":"Project lifetime (years)"},{"$f":"+COST_RES3!$N$16","v":0}]
[]
[]
[{"$f":"title366","v":"Capital and operating cost"}]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title367","v":"Direct capital cost (USD)"}]
[null,{"$f":"title280","v":"Equipments"},{"$f":"COST_RES3!$G$66","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Building"},{"$f":"COST_RES3!$G$67","v":{"$error":"#N/A"}}]
[null,{"$f":"title282","v":"Installation"},{"$f":"COST_RES3!$G$68","v":{"$error":"#N/A"}}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"SUM(C42:C44)","v":{"$error":"#N/A"}},{"$f":"D42+D43+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title369","v":"Capital cost (USD/kW)"},{"$f":"C45/C8","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title372","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title373","v":"Sub-total material cost (USD)"},{"$f":"C52+C60","v":{"$error":"#N/A"}},{"$f":"D52+D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title374","v":"Biomass cost (USD/year)"},{"$f":"C53*C54","v":0},{"$f":"D53*D54","v":0},{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title375","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES3!$G$43","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title376","v":"Biomass total price (USD/t)"},{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title377","v":"Biomass price (USD/t)"},{"$f":"+COST_RES3!$F$43","v":0},{"$f":"C55","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,{"$f":"title378","v":"Biomass transportation cost (USD/t)"},{"$f":"+C57*C58","v":0},{"$f":"C56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title379","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES3!$F$56","v":0}]
[null,{"$f":"title380","v":"Transportation distance (km)"},{"$f":"+COST_RES3!$G$56","v":0}]
[]
[null,{"$f":"title381","v":"Water cost (USD/year)"},{"$f":"C61*C62","v":{"$error":"#N/A"}},{"$f":"D61*D62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title382","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES3!$G$44","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title383","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES3!$F$44","v":0.43859649122807021},{"$f":"C62","v":0.43859649122807021},{"$f":"D62","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title384","v":"Sub-total operating cost (USD)"},{"$f":"C65+C66+C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319&\" (USD)\"","v":"Labour cost (USD)"},{"$f":"COST_RES3!H52","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title285","v":"Plant overhead"},{"$f":"COST_RES3!H76","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title286","v":"General and administrative cost"},{"$f":"COST_RES3!H77","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title385","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES3!H71","v":{"$error":"#N/A"}},{"$f":"C68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title386","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES3!H70","v":{"$error":"#N/A"}},{"$f":"C70","v":{"$error":"#N/A"}},{"$f":"D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title387","v":"Sub-total of storage capacity"},{"$f":"+COST_RES3!H62","v":0},{"$f":"C72","v":0},{"$f":"D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title388","v":"Total operation and maintenance cost (USD)"},{"$f":"C51+C64+C68+C70+C72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title102","v":"Financial parameters"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES3!$N$13","v":0}]
[null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES3!$N$11","v":0}]
[]
[null,{"$f":"title389","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title307&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C79*C45","v":{"$error":"#N/A"}}]
[null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES3!$N$10","v":0}]
[null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},{"$f":"+COST_RES3!$N$12","v":0}]
[null,{"$f":"title390","v":"Loan payment (USD/month)"},{"$f":"(PMT(C83/12,(12*C84),C82))","v":{"$error":"#N/A"}}]
[null,{"$f":"title391","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$84,$C$85*12,0)","v":0},{"$f":"IF(E77<=$C$84,$C$85*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title392","v":"Total loan payment (USD)"},{"$f":"SUM(D86:W86)","v":0}]
[null,{"$f":"title393","v":"Loan interest payment (USD)"},{"$f":"C87+C82","v":{"$error":"#N/A"}},{"$f":"title396","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C88/C35","v":{"$error":"#N/A"}},{"$f":"title397","v":"USD per year"}]
[]
[{"$f":"title295","v":"Depreciation"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title394","v":"Depreciation method"},{"$f":"title371","v":"Straight-line"}]
[null,{"$f":"title395","v":"Total depreciation (USD)"},null,{"$f":"COST_RES3!H70","v":{"$error":"#N/A"}},{"$f":"D93","v":{"$error":"#N/A"}},{"$f":"E93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title398","v":"Base case project"}]
[{"$f":"title399","v":"Summary of this project - before tax"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title400","v":"Total revenue (USD)"},null,{"$f":"D33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"-(C45-C82)","v":{"$error":"#N/A"}}]
[null,{"$f":"title401","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D74+D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title402","v":"Loan payment (USD)"},null,{"$f":"D86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title403","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C99:C102)","v":{"$error":"#N/A"}},{"$f":"SUM(D99:D102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title404","v":"Financial analysis results"}]
[]
[null,{"$f":"title405","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C78,D103:W103)+C103","v":{"$error":"#N/A"}}]
[null,{"$f":"title406","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(tir_cell=title593,IF(C107<0,title407,IRR(C103:W103,0.000001)),IF(C107<0,title407,MIRR(C103:W103,fin_rate,rein_rate)))","v":{"$error":"#N/A"}}]

{"sheet":"FA_Semi_RES3","index":27,"n_rows":108,"n_cols":23,"rows_kept":108,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title408","v":"FINANCIAL EVALUATION OF COGENERATION SEMI-ADVANCED TECHNOLOGY"}]
[]
[]
[{"$f":"title345","v":"Revenues"}]
[]
[null,{"$f":"title346","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title347","v":"Power generation capacity (kW)"},{"$f":"COST_RES3!$I$26*1000","v":{"$error":"#N/A"}},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"D8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title348","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES3!$I$14","v":0},{"$f":"+C9","v":0},{"$f":"+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title266","v":"Operating hours per year"},{"$f":"+COST_RES3!$H$38","v":0},{"$f":"C10","v":0},{"$f":"D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title349","v":"Electricity generation (kWh per year)"},{"$f":"C8*C10*(1-C9)","v":{"$error":"#N/A"}},{"$f":"D8*D10*(1-D9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title350","v":"Electricity - self use cogeneration (kWh per year)"},{"$f":"C12*COST_RES3!$I$14","v":{"$error":"#N/A"}},{"$f":"D12*10%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title351","v":"Power loss in distribution network (kWh per year)"},{"$f":"C12*COST_RES3!$I$13","v":{"$error":"#N/A"}},{"$f":"C14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"S14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title352","v":"Electricity consumed by main Industry (kWh per year)"},{"$f":"'Energy Demand'!$I$21*1000","v":0},{"$f":"C15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title353","v":"Total power sold to the customers (kWh per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$199),IF(C12-C13-C14-C15>0,C12-C13-C14-C15,0),C12)","v":{"$error":"#N/A"}},{"$f":"C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title354","v":"Heat generation (GJ per year)"},{"$f":"COST_RES3!I28/1000","v":{"$error":"#N/A"}},{"$f":"C18","v":{"$error":"#N/A"}},{"$f":"D18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title355","v":"Heat loss in distribution network (GJ per year)"},{"$f":"C18*COST_RES3!$I$12","v":{"$error":"#N/A"}},{"$f":"C19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title356","v":"Heat available for main Industry (GJ per year)"},{"$f":"C18-C19","v":{"$error":"#N/A"}},{"$f":"C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title357","v":"Heat demad main Industry (GJ per year)"},{"$f":"'Energy Demand'!$I$22","v":0},{"$f":"C21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title358","v":"Heat supplied to main Industry (GJ per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(C21>C20,C20,C21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(D21>D20,D20,D21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(E21>E20,E20,E21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(F21>F20,F20,F21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(G21>G20,G20,G21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(H21>H20,H20,H21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(I21>I20,I20,I21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(J21>J20,J20,J21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(K21>K20,K20,K21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(L21>L20,L20,L21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(M21>M20,M20,M21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(N21>N20,N20,N21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(O21>O20,O20,O21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(P21>P20,P20,P21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(Q21>Q20,Q20,Q21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(R21>R20,R20,R21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(S21>S20,S20,S21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(T21>T20,T20,T21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(U21>U20,U20,U21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(V21>V20,V20,V21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(W21>W20,W20,W21),0)","v":{"$error":"#N/A"}}]
[null,{"$f":"title359","v":"Heat sold to the customers (GJ per year)"},{"$f":"IF('Summary of results-by feedstock'!$AE$197,C20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,D20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,E20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,F20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,G20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,H20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,I20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,J20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,K20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,L20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,M20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,N20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,O20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,P20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,Q20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,R20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,S20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,T20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,U20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,V20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,W20,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"title360","v":"Selling electricity Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$28","v":0},{"$f":"C25","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C25*C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title361","v":"Electricity cost avoided main industry (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"C27","v":0},{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C27*(C12-C16)","v":{"$error":"#N/A"}},{"$f":"D27*(D12-D16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title362","v":"Heat cost avoided main Industry (USD/Gj)"},{"$f":"COST_RES3!$N$14","v":0},{"$f":"C29","v":0},{"$f":"D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C22*C29","v":{"$error":"#N/A"}},{"$f":"D22*D29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title363","v":"Heat sales to nearby consumers (USD/Gj)"},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0}]
[null,null,{"$f":"C31*C23","v":{"$error":"#N/A"}},{"$f":"D31*D23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title364","v":"Total income (USD/year)"},{"$f":"C26+C28+C30+C32","v":{"$error":"#N/A"}},{"$f":"D26+D28+D30+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title365","v":"Project lifetime (years)"},{"$f":"+COST_RES3!$N$16","v":0}]
[]
[]
[{"$f":"title366","v":"Capital and operating cost"}]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title367","v":"Direct capital cost (USD)"}]
[null,{"$f":"title280","v":"Equipments"},{"$f":"COST_RES3!$I$66","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Building"},{"$f":"COST_RES3!$I$67","v":{"$error":"#N/A"}}]
[null,{"$f":"title282","v":"Installation"},{"$f":"COST_RES3!$I$68","v":{"$error":"#N/A"}}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"SUM(C42:C44)","v":{"$error":"#N/A"}},{"$f":"D42+D43+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title369","v":"Capital cost (USD/kW)"},{"$f":"C45/C8","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title372","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title373","v":"Sub-total material cost (USD)"},{"$f":"C52+C60","v":{"$error":"#N/A"}},{"$f":"D52+D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title374","v":"Biomass cost (USD/year)"},{"$f":"C53*C54","v":0},{"$f":"D53*D54","v":0},{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title375","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES3!$I$43","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title376","v":"Biomass total price (USD/t)"},{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title377","v":"Biomass price (USD/t)"},{"$f":"+COST_RES3!$F$43","v":0},{"$f":"C55","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,{"$f":"title378","v":"Biomass transportation cost (USD/t)"},{"$f":"+C57*C58","v":0},{"$f":"C56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title379","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES3!$F$56","v":0}]
[null,{"$f":"title380","v":"Transportation distance (km)"},{"$f":"+COST_RES3!$I$56","v":0}]
[]
[null,{"$f":"title381","v":"Water cost (USD/year)"},{"$f":"C61*C62","v":{"$error":"#N/A"}},{"$f":"D61*D62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title382","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES3!$I$44","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title383","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES3!$F$44","v":0.43859649122807021},{"$f":"C62","v":0.43859649122807021},{"$f":"D62","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title384","v":"Sub-total operating cost (USD)"},{"$f":"C65+C66+C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319&\" (USD)\"","v":"Labour cost (USD)"},{"$f":"COST_RES3!J52","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title285","v":"Plant overhead"},{"$f":"COST_RES3!J76","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title286","v":"General and administrative cost"},{"$f":"COST_RES3!J77","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title385","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES3!J71","v":{"$error":"#N/A"}},{"$f":"C68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title386","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES3!J70","v":{"$error":"#N/A"}},{"$f":"C70","v":{"$error":"#N/A"}},{"$f":"D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title387","v":"Sub-total of storage capacity"},{"$f":"+COST_RES3!J62","v":0},{"$f":"C72","v":0},{"$f":"D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title388","v":"Total operation and maintenance cost (USD)"},{"$f":"C51+C64+C68+C70+C72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title102","v":"Financial parameters"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES3!$N$13","v":0}]
[null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES3!$N$11","v":0}]
[]
[null,{"$f":"title389","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title307&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C79*C45","v":{"$error":"#N/A"}}]
[null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES3!$N$10","v":0}]
[null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},{"$f":"+COST_RES3!$N$12","v":0}]
[null,{"$f":"title390","v":"Loan payment (USD/month)"},{"$f":"(PMT(C83/12,(12*C84),C82))","v":{"$error":"#N/A"}}]
[null,{"$f":"title391","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$84,$C$85*12,0)","v":0},{"$f":"IF(E77<=$C$84,$C$85*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title392","v":"Total loan payment (USD)"},{"$f":"SUM(D86:W86)","v":0}]
[null,{"$f":"title393","v":"Loan interest payment (USD)"},{"$f":"C87+C82","v":{"$error":"#N/A"}},{"$f":"title396","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C88/C35","v":{"$error":"#N/A"}},{"$f":"title397","v":"USD per year"}]
[]
[{"$f":"title295","v":"Depreciation"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title394","v":"Depreciation method"},{"$f":"title371","v":"Straight-line"}]
[null,{"$f":"title395","v":"Total depreciation (USD)"},null,{"$f":"COST_RES3!J70","v":{"$error":"#N/A"}},{"$f":"D93","v":{"$error":"#N/A"}},{"$f":"E93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title398","v":"Base case project"}]
[{"$f":"title399","v":"Summary of this project - before tax"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title400","v":"Total revenue (USD)"},null,{"$f":"D33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"-(C45-C82)","v":{"$error":"#N/A"}}]
[null,{"$f":"title401","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D74+D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title402","v":"Loan payment (USD)"},null,{"$f":"D86","v":0},{"$f":"E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title403","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C99:C102)","v":{"$error":"#N/A"}},{"$f":"SUM(D99:D102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title404","v":"Financial analysis results"}]
[]
[null,{"$f":"title405","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C78,D103:W103)+C103","v":{"$error":"#N/A"}}]
[null,{"$f":"title406","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(tir_cell=title593,IF(C107<0,title407,IRR(C103:W103,0.000001)),IF(C107<0,title407,MIRR(C103:W103,fin_rate,rein_rate)))","v":{"$error":"#N/A"}}]

{"sheet":"FA_Adv_RES3","index":28,"n_rows":108,"n_cols":23,"rows_kept":108,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title409","v":"FINANCIAL EVALUATION OF COGENERATION ADVANCED TECHNOLOGY"}]
[]
[]
[{"$f":"title345","v":"Revenues"}]
[]
[null,{"$f":"title346","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title347","v":"Power generation capacity (kW)"},{"$f":"COST_RES3!$K$26*1000","v":{"$error":"#N/A"}},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"D8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title348","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES3!$I$14","v":0},{"$f":"+C9","v":0},{"$f":"+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title266","v":"Operating hours per year"},{"$f":"+COST_RES3!$H$38","v":0},{"$f":"C10","v":0},{"$f":"D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title349","v":"Electricity generation (kWh per year)"},{"$f":"C8*C10*(1-C9)","v":{"$error":"#N/A"}},{"$f":"D8*D10*(1-D9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title350","v":"Electricity - self use cogeneration (kWh per year)"},{"$f":"C12*COST_RES3!$I$14","v":{"$error":"#N/A"}},{"$f":"D12*10%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title351","v":"Power loss in distribution network (kWh per year)"},{"$f":"C12*COST_RES3!$I$13","v":{"$error":"#N/A"}},{"$f":"C14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"S14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title352","v":"Electricity consumed by main Industry (kWh per year)"},{"$f":"'Energy Demand'!$I$21*1000","v":0},{"$f":"C15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title353","v":"Total power sold to the customers (kWh per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$199),IF(C12-C13-C14-C15>0,C12-C13-C14-C15,0),C12)","v":{"$error":"#N/A"}},{"$f":"C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title354","v":"Heat generation (GJ per year)"},{"$f":"COST_RES3!K28/1000","v":{"$error":"#N/A"}},{"$f":"C18","v":{"$error":"#N/A"}},{"$f":"D18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title355","v":"Heat loss in distribution network (GJ per year)"},{"$f":"C18*COST_RES3!$I$12","v":{"$error":"#N/A"}},{"$f":"C19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title356","v":"Heat available for main Industry (GJ per year)"},{"$f":"C18-C19","v":{"$error":"#N/A"}},{"$f":"C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title357","v":"Heat demad main Industry (GJ per year)"},{"$f":"'Energy Demand'!$I$22","v":0},{"$f":"C21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title358","v":"Heat supplied to main Industry (GJ per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(C21>C20,C20,C21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(D21>D20,D20,D21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(E21>E20,E20,E21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(F21>F20,F20,F21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(G21>G20,G20,G21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(H21>H20,H20,H21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(I21>I20,I20,I21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(J21>J20,J20,J21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(K21>K20,K20,K21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(L21>L20,L20,L21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(M21>M20,M20,M21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(N21>N20,N20,N21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(O21>O20,O20,O21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(P21>P20,P20,P21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(Q21>Q20,Q20,Q21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(R21>R20,R20,R21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(S21>S20,S20,S21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(T21>T20,T20,T21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(U21>U20,U20,U21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(V21>V20,V20,V21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(W21>W20,W20,W21),0)","v":{"$error":"#N/A"}}]
[null,{"$f":"title359","v":"Heat sold to the customers (GJ per year)"},{"$f":"IF('Summary of results-by feedstock'!$AE$197,C20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,D20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,E20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,F20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,G20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,H20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,I20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,J20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,K20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,L20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,M20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,N20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,O20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,P20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,Q20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,R20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,S20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,T20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,U20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,V20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,W20,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"title360","v":"Selling electricity Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$28","v":0},{"$f":"C25","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C25*C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title361","v":"Electricity cost avoided main industry (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"C27","v":0},{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C27*(C12-C16)","v":{"$error":"#N/A"}},{"$f":"D27*(D12-D16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title362","v":"Heat cost avoided main Industry (USD/Gj)"},{"$f":"COST_RES3!$N$14","v":0},{"$f":"C29","v":0},{"$f":"D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C22*C29","v":{"$error":"#N/A"}},{"$f":"D22*D29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title363","v":"Heat sales to nearby consumers (USD/Gj)"},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0}]
[null,null,{"$f":"C31*C23","v":{"$error":"#N/A"}},{"$f":"D31*D23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title364","v":"Total income (USD/year)"},{"$f":"C26+C28+C30+C32","v":{"$error":"#N/A"}},{"$f":"D26+D28+D30+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title365","v":"Project lifetime (years)"},{"$f":"+COST_RES3!$N$16","v":0}]
[]
[]
[{"$f":"title366","v":"Capital and operating cost"}]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title367","v":"Direct capital cost (USD)"}]
[null,{"$f":"title280","v":"Equipments"},{"$f":"COST_RES3!$K$66","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Building"},{"$f":"COST_RES3!$K$67","v":{"$error":"#N/A"}}]
[null,{"$f":"title282","v":"Installation"},{"$f":"COST_RES3!$K$68","v":{"$error":"#N/A"}}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"SUM(C42:C44)","v":{"$error":"#N/A"}},{"$f":"D42+D43+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title369","v":"Capital cost (USD/kW)"},{"$f":"C45/C8","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title372","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title373","v":"Sub-total material cost (USD)"},{"$f":"C52+C60","v":{"$error":"#N/A"}},{"$f":"D52+D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title374","v":"Biomass cost (USD/year)"},{"$f":"C53*C54","v":0},{"$f":"D53*D54","v":0},{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title375","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES3!$K$43","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title376","v":"Biomass total price (USD/t)"},{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title377","v":"Biomass price (USD/t)"},{"$f":"+COST_RES3!$F$43","v":0},{"$f":"C55","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,{"$f":"title378","v":"Biomass transportation cost (USD/t)"},{"$f":"+C57*C58","v":0},{"$f":"C56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title379","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES3!$F$56","v":0}]
[null,{"$f":"title380","v":"Transportation distance (km)"},{"$f":"+COST_RES3!$K$56","v":0}]
[]
[null,{"$f":"title381","v":"Water cost (USD/year)"},{"$f":"C61*C62","v":{"$error":"#N/A"}},{"$f":"D61*D62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title382","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES3!$K$44","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title383","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES3!$F$44","v":0.43859649122807021},{"$f":"C62","v":0.43859649122807021},{"$f":"D62","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title384","v":"Sub-total operating cost (USD)"},{"$f":"C65+C66+C67","v":{"$error":"#N/A"}},{"$f":"D65+D66+D67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319&\" (USD)\"","v":"Labour cost (USD)"},{"$f":"COST_RES3!L52","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title285","v":"Plant overhead"},{"$f":"COST_RES3!L76","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title286","v":"General and administrative cost"},{"$f":"COST_RES3!L77","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title385","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES3!L71","v":{"$error":"#N/A"}},{"$f":"C68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title386","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES3!L70","v":{"$error":"#N/A"}},{"$f":"C70","v":{"$error":"#N/A"}},{"$f":"D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title387","v":"Sub-total of storage capacity"},{"$f":"+COST_RES3!L62","v":0},{"$f":"C72","v":0},{"$f":"D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title388","v":"Total operation and maintenance cost (USD)"},{"$f":"C51+C64+C68+C70+C72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title102","v":"Financial parameters"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES3!$N$13","v":0}]
[null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES3!$N$11","v":0}]
[]
[null,{"$f":"title389","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title307&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C79*C45","v":{"$error":"#N/A"}}]
[null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES3!$N$10","v":0}]
[null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},{"$f":"+COST_RES3!$N$12","v":0}]
[null,{"$f":"title390","v":"Loan payment (USD/month)"},{"$f":"(PMT(C83/12,(12*C84),C82))","v":{"$error":"#N/A"}}]
[null,{"$f":"title391","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$84,$C$85*12,0)","v":0},{"$f":"IF(E77<=$C$84,$C$85*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title392","v":"Total loan payment (USD)"},{"$f":"SUM(D86:W86)","v":0}]
[null,{"$f":"title393","v":"Loan interest payment (USD)"},{"$f":"C87+C82","v":{"$error":"#N/A"}},{"$f":"title396","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C88/C35","v":{"$error":"#N/A"}},{"$f":"title397","v":"USD per year"}]
[]
[{"$f":"title295","v":"Depreciation"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title394","v":"Depreciation method"},{"$f":"title371","v":"Straight-line"}]
[null,{"$f":"title395","v":"Total depreciation (USD)"},null,{"$f":"COST_RES3!L70","v":{"$error":"#N/A"}},{"$f":"D93","v":{"$error":"#N/A"}},{"$f":"E93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title398","v":"Base case project"}]
[{"$f":"title399","v":"Summary of this project - before tax"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title400","v":"Total revenue (USD)"},null,{"$f":"D33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"-(C45-C82)","v":{"$error":"#N/A"}}]
[null,{"$f":"title401","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D74+D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title402","v":"Loan payment (USD)"},null,{"$f":"D86","v":0},{"$f":"E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title403","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C99:C102)","v":{"$error":"#N/A"}},{"$f":"SUM(D99:D102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title404","v":"Financial analysis results"}]
[]
[null,{"$f":"title405","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C78,D103:W103)+C103","v":{"$error":"#N/A"}}]
[null,{"$f":"title406","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(tir_cell=title593,IF(C107<0,title407,IRR(C103:W103,0.000001)),IF(C107<0,title407,MIRR(C103:W103,fin_rate,rein_rate)))","v":{"$error":"#N/A"}}]

{"sheet":"COST_RES4","index":29,"n_rows":125,"n_cols":14,"rows_kept":125,"cut":false,"hidden":false,"merged":[[113,6,113,7],[113,8,113,9],[113,10,113,11],[115,3,116,3],[115,4,116,4],[115,5,116,5],[109,6,109,7],[109,8,109,9],[109,10,109,11],[111,6,111,11],[112,6,112,7],[112,8,112,9],[112,10,112,11],[103,6,103,7],[103,8,103,9],[103,10,103,11],[107,6,107,11],[108,6,108,7],[108,8,108,9],[108,10,108,11],[101,6,101,7],[101,8,101,9],[101,10,101,11],[102,6,102,7],[102,8,102,9],[102,10,102,11],[99,3,100,3],[99,4,100,4],[99,5,100,5],[99,6,99,7],[99,8,99,9],[99,10,99,11],[100,6,100,7],[100,8,100,9],[100,10,100,11],[94,6,94,7],[94,8,94,9],[94,10,94,11],[95,6,95,7],[95,8,95,9],[95,10,95,11],[92,6,92,7],[92,8,92,9],[92,10,92,11],[93,6,93,7],[93,8,93,9],[93,10,93,11],[90,6,90,7],[90,8,90,9],[90,10,90,11],[91,6,91,7],[91,8,91,9],[91,10,91,11],[81,3,82,3],[81,4,82,4],[81,5,82,5],[90,3,91,3],[90,4,91,4],[90,5,91,5],[63,3,64,3],[63,4,64,4],[63,5,64,5],[73,3,74,3],[73,4,74,4],[73,5,74,5],[46,3,47,3],[46,4,47,4],[53,3,54,3],[53,4,54,4],[58,3,59,3],[58,4,59,4],[35,6,35,11],[36,6,36,7],[36,8,36,9],[36,10,36,11],[40,3,41,3],[40,4,41,4],[33,6,33,7],[33,8,33,9],[33,10,33,11],[34,6,34,7],[34,8,34,9],[34,10,34,11],[31,6,31,7],[31,8,31,9],[31,10,31,11],[32,6,32,7],[32,8,32,9],[32,10,32,11],[29,6,29,7],[29,8,29,9],[29,10,29,11],[30,6,30,7],[30,8,30,9],[30,10,30,11],[28,6,28,7],[28,8,28,9],[28,10,28,11],[25,6,25,7],[25,8,25,9],[25,10,25,11],[26,6,26,7],[26,8,26,9],[26,10,26,11],[2,2,2,13],[5,2,5,3],[5,4,5,6],[23,6,23,11],[24,6,24,7],[24,8,24,9],[24,10,24,11],[27,6,27,7],[27,8,27,9],[27,10,27,11]]}
[]
[]
[null,null,{"$f":"+UPPER(title249&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"PROCESSING COSTS FOR POWER GENERATION FROM PLEASE SELECT "}]
[]
[]
[null,null,{"$f":"title31","v":"Use white cells to input data"},null,{"$f":"title32","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title250","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title251","v":"Summary of Operational Parameters"},null,null,null,{"$f":"title102","v":"Financial parameters"}]
[]
[null,null,{"$f":"title67&\"(\"&title76&\")\"","v":"Feedstock available(t/year)"},null,{"$f":"+'Data Entry Needs'!$G$13","v":0},null,{"$f":"title252","v":"CV Biomass (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$G$11=title156,'Data Entry Needs'!$G$11,'Data Entry Needs'!$G$11&'Data Entry Needs'!$G$12),dummy_database!$C$1:$L$31,10,FALSE)/(3.6)","v":{"$error":"#N/A"}},null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,null,{"$f":"title69","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$G$14","v":0},null,{"$f":"title253","v":"CV Syngas (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$G$11=title156,'Data Entry Needs'!$G$11,'Data Entry Needs'!$G$11&'Data Entry Needs'!$G$12),dummy_database!$C$1:$M$31,11,FALSE)/3.6","v":{"$error":"#N/A"}},null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,null,{"$f":"title75","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$G$20","v":0},null,{"$f":"title254","v":"Heat loss in distribution (%)"},null,null,null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$67","v":0}]
[null,null,null,null,null,null,{"$f":"title255","v":"Power loss in distribution (%)"},null,null,null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,null,null,null,null,null,{"$f":"title256","v":"Power - self use (%)"},null,null,null,{"$f":"title260","v":"Heat Price (USD/GJ) "},null,null,{"$f":"'Data Entry Needs'!$G$15*1000/(Steam_Calculator!$F$11*(Steam_Calculator!$D$11-20)+Steam_Calculator!$E$14)","v":0}]
[null,null,null,null,null,null,{"$f":"title35","v":"Operating hours per day"},null,null,null,{"$f":"title261","v":"Sell Electricity Price (USD/kWh) "},null,null,{"$f":"'Data Entry Needs'!$D$28","v":0}]
[null,null,null,null,null,null,{"$f":"title257","v":"Distance to cogen. plant (km)"},null,null,null,{"$f":"title262","v":"Project lifetime"},null,null,{"$f":"'Data Entry Needs'!$D$67","v":0}]
[null,null,null,null,null,null,{"$f":"title258","v":"Electricity Processing Plant (1000 kWh/year)"},null,{"$f":"IF('Energy Demand'!$C$9=2,'Energy Demand'!$J$21,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title259","v":"Heat Processing Plant  (1000 MJ/year)"},null,{"$f":"IF('Energy Demand'!$C$9=2,'Energy Demand'!$J$22,0)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,{"$f":"title263","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title264","v":"Capacities (MWe of power generation)"}]
[null,null,null,null,null,null,{"$f":"title6","v":"Simple"},null,{"$f":"title13","v":"Semi-Advanced"},null,{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,{"$f":"G29/($H$38*1000*(1-$I$14))","v":{"$error":"#N/A"}},null,{"$f":"I29/($H$38*1000*(1-$I$14))","v":{"$error":"#N/A"}},null,{"$f":"K29/($H$38*1000*(1-$I$14))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Energy Potential (MJ/year)",{"$f":"$I$10*$E$10*1000*3.6","v":{"$error":"#N/A"}},null,{"$f":"$I$10*$E$10*1000*3.6","v":{"$error":"#N/A"}},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$D$11=title156,'Data Entry Needs'!$D$11,'Data Entry Needs'!$D$11&'Data Entry Needs'!$D$12),dummy_database!$C$1:$M$31,11,FALSE)*$E$10*1000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Heat (MJ/year)",{"$f":"$G$27*(G30-G31)/(1-(G31/G32))","v":{"$error":"#N/A"}},null,{"$f":"IF(NOT('Data Entry Needs'!$AO$121),$I$27*(I30-I31)*I35/(1-(I31/I32)),$I$18*1000)","v":{"$error":"#N/A"}},null,{"$f":"IF(NOT('Data Entry Needs'!$AO$121),$K$27*(K30-K31)*K35/(1-(K31/K32)),$I$18*1000)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Elect (kWh/year)",{"$f":"(G27*G30-G28)/3.6","v":{"$error":"#N/A"}},null,{"$f":"(I27*I30-I28)*I35/3.6","v":{"$error":"#N/A"}},null,{"$f":"(K27*K30-K28)*K35/3.6","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Thermal Eff.",0.2,null,0.63,null,0.71]
[null,null,null,null,null,"Electrical Eff.",0.2,null,0.2,null,0.3]
[null,null,null,null,null,"Alpha",0.75,null,0.75,null,0.75]
[null,null,null,null,null,"Steam electricity only (kg/h)",{"$f":"G29*3600/(G34*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*COST_RES4!$H$38)","v":{"$error":"#N/A"}},null,{"$f":"I29*3600/(I34*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*COST_RES4!$H$38)","v":{"$error":"#N/A"}},null,{"$f":"K29*3600/(K34*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*COST_RES4!$H$38)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Turb eff.",0.17,null,0.25,null,{"$f":"AVERAGE(17%,60%)","v":0.38500000000000001}]
[null,null,null,null,null,"Utilization Factor",1,null,1,null,1]
[null,null,null,null,null,null,{"$f":"title265","v":"Capacities (MWth of heat generation)"}]
[null,null,null,null,null,null,{"$f":"G28/3.6/1000/$H$38","v":{"$error":"#N/A"}},null,{"$f":"I28/3.6/1000/$H$38","v":{"$error":"#N/A"}},null,{"$f":"K28/3.6/1000/$H$38","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title266","v":"Operating hours per year"},{"$f":"$I$15*'Data Entry Needs'!$I$49","v":0},{"$f":"title266","v":"Operating hours per year"},{"$f":"$I$15*'Data Entry Needs'!$I$49","v":0},{"$f":"title266","v":"Operating hours per year"},{"$f":"$I$15*'Data Entry Needs'!$I$49","v":0}]
[]
[]
[null,null,null,{"$f":"title267","v":"Inputs"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,{"$f":"title271","v":"(USD/Unit)"},"(Unit/year)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(Unit/year)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(Unit/year)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title176","v":"Feedstock"},"t",{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!G$18,'Data Entry Needs'!G$19)","v":0},{"$f":"$E$10","v":0},{"$f":"+G43*$F43","v":0},{"$f":"$E$10","v":0},{"$f":"+I43*$F43","v":0},{"$f":"$E$10","v":0},{"$f":"+K43*$F43","v":0}]
[null,null,null,{"$f":"title268","v":"Water make-up + chemical additives"},"m3",{"$f":"+'Data Entry Needs'!$D$51+0.002*1000/4.56","v":0.43859649122807021},{"$f":"+Steam_Calculator!$C$9*G33*H38/1000","v":{"$error":"#N/A"}},{"$f":"+G44*$F44","v":{"$error":"#N/A"}},{"$f":"+Steam_Calculator!$C$9*I33*J38/1000","v":{"$error":"#N/A"}},{"$f":"+I44*$F44","v":{"$error":"#N/A"}},{"$f":"+Steam_Calculator!$C$9*K33*L38/1000","v":{"$error":"#N/A"}},{"$f":"+K44*$F44","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H43:H44)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J43:J44)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L43:L44)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title272","v":"Labour and miscellaneous costs"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,{"$f":"title274","v":"(USD/person-hour)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title91","v":"Unskilled worker"},"# employee",{"$f":"+'Data Entry Needs'!$D$48","v":0},{"$f":"ROUNDUP(4.9*G$26*5/6,0)","v":{"$error":"#N/A"}},{"$f":"+F49*G49*H38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*I$26*5/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F49*I49*$H$38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*K$26*5/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F49*K49*$H$38","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title111","v":"Skilled worker"},"# employee",{"$f":"+'Data Entry Needs'!I$48","v":0},{"$f":"ROUNDUP(4.9*G$26*1/6,0)","v":{"$error":"#N/A"}},{"$f":"+F50*G50*H38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*I$26*1/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F50*I50*$H$38","v":{"$error":"#N/A"}},{"$f":"ROUNDUP(4.9*K$26*1/6,0)","v":{"$error":"#N/A"}},{"$f":"+$F50*K50*$H$38","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title115","v":"Miscellaneous cost"},null,null,{"$f":"+'Data Entry Needs'!$I$61","v":0},{"$f":"+G51*SUM(H49:H50)","v":{"$error":"#N/A"}},{"$f":"+G51","v":0},{"$f":"+I51*SUM(J49:J50)","v":{"$error":"#N/A"}},{"$f":"+G51","v":0},{"$f":"+K51*SUM(L49:L50)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,{"$f":"G49+G50","v":{"$error":"#N/A"}},{"$f":"+H49+H50+H51","v":{"$error":"#N/A"}},{"$f":"I49+I50","v":{"$error":"#N/A"}},{"$f":"+J49+J50+J51","v":{"$error":"#N/A"}},{"$f":"K49+K50","v":{"$error":"#N/A"}},{"$f":"+L49+L50+L51","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"+SUM(G49:G50)","v":{"$error":"#N/A"}},null,{"$f":"+SUM(I49:I50)","v":{"$error":"#N/A"}},null,{"$f":"+SUM(K49:K50)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title275","v":"Transport of feedstock"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,"Feedstock (farm to plant)","km",{"$f":"+'Data Entry Needs'!$D$57","v":0},{"$f":"$I$16","v":0},{"$f":"+G56*F56*G43","v":0},{"$f":"$I$16","v":0},{"$f":"+I56*$F56*I$43","v":0},{"$f":"$I$16","v":0},{"$f":"+K56*$F56*K$43","v":0}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"+H56","v":0},null,{"$f":"+J56","v":0},null,{"$f":"+L56","v":0}]
[]
[null,null,null,{"$f":"+title277","v":"Storage"},{"$f":"title47","v":"Unit"},{"$f":"title270","v":"Unit Price"},{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total",{"$f":"title294","v":"Quantity"},"Total"]
[null,null,null,null,null,{"$f":"title273","v":"(USD/t/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title278","v":"Feedstock "},"t",{"$f":"+$E$12","v":0},{"$f":"+STORAGE_RES4!$F$38","v":0},{"$f":"+F61*G61","v":0},{"$f":"+STORAGE_RES4!$I$38","v":0},{"$f":"I61*F61","v":0},{"$f":"+STORAGE_RES4!$L$38","v":0},{"$f":"F61*K61","v":0}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H61)","v":0},null,{"$f":"SUM(J61)","v":0},null,{"$f":"SUM(L61)","v":0}]
[]
[null,null,null,{"$f":"title279","v":"Investment"},{"$f":"title47","v":"Unit"},{"$f":"PROPER(title107)","v":"Years"},"Total",{"$f":"title295","v":"Depreciation"},"Total",{"$f":"title295","v":"Depreciation"},"Total",{"$f":"title295","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(USD)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},"(USD)",{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title280","v":"Equipments"},"USD",20,{"$f":"('COST(ADJUSTED)_RES4'!$F$22)*('Data Entry Needs'!$I$65/141)","v":{"$error":"#N/A"}},{"$f":"+G66/F66","v":{"$error":"#N/A"}},{"$f":"('COST(ADJUSTED)_RES4'!$G$22)*('Data Entry Needs'!$I$65/141)","v":{"$error":"#N/A"}},{"$f":"+I66/F66","v":{"$error":"#N/A"}},{"$f":"('COST(ADJUSTED)_RES4'!$H$22)*('Data Entry Needs'!$I$65/141)","v":{"$error":"#N/A"}},{"$f":"+K66/F66","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title281","v":"Building"},"USD",20,{"$f":"+'COST(ADJUSTED)_RES4'!$F$25","v":{"$error":"#N/A"}},{"$f":"+G67/F67","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES4'!$G$25","v":{"$error":"#N/A"}},{"$f":"+I67/F67","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES4'!$H$25","v":{"$error":"#N/A"}},{"$f":"+K67/F67","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title282","v":"Installation"},"USD",20,{"$f":"+'COST(ADJUSTED)_RES4'!$F$28","v":{"$error":"#N/A"}},{"$f":"+G68/F68","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES4'!$G$28","v":{"$error":"#N/A"}},{"$f":"+I68/F68","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_RES4'!$H$28","v":{"$error":"#N/A"}},{"$f":"+K68/F68","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title283","v":"Total investment"},null,null,{"$f":"SUM(G66:G68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I66:I68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K66:K68)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title293","v":"Total Depreciation"},{"$f":"SUM(H66:H69)","v":{"$error":"#N/A"}},{"$f":"title293","v":"Total Depreciation"},{"$f":"SUM(J66:J69)","v":{"$error":"#N/A"}},{"$f":"title293","v":"Total Depreciation"},{"$f":"SUM(L66:L69)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title114","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$I$60","v":0},null,{"$f":"+F71*H70","v":{"$error":"#N/A"}},null,{"$f":"+F71*$J$70","v":{"$error":"#N/A"}},null,{"$f":"+$F$71*L70","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H70:H71)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J70:J71)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L70:L71)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title99","v":"Other costs"},{"$f":"title47","v":"Unit"},{"$f":"title284","v":"Rate (%)"},null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title285","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$61","v":0},null,{"$f":"+(H49+H50+H71)*$F$76","v":{"$error":"#N/A"}},null,{"$f":"+(J49+J50+J71)*$F$76","v":{"$error":"#N/A"}},null,{"$f":"+(L49+L50+L71)*$F$76","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title286","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$60","v":0},null,{"$f":"+(H45+H52+H76+H71)*$F$77","v":{"$error":"#N/A"}},null,{"$f":"+(J45+J52+J76+J71)*$F$77","v":{"$error":"#N/A"}},null,{"$f":"+(L45+L52+L76+L71)*$F$77","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title287","v":"Loan interest"},"USD",{"$f":"+'Data Entry Needs'!$D$66","v":0},null,{"$f":"-FA_Simple_RES4!G88","v":{"$error":"#N/A"}},null,{"$f":"-FA_Semi_RES4!G88","v":{"$error":"#N/A"}},null,{"$f":"-FA_Adv_RES4!G88","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,{"$f":"SUM(H76:H78)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J76:J78)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L76:L78)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title292","v":"Share (%)"},"Total",{"$f":"title292","v":"Share (%)"},"Total",{"$f":"title292","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title48&\")\"","v":"(USD/year)"}]
[null,null,null,{"$f":"title288","v":"Total operating costs"},null,null,{"$f":"+H45+H52+H57+H62","v":{"$error":"#N/A"}},{"$f":"+G84/$G$87","v":{"$error":"#N/A"}},{"$f":"+J45+J52+J57+J62","v":{"$error":"#N/A"}},{"$f":"+I84/$I$87","v":{"$error":"#N/A"}},{"$f":"+L45+L52+L57+L62","v":{"$error":"#N/A"}},{"$f":"+K84/$K$87","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title289","v":"Total fixed costs"},null,null,{"$f":"+H72","v":{"$error":"#N/A"}},{"$f":"+G85/$G$87","v":{"$error":"#N/A"}},{"$f":"+J72","v":{"$error":"#N/A"}},{"$f":"+I85/$I$87","v":{"$error":"#N/A"}},{"$f":"+L72","v":{"$error":"#N/A"}},{"$f":"+K85/$K$87","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title290","v":"Total other costs"},null,null,{"$f":"+H80","v":{"$error":"#N/A"}},{"$f":"+G86/$G$87","v":{"$error":"#N/A"}},{"$f":"+J80","v":{"$error":"#N/A"}},{"$f":"+I86/$I$87","v":{"$error":"#N/A"}},{"$f":"+L80","v":{"$error":"#N/A"}},{"$f":"+K86/$K$87","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title291","v":"Total production costs"},null,null,{"$f":"SUM(G84:G86)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I84:I86)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K84:K86)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title296","v":"Power Generation"}]
[]
[null,null,null,null,{"$f":"title47","v":"Unit"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title296","v":"Power Generation"},{"$f":"title299","v":"MWh/year"},null,{"$f":"+G26*H38*(1-$I$14)","v":{"$error":"#N/A"}},null,{"$f":"+I26*J38*(1-$I$14)","v":{"$error":"#N/A"}},null,{"$f":"+K26*L38*(1-$I$14)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title297","v":"Electricity - self use"},{"$f":"title299","v":"MWh/year"},null,{"$f":"-G93*$I$14","v":{"$error":"#N/A"}},null,{"$f":"-I93*$I$14","v":{"$error":"#N/A"}},null,{"$f":"-K93*$I$14","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title298","v":"Power loss in distribution network"},{"$f":"title299","v":"MWh/year"},null,{"$f":"-G93*$I$13","v":{"$error":"#N/A"}},null,{"$f":"-I93*$I$13","v":{"$error":"#N/A"}},null,{"$f":"-K93*$I$13","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,{"$f":"SUM(G93:H95)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I93:J95)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K93:L95)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title300","v":"Heat generation"}]
[]
[null,null,null,null,{"$f":"title47","v":"Unit"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"},null,{"$f":"title294","v":"Quantity"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title47&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title300","v":"Heat generation"},{"$f":"title302","v":"GJ/year"},null,null,null,{"$f":"I28/1000","v":{"$error":"#N/A"}},null,{"$f":"K28/1000","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title301","v":"Heat loss in distribution network"},{"$f":"title302","v":"GJ/year"},null,null,null,{"$f":"-I102*$I$12","v":{"$error":"#N/A"}},null,{"$f":"-K102*$I$12","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title269","v":"Subtotal"},null,null,null,null,{"$f":"SUM(I102:J103)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K102:L103)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title303","v":"Total Production Cost"}]
[]
[null,null,null,null,null,null,{"$f":"title264","v":"Capacities (MWe of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G26","v":{"$error":"#N/A"}},null,{"$f":"+I26","v":{"$error":"#N/A"}},null,{"$f":"+K26","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title304","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G87/G96/1000","v":{"$error":"#N/A"}},null,{"$f":"I87/I96/1000","v":{"$error":"#N/A"}},null,{"$f":"K87/K96/1000","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"title265","v":"Capacities (MWth of heat generation)"}]
[null,null,null,null,null,null,null,null,{"$f":"+I37","v":{"$error":"#N/A"}},null,{"$f":"+K37","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title305","v":"Unit cost of Heat (USD/GJ)"},null,null,null,null,{"$f":"IFERROR(I87/I102,0)","v":0},null,{"$f":"IFERROR(K87/K102,0)","v":0}]
[]
[null,null,null,{"$f":"title306","v":"Average loan interest"},{"$f":"title47","v":"Unit"},{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title283","v":"Total investment"},{"$f":"title307","v":"Loan amount"},{"$f":"title283","v":"Total investment"},{"$f":"title307","v":"Loan amount"},{"$f":"title283","v":"Total investment"},{"$f":"title307","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title307","v":"Loan amount"},"USD",{"$f":"+$N$11","v":0},{"$f":"G69","v":{"$error":"#N/A"}},{"$f":"$F$118*G118","v":{"$error":"#N/A"}},{"$f":"I69","v":{"$error":"#N/A"}},{"$f":"$F$118*I118","v":{"$error":"#N/A"}},{"$f":"K69","v":{"$error":"#N/A"}},{"$f":"$F$118*K118","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title105","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0}]
[null,null,null,{"$f":"title308","v":"Loan payment"},{"$f":"title311","v":"USD/month"},null,null,{"$f":"PMT(H119/12,H122*12,H118,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(J119/12,J122*12,J118,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(L119/12,L122*12,L118,0)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title309","v":"Annual loan payment"},{"$f":"title48","v":"USD/year"},null,null,{"$f":"H120*12","v":{"$error":"#N/A"}},null,{"$f":"J120*12","v":{"$error":"#N/A"}},null,{"$f":"L120*12","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title106","v":"Loan term"},{"$f":"title108","v":"year"},null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0}]
[null,null,null,{"$f":"title310","v":"Total loan payment"},"USD",null,null,{"$f":"H121*H122","v":{"$error":"#N/A"}},null,{"$f":"J121*J122","v":{"$error":"#N/A"}},null,{"$f":"L121*L122","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title287","v":"Loan interest"},"USD",null,null,{"$f":"H123+H118","v":{"$error":"#N/A"}},null,{"$f":"J123+J118","v":{"$error":"#N/A"}},null,{"$f":"L123+L118","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title306","v":"Average loan interest"},{"$f":"title48","v":"USD/year"},null,null,{"$f":"H124/$N$16","v":{"$error":"#N/A"}},null,{"$f":"J124/$N$16","v":{"$error":"#N/A"}},null,{"$f":"L124/$N$16","v":{"$error":"#N/A"}}]

{"sheet":"PRICE_RES4","index":30,"n_rows":26,"n_cols":22,"rows_kept":26,"cut":false,"hidden":true,"merged":[[2,2,2,9],[12,2,13,9],[25,5,25,7],[5,2,5,3],[5,4,5,6]]}
[]
[]
[null,null,{"$f":"+UPPER(title314&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"COLLECTION COSTS CALCULATOR FOR PLEASE SELECT "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title316","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title340","v":"Mechanized"},{"$f":"title325","v":"Number of skilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title332","v":"Agriculture residues spread in the field"},1,{"$f":"+$F$11","v":"Mechanized"},null,{"$f":"title340&2","v":"Mechanized2"},{"$f":"title326","v":"Skilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title333","v":"Agriculture residues collected from field"},2,"Selection1",1,{"$f":"title340&4","v":"Mechanized4"},{"$f":"title327","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title31","v":"Use white cells to input data"},null,{"$f":"title32","v":"Grey cells are used for calculations"},null,null,null,null,null,null,null,null,null,null,{"$f":"title334","v":"Agriculture residues from food processing plant"},3,{"$f":"+VLOOKUP($C$11,$P$3:$Q$10,2,FALSE)","v":1},2,{"$f":"title340&5","v":"Mechanized5"},{"$f":"title328","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title335","v":"Forestry "},4,null,3,{"$f":"title341","v":"Semi-mechanized"},{"$f":"title325","v":"Number of skilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,{"$f":"title315","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title336","v":"Forestry and plantation residues"},5,null,4,{"$f":"title341&1","v":"Semi-mechanized1"},{"$f":"title329","v":"Number of unskilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title337","v":"Residues from wood industry"},6,null,5,{"$f":"title341&2","v":"Semi-mechanized2"},{"$f":"title326","v":"Skilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[null,null,{"$f":"title316","v":"Sources of biomass"},null,null,{"$f":"title317","v":"Collecting method"},null,null,null,null,null,null,null,null,null,{"$f":"title338","v":"Dedicated wood energy plantation "},7,null,null,{"$f":"title341&3","v":"Semi-mechanized3"},{"$f":"title330","v":"Unskilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[null,null,"Agriculture residues spread in the field",null,null,"Mechanized",null,null,null,null,null,null,null,null,null,{"$f":"title339","v":"Collection method"},null,null,null,{"$f":"title341&4","v":"Semi-mechanized4"},{"$f":"title327","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title340","v":"Mechanized"},null,null,null,{"$f":"title341&5","v":"Semi-mechanized5"},{"$f":"title328","v":"Fuel price"},"USD/l"]
[null,null,{"$f":"IF($R$6=7,title321,IF(OR($R$6=1,$R$6=5,$R$6=4),title315,title322))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title341","v":"Semi-mechanized"},null,null,null,{"$f":"title342","v":"Manual"},{"$f":"title329","v":"Number of unskilled workers"},{"$f":"title331","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title342","v":"Manual"},null,null,null,{"$f":"title342&2","v":"Manual2"},{"$f":"title330","v":"Unskilled labour wage"},{"$f":"title343","v":"USD/person-hour"}]
[]
[null,null,{"$f":"title318","v":"Biomass price definition"}]
[null,null,{"$f":"title319","v":"Labour cost"},{"$f":"title294","v":"Quantity"},{"$f":"title47","v":"Unit"},{"$f":"title294","v":"Quantity"},null,{"$f":"title47","v":"Unit"},"Total",{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Number of skilled workers"},null,{"$f":"IF(OR(entry4=title581,entry4=title582),title583,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":"person-hour/ha"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Skilled labour wage"},{"$f":"IF(F18=\"\",\"\",IF(F18=title330,'Data Entry Needs'!$D$48,IF(F18=title326,'Data Entry Needs'!$I$48)))","v":0},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$20,3,FALSE),\"\"),\"\")","v":"USD/person-hour"},{"$f":"+IFERROR(G18*D18*(COST_RES4!$E$10/created4),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"},{"$f":"IF(OR(entry4=title581,entry4=title582),1,COST_RES4!$E$11)","v":0}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(AND(selection4=title341,OR(entry4=title581,entry4=title582)),title583,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F19=\"\",\"\",'Data Entry Needs'!$D$48)","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G19*D19*(COST_RES4!$E$10/created4),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,null,{"$f":"+IF(AND(C18=\"\",C19=\"\"),0,IF(C18=\"\",D19,IF(C19=\"\",D18,D18+D19)))","v":0},null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title269,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$18:$I$19,\">0\")","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,{"$f":"title320","v":"Machinery and operating cost"},{"$f":"title294","v":"Quantity"},{"$f":"title47","v":"Unit"},{"$f":"title294","v":"Quantity"},null,{"$f":"title47","v":"Unit"},"Total",{"$f":"title47","v":"Unit"}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Average fuel economy"},null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":"l/h"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Fuel price"},{"$f":"IF(F22=\"\",\"\",'Data Entry Needs'!$D$55)","v":0},{"$f":"+IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,3,FALSE),\"\")","v":"USD/l"},{"$f":"+IFERROR(G22*D22*IF($F$11=title342,0,$D$18*COST_RES4!$E$10/COST_RES4!$E$11),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title269,\"\")","v":"Subtotal"},{"$f":"+I22","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),\"Total\",\"\")","v":"Total"},{"$f":"IFERROR(I20+I23,I20)","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title48,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($R$6=7,title324,title323)&'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Collection price of Please Select "},null,null,{"$f":"IFERROR(I24/COST_RES4!$E$10,0)","v":0},"USD/t"]

{"sheet":"COST(ADJUSTED)_RES2","index":31,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":true,"merged":[[2,2,2,7],[4,5,4,7]]}
[]
[]
[null,null,{"$f":"title410","v":"DETAILED INVESTMENT OF BIOMASS COMBUSTION FOR RURAL ELECTRIFICATION"}]
[]
[null,null,null,null,null,{"$f":"title427","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,{"$f":"COST_RES2!G26*1000","v":{"$error":"#N/A"}},{"$f":"COST_RES2!I26*1000","v":{"$error":"#N/A"}},{"$f":"COST_RES2!K26*1000","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title423","v":"Operating period"},{"$f":"title426","v":"h/year"},{"$f":"+COST_RES2!$H$38","v":0},{"$f":"+COST_RES2!$J$38","v":0},{"$f":"+COST_RES2!$L$38","v":0}]
[null,null,null,{"$f":"title424","v":"Steam"},"kg/h",{"$f":"COST_RES2!G33","v":{"$error":"#N/A"}},{"$f":"COST_RES2!I33","v":{"$error":"#N/A"}},{"$f":"COST_RES2!K33","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title280","v":"Equipments"}]
[null,null,{"$f":"title411","v":"Boiler"},{"$f":"title425","v":"USDh/kg steam"},127.8400072150072,{"$f":"+$E$10*F8","v":{"$error":"#N/A"}},{"$f":"+$F10*(G$8/$F$8)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title412","v":"Condenser, cyclone, water pump, cooling tower"},{"$f":"title425","v":"USDh/kg steam"},127.03179279568167,{"$f":"+$E$11*F8","v":{"$error":"#N/A"}},{"$f":"+$F11*(G$8/$F$8)^0.6","v":{"$error":"#N/A"}},{"$f":"+$F11*(H$8/$F$8)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title413","v":"Biomass cutter "},"USD/kW",9.1351230606774436,{"$f":"$E12*F$6","v":{"$error":"#N/A"}},{"$f":"+$F12*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$f":"+$F12*(H$6/$F$6)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title414","v":"Biomass dryer "},"USD/kW",18.270246121354887,{"$error":"#N/A"},{"$f":"+$F13*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"title415","v":"Moisture meter "},"USD/kW",6.0900820404516285,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"title416","v":"Chain pulley block "},"USD/kW",4.5066607099342058,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"title417","v":"Water cooling system "},"USD/kW",7.3080984485419549,{"$error":"#N/A"}]
[null,null,{"$f":"title418","v":"Other accessories "},"USD/kW",70.644951669238893,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Back pressure steam turbine","USD/kW",561.11111111111097,null,{"$f":"+$E18*$F$6*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$f":"+$E18*$F$6*(H$6/$F$6)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title419","v":"Gas Turbine + HRSG system"},"USD/kW",{"$f":"+AVERAGE(1510,1730,1805)","v":1681.6666666666667},null,null,{"$f":"+$E$19*H6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title194","v":"Condensing Turbine"},"USD/kW",337.55364806866999,{"$f":"+$E$20*F6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title420","v":"Generator"},"USD/kW",400,{"$f":"$E21*F$6","v":{"$error":"#N/A"}},{"$f":"+$F21*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$f":"+$F21*(H$6/$F$6)^0.6","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title269","v":"Subtotal"},{"$f":"SUM(F10:F21)","v":{"$error":"#N/A"}},{"$f":"SUM(G10:G21)","v":{"$error":"#N/A"}},{"$f":"SUM(H10:H21)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title281","v":"Building"}]
[null,null,{"$f":"title421","v":"Civil work (building, generator platform etc.)"},"USD",null,{"$f":"19.656* F6+ 1713.4","v":{"$error":"#N/A"}},{"$f":"19.656* G6+ 1713.4","v":{"$error":"#N/A"}},{"$f":"19.656* H6+ 1713.4","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title269","v":"Subtotal"},{"$f":"SUM(F24)","v":{"$error":"#N/A"}},{"$f":"SUM(G24)","v":{"$error":"#N/A"}},{"$f":"SUM(H24)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title282","v":"Installation"}]
[null,null,{"$f":"title422","v":"Connection and earthing"},"USD/kW",27.142857142857142,{"$f":"($E$27*F6)","v":{"$error":"#N/A"}},{"$f":"($E$27*G6)","v":{"$error":"#N/A"}},{"$f":"($E$27*H6)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title269","v":"Subtotal"},{"$f":"SUM(F27)","v":{"$error":"#N/A"}},{"$f":"SUM(G27)","v":{"$error":"#N/A"}},{"$f":"SUM(H27)","v":{"$error":"#N/A"}}]

{"sheet":"COST(ADJUSTED)_RES3","index":32,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":true,"merged":[[2,2,2,7],[4,5,4,7]]}
[]
[]
[null,null,{"$f":"title410","v":"DETAILED INVESTMENT OF BIOMASS COMBUSTION FOR RURAL ELECTRIFICATION"}]
[]
[null,null,null,null,null,{"$f":"title427","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,{"$f":"COST_RES3!G26*1000","v":{"$error":"#N/A"}},{"$f":"COST_RES3!I26*1000","v":{"$error":"#N/A"}},{"$f":"COST_RES3!K26*1000","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title423","v":"Operating period"},{"$f":"title426","v":"h/year"},{"$f":"+COST_RES3!$H$38","v":0},{"$f":"+COST_RES3!$J$38","v":0},{"$f":"+COST_RES3!$L$38","v":0}]
[null,null,null,{"$f":"title424","v":"Steam"},"kg/h",{"$f":"COST_RES3!G33","v":{"$error":"#N/A"}},{"$f":"COST_RES3!I33","v":{"$error":"#N/A"}},{"$f":"COST_RES3!K33","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title280","v":"Equipments"}]
[null,null,{"$f":"title411","v":"Boiler"},{"$f":"title425","v":"USDh/kg steam"},127.8400072150072,{"$f":"+$E$10*F8","v":{"$error":"#N/A"}},{"$f":"+$F10*(G$8/$F$8)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title412","v":"Condenser, cyclone, water pump, cooling tower"},{"$f":"title425","v":"USDh/kg steam"},127.03179279568167,{"$f":"+$E$11*F8","v":{"$error":"#N/A"}},{"$f":"+$F11*(G$8/$F$8)^0.6","v":{"$error":"#N/A"}},{"$f":"+$F11*(H$8/$F$8)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title413","v":"Biomass cutter "},"USD/kW",9.1351230606774436,{"$f":"$E12*F$6","v":{"$error":"#N/A"}},{"$f":"+$F12*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$f":"+$F12*(H$6/$F$6)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title414","v":"Biomass dryer "},"USD/kW",18.270246121354887,{"$error":"#N/A"},{"$f":"+$F13*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"title415","v":"Moisture meter "},"USD/kW",6.0900820404516285,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"title416","v":"Chain pulley block "},"USD/kW",4.5066607099342058,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"title417","v":"Water cooling system "},"USD/kW",7.3080984485419549,{"$error":"#N/A"}]
[null,null,{"$f":"title418","v":"Other accessories "},"USD/kW",70.644951669238893,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Back pressure steam turbine","USD/kW",561.11111111111097,null,{"$f":"+$E18*$F$6*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$f":"+$E18*$F$6*(H$6/$F$6)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title419","v":"Gas Turbine + HRSG system"},"USD/kW",{"$f":"+AVERAGE(1510,1730,1805)","v":1681.6666666666667},null,null,{"$f":"+$E$19*H6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title194","v":"Condensing Turbine"},"USD/kW",337.55364806866999,{"$f":"+$E$20*F6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title420","v":"Generator"},"USD/kW",400,{"$f":"$E21*F$6","v":{"$error":"#N/A"}},{"$f":"+$F21*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$f":"+$F21*(H$6/$F$6)^0.6","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title269","v":"Subtotal"},{"$f":"SUM(F10:F21)","v":{"$error":"#N/A"}},{"$f":"SUM(G10:G21)","v":{"$error":"#N/A"}},{"$f":"SUM(H10:H21)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title281","v":"Building"}]
[null,null,{"$f":"title421","v":"Civil work (building, generator platform etc.)"},"USD",null,{"$f":"19.656* F6+ 1713.4","v":{"$error":"#N/A"}},{"$f":"19.656* G6+ 1713.4","v":{"$error":"#N/A"}},{"$f":"19.656* H6+ 1713.4","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title269","v":"Subtotal"},{"$f":"SUM(F24)","v":{"$error":"#N/A"}},{"$f":"SUM(G24)","v":{"$error":"#N/A"}},{"$f":"SUM(H24)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title282","v":"Installation"}]
[null,null,{"$f":"title422","v":"Connection and earthing"},"USD/kW",27.142857142857142,{"$f":"($E$27*F6)","v":{"$error":"#N/A"}},{"$f":"($E$27*G6)","v":{"$error":"#N/A"}},{"$f":"($E$27*H6)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title269","v":"Subtotal"},{"$f":"SUM(F27)","v":{"$error":"#N/A"}},{"$f":"SUM(G27)","v":{"$error":"#N/A"}},{"$f":"SUM(H27)","v":{"$error":"#N/A"}}]

{"sheet":"FA_Simple_RES4","index":33,"n_rows":108,"n_cols":23,"rows_kept":108,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title344","v":"FINANCIAL EVALUATION OF COGENERATION SIMPLE TECHNOLOGY"}]
[]
[]
[{"$f":"title345","v":"Revenues"}]
[]
[null,{"$f":"title346","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title347","v":"Power generation capacity (kW)"},{"$f":"COST_RES4!$G$26*1000","v":{"$error":"#N/A"}},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"D8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title348","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES4!$I$14","v":0},{"$f":"+C9","v":0},{"$f":"+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title266","v":"Operating hours per year"},{"$f":"+COST_RES4!$H$38","v":0},{"$f":"C10","v":0},{"$f":"D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title349","v":"Electricity generation (kWh per year)"},{"$f":"C8*C10*(1-C9)","v":{"$error":"#N/A"}},{"$f":"D8*D10*(1-D9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title350","v":"Electricity - self use cogeneration (kWh per year)"},{"$f":"C12*COST_RES4!$I$14","v":{"$error":"#N/A"}},{"$f":"D12*10%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title351","v":"Power loss in distribution network (kWh per year)"},{"$f":"C12*COST_RES4!$I$13","v":{"$error":"#N/A"}},{"$f":"C14","v":{"$error":"#N/A"}},{"$f":"D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title352","v":"Electricity consumed by main Industry (kWh per year)"},{"$f":"'Energy Demand'!$J$21*1000","v":0},{"$f":"C15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title353","v":"Total power sold to the customers (kWh per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$199),IF(C12-C13-C14-C15>0,C12-C13-C14-C15,0),C12)","v":{"$error":"#N/A"}},{"$f":"C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title354","v":"Heat generation (GJ per year)"},0,{"$f":"C18","v":0},{"$f":"D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T18","v":0},0,0]
[null,{"$f":"title355","v":"Heat loss in distribution network (GJ per year)"},{"$f":"C18*COST_RES4!$I$12","v":0},{"$f":"C19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title356","v":"Heat available for main Industry (GJ per year)"},{"$f":"C18-C19","v":0},{"$f":"C20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title357","v":"Heat demad main Industry (GJ per year)"},{"$f":"'Energy Demand'!$J$22","v":0},{"$f":"C21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title358","v":"Heat supplied to main Industry (GJ per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(C21>C20,C20,C21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(D21>D20,D20,D21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(E21>E20,E20,E21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(F21>F20,F20,F21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(G21>G20,G20,G21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(H21>H20,H20,H21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(I21>I20,I20,I21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(J21>J20,J20,J21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(K21>K20,K20,K21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(L21>L20,L20,L21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(M21>M20,M20,M21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(N21>N20,N20,N21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(O21>O20,O20,O21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(P21>P20,P20,P21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(Q21>Q20,Q20,Q21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(R21>R20,R20,R21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(S21>S20,S20,S21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(T21>T20,T20,T21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(U21>U20,U20,U21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(V21>V20,V20,V21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(W21>W20,W20,W21),0)","v":{"$error":"#N/A"}}]
[null,{"$f":"title359","v":"Heat sold to the customers (GJ per year)"},{"$f":"IF('Summary of results-by feedstock'!$AE$197,C20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,D20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,E20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,F20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,G20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,H20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,I20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,J20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,K20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,L20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,M20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,N20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,O20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,P20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,Q20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,R20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,S20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,T20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,U20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,V20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,W20,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"title360","v":"Selling electricity Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$28","v":0},{"$f":"C25","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C25*C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title361","v":"Electricity cost avoided main industry (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"C27","v":0},{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C27*(C12-C16)","v":{"$error":"#N/A"}},{"$f":"D27*(D12-D16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title362","v":"Heat cost avoided main Industry (USD/Gj)"},{"$f":"COST_RES4!$N$14","v":0},{"$f":"C29","v":0},{"$f":"D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C22*C29","v":{"$error":"#N/A"}},{"$f":"D22*D29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title363","v":"Heat sales to nearby consumers (USD/Gj)"},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0}]
[null,null,{"$f":"C31*C23","v":{"$error":"#N/A"}},{"$f":"D31*D23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title364","v":"Total income (USD/year)"},{"$f":"C26+C28+C30+C32","v":{"$error":"#N/A"}},{"$f":"D26+D28+D30+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title365","v":"Project lifetime (years)"},{"$f":"+COST_RES4!$N$16","v":0}]
[]
[]
[{"$f":"title366","v":"Capital and operating cost"}]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title367","v":"Direct capital cost (USD)"}]
[null,{"$f":"title280","v":"Equipments"},{"$f":"COST_RES4!$G$66","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Building"},{"$f":"COST_RES4!$G$67","v":{"$error":"#N/A"}}]
[null,{"$f":"title282","v":"Installation"},{"$f":"COST_RES4!$G$68","v":{"$error":"#N/A"}}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"SUM(C42:C44)","v":{"$error":"#N/A"}},{"$f":"D42+D43+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title369","v":"Capital cost (USD/kW)"},{"$f":"C45/C8","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title372","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title373","v":"Sub-total material cost (USD)"},{"$f":"C52+C60","v":{"$error":"#N/A"}},{"$f":"D52+D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title374","v":"Biomass cost (USD/year)"},{"$f":"C53*C54","v":0},{"$f":"D53*D54","v":0},{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title375","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES4!$G$43","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title376","v":"Biomass total price (USD/t)"},{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title377","v":"Biomass price (USD/t)"},{"$f":"+COST_RES4!$F$43","v":0},{"$f":"C55","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,{"$f":"title378","v":"Biomass transportation cost (USD/t)"},{"$f":"+C57*C58","v":0},{"$f":"C56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title379","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES4!$F$56","v":0}]
[null,{"$f":"title380","v":"Transportation distance (km)"},{"$f":"+COST_RES4!$G$56","v":0}]
[]
[null,{"$f":"title381","v":"Water cost (USD/year)"},{"$f":"C61*C62","v":{"$error":"#N/A"}},{"$f":"D61*D62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title382","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES4!$G$44","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title383","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES4!$F$44","v":0.43859649122807021},{"$f":"C62","v":0.43859649122807021},{"$f":"D62","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title384","v":"Sub-total operating cost (USD)"},{"$f":"C65+C66+C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319&\" (USD)\"","v":"Labour cost (USD)"},{"$f":"COST_RES4!H52","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title285","v":"Plant overhead"},{"$f":"COST_RES4!H76","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title286","v":"General and administrative cost"},{"$f":"COST_RES4!H77","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title385","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES4!H71","v":{"$error":"#N/A"}},{"$f":"C68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title386","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES4!H70","v":{"$error":"#N/A"}},{"$f":"C70","v":{"$error":"#N/A"}},{"$f":"D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title387","v":"Sub-total of storage capacity"},{"$f":"+COST_RES4!H62","v":0},{"$f":"C72","v":0},{"$f":"D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title388","v":"Total operation and maintenance cost (USD)"},{"$f":"C51+C64+C68+C70+C72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title102","v":"Financial parameters"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES4!$N$13","v":0}]
[null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES4!$N$11","v":0}]
[]
[null,{"$f":"title389","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title307&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C79*C45","v":{"$error":"#N/A"}}]
[null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES4!$N$10","v":0}]
[null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},{"$f":"+COST_RES4!$N$12","v":0}]
[null,{"$f":"title390","v":"Loan payment (USD/month)"},{"$f":"(PMT(C83/12,(12*C84),C82))","v":{"$error":"#N/A"}}]
[null,{"$f":"title391","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$84,$C$85*12,0)","v":0},{"$f":"IF(E77<=$C$84,$C$85*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title392","v":"Total loan payment (USD)"},{"$f":"SUM(D86:W86)","v":0}]
[null,{"$f":"title393","v":"Loan interest payment (USD)"},{"$f":"C87+C82","v":{"$error":"#N/A"}},{"$f":"title396","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C88/C35","v":{"$error":"#N/A"}},{"$f":"title397","v":"USD per year"}]
[]
[{"$f":"title295","v":"Depreciation"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title394","v":"Depreciation method"},{"$f":"title371","v":"Straight-line"}]
[null,{"$f":"title395","v":"Total depreciation (USD)"},null,{"$f":"COST_RES4!H70","v":{"$error":"#N/A"}},{"$f":"D93","v":{"$error":"#N/A"}},{"$f":"E93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title398","v":"Base case project"}]
[{"$f":"title399","v":"Summary of this project - before tax"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title400","v":"Total revenue (USD)"},null,{"$f":"D33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"-(C45-C82)","v":{"$error":"#N/A"}}]
[null,{"$f":"title401","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D74+D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title402","v":"Loan payment (USD)"},null,{"$f":"D86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title403","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C99:C102)","v":{"$error":"#N/A"}},{"$f":"SUM(D99:D102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title404","v":"Financial analysis results"}]
[]
[null,{"$f":"title405","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C78,D103:W103)+C103","v":{"$error":"#N/A"}}]
[null,{"$f":"title406","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(tir_cell=title593,IF(C107<0,title407,IRR(C103:W103,0.000001)),IF(C107<0,title407,MIRR(C103:W103,fin_rate,rein_rate)))","v":{"$error":"#N/A"}}]

{"sheet":"FA_Semi_RES4","index":34,"n_rows":108,"n_cols":23,"rows_kept":108,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title408","v":"FINANCIAL EVALUATION OF COGENERATION SEMI-ADVANCED TECHNOLOGY"}]
[]
[]
[{"$f":"title345","v":"Revenues"}]
[]
[null,{"$f":"title346","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title347","v":"Power generation capacity (kW)"},{"$f":"COST_RES4!$I$26*1000","v":{"$error":"#N/A"}},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"D8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title348","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES4!$I$14","v":0},{"$f":"+C9","v":0},{"$f":"+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title266","v":"Operating hours per year"},{"$f":"+COST_RES4!$H$38","v":0},{"$f":"C10","v":0},{"$f":"D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title349","v":"Electricity generation (kWh per year)"},{"$f":"C8*C10*(1-C9)","v":{"$error":"#N/A"}},{"$f":"D8*D10*(1-D9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title350","v":"Electricity - self use cogeneration (kWh per year)"},{"$f":"C12*COST_RES4!$I$14","v":{"$error":"#N/A"}},{"$f":"D12*10%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title351","v":"Power loss in distribution network (kWh per year)"},{"$f":"C12*COST_RES4!$I$13","v":{"$error":"#N/A"}},{"$f":"C14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"S14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title352","v":"Electricity consumed by main Industry (kWh per year)"},{"$f":"'Energy Demand'!$J$21*1000","v":0},{"$f":"C15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title353","v":"Total power sold to the customers (kWh per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$199),IF(C12-C13-C14-C15>0,C12-C13-C14-C15,0),C12)","v":{"$error":"#N/A"}},{"$f":"C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title354","v":"Heat generation (GJ per year)"},{"$f":"COST_RES4!I28/1000","v":{"$error":"#N/A"}},{"$f":"C18","v":{"$error":"#N/A"}},{"$f":"D18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title355","v":"Heat loss in distribution network (GJ per year)"},{"$f":"C18*COST_RES4!$I$12","v":{"$error":"#N/A"}},{"$f":"C19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title356","v":"Heat available for main Industry (GJ per year)"},{"$f":"C18-C19","v":{"$error":"#N/A"}},{"$f":"C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title357","v":"Heat demad main Industry (GJ per year)"},{"$f":"'Energy Demand'!$J$22","v":0},{"$f":"C21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title358","v":"Heat supplied to main Industry (GJ per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(C21>C20,C20,C21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(D21>D20,D20,D21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(E21>E20,E20,E21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(F21>F20,F20,F21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(G21>G20,G20,G21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(H21>H20,H20,H21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(I21>I20,I20,I21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(J21>J20,J20,J21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(K21>K20,K20,K21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(L21>L20,L20,L21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(M21>M20,M20,M21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(N21>N20,N20,N21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(O21>O20,O20,O21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(P21>P20,P20,P21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(Q21>Q20,Q20,Q21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(R21>R20,R20,R21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(S21>S20,S20,S21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(T21>T20,T20,T21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(U21>U20,U20,U21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(V21>V20,V20,V21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(W21>W20,W20,W21),0)","v":{"$error":"#N/A"}}]
[null,{"$f":"title359","v":"Heat sold to the customers (GJ per year)"},{"$f":"IF('Summary of results-by feedstock'!$AE$197,C20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,D20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,E20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,F20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,G20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,H20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,I20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,J20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,K20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,L20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,M20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,N20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,O20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,P20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,Q20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,R20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,S20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,T20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,U20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,V20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,W20,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"title360","v":"Selling electricity Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$28","v":0},{"$f":"C25","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C25*C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title361","v":"Electricity cost avoided main industry (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"C27","v":0},{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C27*(C12-C16)","v":{"$error":"#N/A"}},{"$f":"D27*(D12-D16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title362","v":"Heat cost avoided main Industry (USD/Gj)"},{"$f":"COST_RES4!$N$14","v":0},{"$f":"C29","v":0},{"$f":"D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C22*C29","v":{"$error":"#N/A"}},{"$f":"D22*D29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title363","v":"Heat sales to nearby consumers (USD/Gj)"},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0}]
[null,null,{"$f":"C31*C23","v":{"$error":"#N/A"}},{"$f":"D31*D23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title364","v":"Total income (USD/year)"},{"$f":"C26+C28+C30+C32","v":{"$error":"#N/A"}},{"$f":"D26+D28+D30+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title365","v":"Project lifetime (years)"},{"$f":"+COST_RES4!$N$16","v":0}]
[]
[]
[{"$f":"title366","v":"Capital and operating cost"}]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title367","v":"Direct capital cost (USD)"}]
[null,{"$f":"title280","v":"Equipments"},{"$f":"COST_RES4!$I$66","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Building"},{"$f":"COST_RES4!$I$67","v":{"$error":"#N/A"}}]
[null,{"$f":"title282","v":"Installation"},{"$f":"COST_RES4!$I$68","v":{"$error":"#N/A"}}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"SUM(C42:C44)","v":{"$error":"#N/A"}},{"$f":"D42+D43+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title369","v":"Capital cost (USD/kW)"},{"$f":"C45/C8","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title372","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title373","v":"Sub-total material cost (USD)"},{"$f":"C52+C60","v":{"$error":"#N/A"}},{"$f":"D52+D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title374","v":"Biomass cost (USD/year)"},{"$f":"C53*C54","v":0},{"$f":"D53*D54","v":0},{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title375","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES4!$I$43","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title376","v":"Biomass total price (USD/t)"},{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title377","v":"Biomass price (USD/t)"},{"$f":"+COST_RES4!$F$43","v":0},{"$f":"C55","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,{"$f":"title378","v":"Biomass transportation cost (USD/t)"},{"$f":"+C57*C58","v":0},{"$f":"C56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title379","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES4!$F$56","v":0}]
[null,{"$f":"title380","v":"Transportation distance (km)"},{"$f":"+COST_RES4!$I$56","v":0}]
[]
[null,{"$f":"title381","v":"Water cost (USD/year)"},{"$f":"C61*C62","v":{"$error":"#N/A"}},{"$f":"D61*D62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title382","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES4!$I$44","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title383","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES4!$F$44","v":0.43859649122807021},{"$f":"C62","v":0.43859649122807021},{"$f":"D62","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title384","v":"Sub-total operating cost (USD)"},{"$f":"C65+C66+C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319&\" (USD)\"","v":"Labour cost (USD)"},{"$f":"COST_RES4!J52","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title285","v":"Plant overhead"},{"$f":"COST_RES4!J76","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title286","v":"General and administrative cost"},{"$f":"COST_RES4!J77","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title385","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES4!J71","v":{"$error":"#N/A"}},{"$f":"C68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title386","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES4!J70","v":{"$error":"#N/A"}},{"$f":"C70","v":{"$error":"#N/A"}},{"$f":"D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title387","v":"Sub-total of storage capacity"},{"$f":"+COST_RES4!J62","v":0},{"$f":"C72","v":0},{"$f":"D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title388","v":"Total operation and maintenance cost (USD)"},{"$f":"C51+C64+C68+C70+C72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title102","v":"Financial parameters"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES4!$N$13","v":0}]
[null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES4!$N$11","v":0}]
[]
[null,{"$f":"title389","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title307&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C79*C45","v":{"$error":"#N/A"}}]
[null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES4!$N$10","v":0}]
[null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},{"$f":"+COST_RES4!$N$12","v":0}]
[null,{"$f":"title390","v":"Loan payment (USD/month)"},{"$f":"(PMT(C83/12,(12*C84),C82))","v":{"$error":"#N/A"}}]
[null,{"$f":"title391","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$84,$C$85*12,0)","v":0},{"$f":"IF(E77<=$C$84,$C$85*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title392","v":"Total loan payment (USD)"},{"$f":"SUM(D86:W86)","v":0}]
[null,{"$f":"title393","v":"Loan interest payment (USD)"},{"$f":"C87+C82","v":{"$error":"#N/A"}},{"$f":"title396","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C88/C35","v":{"$error":"#N/A"}},{"$f":"title397","v":"USD per year"}]
[]
[{"$f":"title295","v":"Depreciation"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title394","v":"Depreciation method"},{"$f":"title371","v":"Straight-line"}]
[null,{"$f":"title395","v":"Total depreciation (USD)"},null,{"$f":"COST_RES4!J70","v":{"$error":"#N/A"}},{"$f":"D93","v":{"$error":"#N/A"}},{"$f":"E93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title398","v":"Base case project"}]
[{"$f":"title399","v":"Summary of this project - before tax"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title400","v":"Total revenue (USD)"},null,{"$f":"D33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"-(C45-C82)","v":{"$error":"#N/A"}}]
[null,{"$f":"title401","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D74+D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title402","v":"Loan payment (USD)"},null,{"$f":"D86","v":0},{"$f":"E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title403","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C99:C102)","v":{"$error":"#N/A"}},{"$f":"SUM(D99:D102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title404","v":"Financial analysis results"}]
[]
[null,{"$f":"title405","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C78,D103:W103)+C103","v":{"$error":"#N/A"}}]
[null,{"$f":"title406","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(tir_cell=title593,IF(C107<0,title407,IRR(C103:W103,0.000001)),IF(C107<0,title407,MIRR(C103:W103,fin_rate,rein_rate)))","v":{"$error":"#N/A"}}]

{"sheet":"FA_Adv_RES4","index":35,"n_rows":108,"n_cols":23,"rows_kept":108,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title409","v":"FINANCIAL EVALUATION OF COGENERATION ADVANCED TECHNOLOGY"}]
[]
[]
[{"$f":"title345","v":"Revenues"}]
[]
[null,{"$f":"title346","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title347","v":"Power generation capacity (kW)"},{"$f":"COST_RES4!$K$26*1000","v":{"$error":"#N/A"}},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"D8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title348","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES4!$I$14","v":0},{"$f":"+C9","v":0},{"$f":"+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title266","v":"Operating hours per year"},{"$f":"+COST_RES4!$H$38","v":0},{"$f":"C10","v":0},{"$f":"D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title349","v":"Electricity generation (kWh per year)"},{"$f":"C8*C10*(1-C9)","v":{"$error":"#N/A"}},{"$f":"D8*D10*(1-D9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title350","v":"Electricity - self use cogeneration (kWh per year)"},{"$f":"C12*COST_RES4!$I$14","v":{"$error":"#N/A"}},{"$f":"D12*10%","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title351","v":"Power loss in distribution network (kWh per year)"},{"$f":"C12*COST_RES4!$I$13","v":{"$error":"#N/A"}},{"$f":"C14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"S14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title352","v":"Electricity consumed by main Industry (kWh per year)"},{"$f":"'Energy Demand'!$J$21*1000","v":0},{"$f":"C15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title353","v":"Total power sold to the customers (kWh per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$199),IF(C12-C13-C14-C15>0,C12-C13-C14-C15,0),C12)","v":{"$error":"#N/A"}},{"$f":"C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title354","v":"Heat generation (GJ per year)"},{"$f":"COST_RES4!K28/1000","v":{"$error":"#N/A"}},{"$f":"C18","v":{"$error":"#N/A"}},{"$f":"D18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title355","v":"Heat loss in distribution network (GJ per year)"},{"$f":"C18*COST_RES4!$I$12","v":{"$error":"#N/A"}},{"$f":"C19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title356","v":"Heat available for main Industry (GJ per year)"},{"$f":"C18-C19","v":{"$error":"#N/A"}},{"$f":"C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title357","v":"Heat demad main Industry (GJ per year)"},{"$f":"'Energy Demand'!$J$22","v":0},{"$f":"C21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title358","v":"Heat supplied to main Industry (GJ per year)"},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(C21>C20,C20,C21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(D21>D20,D20,D21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(E21>E20,E20,E21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(F21>F20,F20,F21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(G21>G20,G20,G21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(H21>H20,H20,H21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(I21>I20,I20,I21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(J21>J20,J20,J21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(K21>K20,K20,K21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(L21>L20,L20,L21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(M21>M20,M20,M21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(N21>N20,N20,N21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(O21>O20,O20,O21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(P21>P20,P20,P21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(Q21>Q20,Q20,Q21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(R21>R20,R20,R21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(S21>S20,S20,S21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(T21>T20,T20,T21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(U21>U20,U20,U21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(V21>V20,V20,V21),0)","v":{"$error":"#N/A"}},{"$f":"IF(NOT('Summary of results-by feedstock'!$AE$197),IF(W21>W20,W20,W21),0)","v":{"$error":"#N/A"}}]
[null,{"$f":"title359","v":"Heat sold to the customers (GJ per year)"},{"$f":"IF('Summary of results-by feedstock'!$AE$197,C20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,D20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,E20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,F20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,G20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,H20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,I20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,J20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,K20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,L20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,M20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,N20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,O20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,P20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,Q20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,R20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,S20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,T20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,U20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,V20,0)","v":{"$error":"#N/A"}},{"$f":"IF('Summary of results-by feedstock'!$AE$197,W20,0)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"title360","v":"Selling electricity Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$28","v":0},{"$f":"C25","v":0},{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C25*C16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title361","v":"Electricity cost avoided main industry (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"C27","v":0},{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C27*(C12-C16)","v":{"$error":"#N/A"}},{"$f":"D27*(D12-D16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title362","v":"Heat cost avoided main Industry (USD/Gj)"},{"$f":"COST_RES4!$N$14","v":0},{"$f":"C29","v":0},{"$f":"D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C22*C29","v":{"$error":"#N/A"}},{"$f":"D22*D29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title363","v":"Heat sales to nearby consumers (USD/Gj)"},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0}]
[null,null,{"$f":"C31*C23","v":{"$error":"#N/A"}},{"$f":"D31*D23","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title364","v":"Total income (USD/year)"},{"$f":"C26+C28+C30+C32","v":{"$error":"#N/A"}},{"$f":"D26+D28+D30+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title365","v":"Project lifetime (years)"},{"$f":"+COST_RES4!$N$16","v":0}]
[]
[]
[{"$f":"title366","v":"Capital and operating cost"}]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title367","v":"Direct capital cost (USD)"}]
[null,{"$f":"title280","v":"Equipments"},{"$f":"COST_RES4!$K$66","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Building"},{"$f":"COST_RES4!$K$67","v":{"$error":"#N/A"}}]
[null,{"$f":"title282","v":"Installation"},{"$f":"COST_RES4!$K$68","v":{"$error":"#N/A"}}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"SUM(C42:C44)","v":{"$error":"#N/A"}},{"$f":"D42+D43+D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title369","v":"Capital cost (USD/kW)"},{"$f":"C45/C8","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title372","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title373","v":"Sub-total material cost (USD)"},{"$f":"C52+C60","v":{"$error":"#N/A"}},{"$f":"D52+D60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title374","v":"Biomass cost (USD/year)"},{"$f":"C53*C54","v":0},{"$f":"D53*D54","v":0},{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title375","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES4!$K$43","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title376","v":"Biomass total price (USD/t)"},{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title377","v":"Biomass price (USD/t)"},{"$f":"+COST_RES4!$F$43","v":0},{"$f":"C55","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,{"$f":"title378","v":"Biomass transportation cost (USD/t)"},{"$f":"+C57*C58","v":0},{"$f":"C56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title379","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES4!$F$56","v":0}]
[null,{"$f":"title380","v":"Transportation distance (km)"},{"$f":"+COST_RES4!$K$56","v":0}]
[]
[null,{"$f":"title381","v":"Water cost (USD/year)"},{"$f":"C61*C62","v":{"$error":"#N/A"}},{"$f":"D61*D62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title382","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES4!$K$44","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title383","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES4!$F$44","v":0.43859649122807021},{"$f":"C62","v":0.43859649122807021},{"$f":"D62","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title384","v":"Sub-total operating cost (USD)"},{"$f":"C65+C66+C67","v":{"$error":"#N/A"}},{"$f":"D65+D66+D67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319&\" (USD)\"","v":"Labour cost (USD)"},{"$f":"COST_RES4!L52","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title285","v":"Plant overhead"},{"$f":"COST_RES4!L76","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title286","v":"General and administrative cost"},{"$f":"COST_RES4!L77","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title385","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES4!L71","v":{"$error":"#N/A"}},{"$f":"C68","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title386","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES4!L70","v":{"$error":"#N/A"}},{"$f":"C70","v":{"$error":"#N/A"}},{"$f":"D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title387","v":"Sub-total of storage capacity"},{"$f":"+COST_RES4!L62","v":0},{"$f":"C72","v":0},{"$f":"D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title388","v":"Total operation and maintenance cost (USD)"},{"$f":"C51+C64+C68+C70+C72","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title102","v":"Financial parameters"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title103&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES4!$N$13","v":0}]
[null,{"$f":"title104&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES4!$N$11","v":0}]
[]
[null,{"$f":"title389","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title307&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C79*C45","v":{"$error":"#N/A"}}]
[null,{"$f":"title105&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES4!$N$10","v":0}]
[null,{"$f":"title106&\" (\"&title107&\")\"","v":"Loan term (years)"},{"$f":"+COST_RES4!$N$12","v":0}]
[null,{"$f":"title390","v":"Loan payment (USD/month)"},{"$f":"(PMT(C83/12,(12*C84),C82))","v":{"$error":"#N/A"}}]
[null,{"$f":"title391","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$84,$C$85*12,0)","v":0},{"$f":"IF(E77<=$C$84,$C$85*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title392","v":"Total loan payment (USD)"},{"$f":"SUM(D86:W86)","v":0}]
[null,{"$f":"title393","v":"Loan interest payment (USD)"},{"$f":"C87+C82","v":{"$error":"#N/A"}},{"$f":"title396","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C88/C35","v":{"$error":"#N/A"}},{"$f":"title397","v":"USD per year"}]
[]
[{"$f":"title295","v":"Depreciation"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title394","v":"Depreciation method"},{"$f":"title371","v":"Straight-line"}]
[null,{"$f":"title395","v":"Total depreciation (USD)"},null,{"$f":"COST_RES4!L70","v":{"$error":"#N/A"}},{"$f":"D93","v":{"$error":"#N/A"}},{"$f":"E93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title398","v":"Base case project"}]
[{"$f":"title399","v":"Summary of this project - before tax"}]
[null,{"$f":"title346","v":"Operating Year"},{"$f":"title370","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title400","v":"Total revenue (USD)"},null,{"$f":"D33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title368","v":"Total capital cost (USD)"},{"$f":"-(C45-C82)","v":{"$error":"#N/A"}}]
[null,{"$f":"title401","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D74+D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title402","v":"Loan payment (USD)"},null,{"$f":"D86","v":0},{"$f":"E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title403","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C99:C102)","v":{"$error":"#N/A"}},{"$f":"SUM(D99:D102)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title404","v":"Financial analysis results"}]
[]
[null,{"$f":"title405","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C78,D103:W103)+C103","v":{"$error":"#N/A"}}]
[null,{"$f":"title406","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(tir_cell=title593,IF(C107<0,title407,IRR(C103:W103,0.000001)),IF(C107<0,title407,MIRR(C103:W103,fin_rate,rein_rate)))","v":{"$error":"#N/A"}}]

{"sheet":"COST(ADJUSTED)_RES4","index":36,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":true,"merged":[[2,2,2,7],[4,5,4,7]]}
[]
[]
[null,null,{"$f":"title410","v":"DETAILED INVESTMENT OF BIOMASS COMBUSTION FOR RURAL ELECTRIFICATION"}]
[]
[null,null,null,null,null,{"$f":"title427","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,{"$f":"COST_RES4!G26*1000","v":{"$error":"#N/A"}},{"$f":"COST_RES4!I26*1000","v":{"$error":"#N/A"}},{"$f":"COST_RES4!K26*1000","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title423","v":"Operating period"},{"$f":"title426","v":"h/year"},{"$f":"+COST_RES4!$H$38","v":0},{"$f":"+COST_RES4!$J$38","v":0},{"$f":"+COST_RES4!$L$38","v":0}]
[null,null,null,{"$f":"title424","v":"Steam"},"kg/h",{"$f":"COST_RES4!G33","v":{"$error":"#N/A"}},{"$f":"COST_RES4!I33","v":{"$error":"#N/A"}},{"$f":"COST_RES4!K33","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title280","v":"Equipments"}]
[null,null,{"$f":"title411","v":"Boiler"},{"$f":"title425","v":"USDh/kg steam"},127.8400072150072,{"$f":"+$E$10*F8","v":{"$error":"#N/A"}},{"$f":"+$F10*(G$8/$F$8)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title412","v":"Condenser, cyclone, water pump, cooling tower"},{"$f":"title425","v":"USDh/kg steam"},127.03179279568167,{"$f":"+$E$11*F8","v":{"$error":"#N/A"}},{"$f":"+$F11*(G$8/$F$8)^0.6","v":{"$error":"#N/A"}},{"$f":"+$F11*(H$8/$F$8)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title413","v":"Biomass cutter "},"USD/kW",9.1351230606774436,{"$f":"$E12*F$6","v":{"$error":"#N/A"}},{"$f":"+$F12*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$f":"+$F12*(H$6/$F$6)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title414","v":"Biomass dryer "},"USD/kW",18.270246121354887,{"$error":"#N/A"},{"$f":"+$F13*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"title415","v":"Moisture meter "},"USD/kW",6.0900820404516285,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"title416","v":"Chain pulley block "},"USD/kW",4.5066607099342058,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"title417","v":"Water cooling system "},"USD/kW",7.3080984485419549,{"$error":"#N/A"}]
[null,null,{"$f":"title418","v":"Other accessories "},"USD/kW",70.644951669238893,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Back pressure steam turbine","USD/kW",561.11111111111097,null,{"$f":"+$E18*$F$6*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$f":"+$E18*$F$6*(H$6/$F$6)^0.6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title419","v":"Gas Turbine + HRSG system"},"USD/kW",{"$f":"+AVERAGE(1510,1730,1805)","v":1681.6666666666667},null,null,{"$f":"+$E$19*H6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title194","v":"Condensing Turbine"},"USD/kW",337.55364806866999,{"$f":"+$E$20*F6","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title420","v":"Generator"},"USD/kW",400,{"$f":"$E21*F$6","v":{"$error":"#N/A"}},{"$f":"+$F21*(G$6/$F$6)^0.6","v":{"$error":"#N/A"}},{"$f":"+$F21*(H$6/$F$6)^0.6","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title269","v":"Subtotal"},{"$f":"SUM(F10:F21)","v":{"$error":"#N/A"}},{"$f":"SUM(G10:G21)","v":{"$error":"#N/A"}},{"$f":"SUM(H10:H21)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title281","v":"Building"}]
[null,null,{"$f":"title421","v":"Civil work (building, generator platform etc.)"},"USD",null,{"$f":"19.656* F6+ 1713.4","v":{"$error":"#N/A"}},{"$f":"19.656* G6+ 1713.4","v":{"$error":"#N/A"}},{"$f":"19.656* H6+ 1713.4","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title269","v":"Subtotal"},{"$f":"SUM(F24)","v":{"$error":"#N/A"}},{"$f":"SUM(G24)","v":{"$error":"#N/A"}},{"$f":"SUM(H24)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title282","v":"Installation"}]
[null,null,{"$f":"title422","v":"Connection and earthing"},"USD/kW",27.142857142857142,{"$f":"($E$27*F6)","v":{"$error":"#N/A"}},{"$f":"($E$27*G6)","v":{"$error":"#N/A"}},{"$f":"($E$27*H6)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title269","v":"Subtotal"},{"$f":"SUM(F27)","v":{"$error":"#N/A"}},{"$f":"SUM(G27)","v":{"$error":"#N/A"}},{"$f":"SUM(H27)","v":{"$error":"#N/A"}}]

{"sheet":"Summary of results-by feedstock","index":37,"n_rows":280,"n_cols":40,"rows_kept":280,"cut":false,"hidden":false,"merged":[[45,19,45,21],[45,23,45,26],[60,2,60,13],[30,23,30,26],[30,12,30,16],[47,19,47,20],[60,19,60,26],[30,2,30,5],[45,2,45,13],[86,20,88,27],[77,2,78,4],[75,2,75,12],[77,6,78,6],[77,8,78,13],[77,15,78,16],[75,19,75,25],[2,2,2,28],[25,3,26,3],[25,4,26,4],[25,5,26,5],[13,11,13,15],[13,2,13,6],[25,12,26,12],[25,13,26,13],[22,19,22,24],[9,6,9,12],[11,6,11,12],[9,2,11,5],[10,6,10,13],[10,14,10,21],[13,19,13,28]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[]
[null,null,{"$f":"UPPER(title429&$O$6&title430&AG167)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,{"$f":"title431","v":"Select a biomass residue to see the summary results"},null,null,null,null,null,null,null,null,null,null,null,"Select residue"]
[]
[null,null,{"$f":"title432","v":"Production Cost and Investment Results"},null,null,null,null,null,null,null,null,null,null,{"$f":"title581&\" \"","v":"Forest Harv. Res. "},{"$f":"title582&\" \"","v":"Wood Proc. Res. "}]
[]
[null,null,{"$f":"title433","v":"Destination of cogenerated energy"}]
[null,null,null,null,null,null,{"$f":"IF($AE$199,title434,title435)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"IF($AE$197,title436,title435)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,{"$f":"title441","v":"Production Cost Electricity (USD/kWh)"},null,null,null,null,null,null,null,null,{"$f":"title442","v":"Production Cost Heat (USD/GJ)"},null,null,null,null,null,null,null,{"$f":"title443","v":"Revenues generated by cogeneration unit (USD/year)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Investment (USD)"]
[]
[]
[]
[]
[]
[null,null,{"$f":"title404","v":"Financial analysis results"}]
[]
[null,null,{"$f":"title444","v":" Net Present Value (1000 USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title445","v":"Share of Production Costs (%)"},null,null,null,null,null,null,null,null,null,null,{"$f":"title446","v":"Internal Rate of Return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title447","v":"Technical and Operating Results"}]
[]
[null,null,{"$f":"title448","v":"Electricity Performance-Cogeneration Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title449","v":"Collection area of feedstock (Ha)"},null,null,null,{"$f":"title450","v":"Potential GHG Savings (tCO2e/year)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title451","v":"Heat Performance - Cogeneration Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title452","v":"Plant Capacities for heat and electricity cogeneration"},null,null,null,null,null,null,null,"kW"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title453","v":"Socio-economic Results"}]
[]
[null,null,{"$f":"title454","v":"Number of households supplied by cogenerated energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title455","v":"Potential for Job Creation"}]
[]
[null,null,{"$f":"title509","v":"Average electricty  consumption per household"},null,null,null,{"$f":"$AH$256","v":"kWhe/month/hh"},null,{"$f":"title510","v":"Average heat  consumption per household"},null,null,null,null,null,null,{"$f":"AJ256","v":"kWhth/month/hh"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AG243=0,title456,IF($AG$243>0,title457))","v":"Warning: Jobs created by biomass collection are excluded, due to either the market price option that was selected in the data entry sheet or that the biomass analyzed has no collection cost."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title596","v":"Select residue"},"Pos.",null,{"$f":"title254","v":"Heat loss in distribution (%)"},null,{"$f":"INDIRECT(\"COST_RES\"&$AG$167&\"!I\"&AL161)","v":{"$error":"#N/A"}},{"$f":"ROW(COST_RES1!$I$12)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Please Select "},1,{"$f":"'Data Entry Needs'!$D$16","v":0},{"$f":"title255","v":"Power loss in distribution (%)"},null,{"$f":"INDIRECT(\"COST_RES\"&$AG$167&\"!I\"&AL162)","v":{"$error":"#N/A"}},{"$f":"ROW(COST_RES1!$I$13)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12","v":"Please Select "},2,{"$f":"'Data Entry Needs'!$E$16","v":0},{"$f":"title256","v":"Power - self use (%)"},null,{"$f":"INDIRECT(\"COST_RES\"&$AG$167&\"!I\"&AL163)","v":{"$error":"#N/A"}},{"$f":"ROW(COST_RES1!$I$14)","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"+'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12","v":"Please Select "},3,{"$f":"'Data Entry Needs'!$F$16","v":0},{"$f":"title35","v":"Operating hours per day"},null,{"$f":"INDIRECT(\"COST_RES\"&$AG$167&\"!I\"&AL164)","v":{"$error":"#N/A"}},{"$f":"ROW(COST_RES1!$I$15)","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"+'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12","v":"Please Select "},4,{"$f":"'Data Entry Needs'!$G$16","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title523","v":"Selection"},{"$f":"AG168","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$O$6","v":"Select residue"},{"$f":"VLOOKUP(AF168,$AF$162:$AG$165,2,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title192","v":"Cogeneration"},"G","I","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","J","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},{"$f":"title505","v":"Row"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title458","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AG$170&$AJ172)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AH$170&$AJ172)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AI$170&$AJ172)","v":{"$error":"#N/A"}},{"$f":"ROW(COST_RES1!$H$38)","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title459","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AG$169&$AJ173)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AH$169&$AJ173)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AI$169&$AJ173)","v":{"$error":"#N/A"}},{"$f":"ROW(COST_RES1!$G$43)","v":43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title460","v":"Labor"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title461","v":"Biomass Collection"},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AG$168&\"!$D$20\")*AG$173/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AG$168&\"!$D$37\"))),0)","v":0},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AG$168&\"!$D$20\")*AH$173/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AG$168&\"!$D$37\"))),0)","v":0},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AG$168&\"!$D$20\")*AI$173/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AG$168&\"!$D$37\"))),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title192","v":"Cogeneration"},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AG$169&$AK176)+INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AG$169&$AJ176)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AH$169&$AK176)+INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AH$169&$AJ176)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AI$169&$AK176)+INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AI$169&$AJ176)","v":{"$error":"#N/A"}},{"$f":"ROW(COST_RES1!$G$50)","v":50},{"$f":"ROW(COST_RES1!$G$49)","v":49}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title462","v":"Net Electicity (kWh/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AG$169&$AJ177)*1000","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AH$169&$AJ177)*1000","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AI$169&$AJ177)*1000","v":{"$error":"#N/A"}},{"$f":"ROW(COST_RES1!$G$96)","v":96}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title463","v":"Net Heat (GJ/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AG$169&$AJ178)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AH$169&$AJ178)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AI$169&$AJ178)","v":{"$error":"#N/A"}},{"$f":"ROW(COST_RES1!$G$102)","v":102}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title464","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!e\"&$AJ179)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!e\"&$AJ179)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!e\"&$AJ179)","v":{"$error":"#N/A"}},{"$f":"ROW(COST_RES1!$E$11)","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title465","v":"Heat Demand (1000 MJ/year)"},{"$f":"IF($AE$195,0,INDIRECT(\"COST_RES\"&$AG$168&\"!i\"&$AJ181))","v":{"$error":"#N/A"}},null,null,{"$f":"ROW(COST_RES1!$I$17)","v":17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title466","v":"Electricity Demand (1000 kWh/year)"},{"$f":"IF($AE$195,0,INDIRECT(\"COST_RES\"&$AG$168&\"!i\"&$AJ180))","v":{"$error":"#N/A"}},null,null,{"$f":"ROW(COST_RES1!$I$18)","v":18}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title279","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AG$169&$AJ184)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AH$169&$AJ184)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AI$169&$AJ184)","v":{"$error":"#N/A"}},{"$f":"ROW(COST_RES1!$I$69)","v":69}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title467","v":"Raw Materials"},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AG$170&$AJ187)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AH$170&$AJ187)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"ROW(COST_RES1!$I$45)","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title468","v":"Labor and Miscellaneous Costs"},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AG$170&$AJ188)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW(COST_RES1!$I$52)","v":52}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title275","v":"Transport of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AG$170&$AJ189)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW(COST_RES1!$I$57)","v":57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title469","v":"Storage of Feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AG$170&$AJ190)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW(COST_RES1!$I$62)","v":62}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title470","v":"Depreciation & Mainteinance"},{"$f":"+(AG184/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}},{"$f":"+(AH184/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}},{"$f":"+(AI184/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title99","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AG$170&$AJ192)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW(COST_RES1!$I$80)","v":80}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title471","v":"Total (USD/Year)"},{"$f":"SUM(AG187:AG192)","v":{"$error":"#N/A"}},{"$f":"SUM(AH187:AH192)","v":{"$error":"#N/A"}},{"$f":"SUM(AI187:AI192)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Energy Demand'!C9=1,TRUE,FALSE)","v":{"$error":"#N/A"}},"Total (USD/kWh)",{"$f":"+AG193/AG177","v":{"$error":"#N/A"}},{"$f":"+AH193/AH177","v":{"$error":"#N/A"}},{"$f":"+AI193/AI177","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/GJ)",null,{"$f":"AH193/AH178","v":{"$error":"#N/A"}},{"$f":"AI193/AI178","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IF('Energy Demand'!C9=1,TRUE,'Summary of results-by feedstock'!AD197)","v":{"$error":"#N/A"}},{"$f":"IF(AE195,\"\",title472)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AG$168&\"!C\"&AJ197)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AG$168&\"!C\"&AJ197)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AG$168&\"!C\"&AJ197)","v":{"$error":"#N/A"}},{"$f":"ROW(FA_Simple_RES1!$C$30)","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title473","v":"Direct Sales of Heat to Constumers"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AG$168&\"!C\"&AJ198)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AG$168&\"!C\"&AJ198)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AG$168&\"!C\"&AJ198)","v":{"$error":"#N/A"}},{"$f":"ROW(FA_Simple_RES1!$C$32)","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IF('Energy Demand'!C9=1,TRUE,'Summary of results-by feedstock'!AD199)","v":{"$error":"#N/A"}},{"$f":"IF(AE195,\"\",title474)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AG$168&\"!C\"&AJ199)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AG$168&\"!C\"&AJ199)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AG$168&\"!C\"&AJ199)","v":{"$error":"#N/A"}},{"$f":"ROW(FA_Simple_RES1!$C$28)","v":28}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title475","v":"Sales of Electricity to Central Grid"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AG$168&\"!C\"&AJ200)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AG$168&\"!C\"&AJ200)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AG$168&\"!C\"&AJ200)","v":{"$error":"#N/A"}},{"$f":"ROW(FA_Simple_RES1!$C$26)","v":26}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title476","v":"Selling Electricity Price (USD/kWh) "},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$N$15\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$N$15\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$N$15\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$N$15\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title477","v":"Purchase Electricity price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"'Data Entry Needs'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)-limsup",{"$f":"IF(AG195*(1+$P$1)-AG201<0,0,AG195*(1+$P$1)-AG201)","v":{"$error":"#N/A"}},{"$f":"IF(AH195*(1+$P$1)-AH201<0,0,AH195*(1+$P$1)-AH201)","v":{"$error":"#N/A"}},{"$f":"IF(AI195*(1+$P$1)-AI201<0,0,AI195*(1+$P$1)-AI201)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($P$1>0,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($P$1>0,IF(AG195*(1-$P$1)-AG201<0,0,AG195*(1-$P$1)-AG201),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,IF(AH195*(1-$P$1)-AH201<0,0,AH195*(1-$P$1)-AH201),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,IF(AI195*(1-$P$1)-AI201<0,0,AI195*(1-$P$1)-AI201),\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title478","v":"Current Heat Price (USD/GJ) "},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$N$14\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$N$14\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$N$14\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$N$14\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title479","v":"Selling Heat Cost (USD/GJ)"},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0},{"$f":"'Data Entry Needs'!$I$28","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/GJ)-limsup",null,{"$f":"IF(AH196*(1+$P$1)-AH202<0,0,AH196*(1+$P$1)-AH202)","v":{"$error":"#N/A"}},{"$f":"IF(AI196*(1+$P$1)-AI202<0,0,AI196*(1+$P$1)-AI202)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($P$1>0,\"Total (USD/GJ)-liminf\",\"\")","v":"Total (USD/GJ)-liminf"},null,{"$f":"IF($P$1>0,IF(AH196*(1-$P$1)-AH202<0,0,AH196*(1-$P$1)-AH202),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($P$1>0,IF(AI196*(1-$P$1)-AI202<0,0,AI196*(1-$P$1)-AI202),\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title480","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AG$168&\"!C\"&AJ212)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AG$168&\"!C\"&AJ212)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AG$168&\"!C\"&AJ212)","v":{"$error":"#N/A"}},{"$f":"ROW(FA_Simple_RES1!$C$107)","v":107}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title481","v":"IRR (%)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AG$168&\"!C\"&AJ213)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AG$168&\"!C\"&AJ213)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AG$168&\"!C\"&AJ213)","v":{"$error":"#N/A"}},{"$f":"ROW(FA_Simple_RES1!$C$108)","v":108}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart2",{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title467","v":"Raw Materials"},{"$f":"+AG187/AG$193","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title468","v":"Labor and Miscellaneous Costs"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title482","v":"Transport and Storage of Feedstock"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title483","v":"Depreciation and Other Costs"},{"$f":"+(AG191+AG192)/AG$193","v":{"$error":"#N/A"}},{"$f":"+(AH191+AH192)/AH$193","v":{"$error":"#N/A"}},{"$f":"+(AI191+AI192)/AI$193","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart4 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG186","v":"Simple"},{"$f":"+AH186","v":"Semi-Advanced"},{"$f":"+AI186","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title484","v":"Electricity-Cogeneration Plant (1000 kWh/year)"},{"$f":"AG177/1000","v":{"$error":"#N/A"}},{"$f":"AH177/1000","v":{"$error":"#N/A"}},{"$f":"AI177/1000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title485","v":"Electricity Demand Procesing Plant (1000 kWh/year)"},{"$f":"IF($AE$199,0,$AG$181)","v":{"$error":"#N/A"}},{"$f":"IF($AE$199,0,$AG$181)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"+AG225","v":"Simple"},{"$f":"+AH225","v":"Semi-Advanced"},{"$f":"+AI225","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title486","v":"Heat-Cogeneration Plant (1000 MJ/year)"},{"$f":"AG178","v":{"$error":"#N/A"}},{"$f":"AH178","v":{"$error":"#N/A"}},{"$f":"AI178","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title487","v":"Heat Demand Procesing Plant (1000 MJ/year)"},{"$f":"IF($AE$197,0,$AG$180)","v":{"$error":"#N/A"}},{"$f":"IF($AE$197,0,$AG$180)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"+AG230","v":"Simple"},{"$f":"+AH230","v":"Semi-Advanced"},{"$f":"+AI230","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title488","v":"Electricity Demand Supplied (%)"},{"$f":"IFERROR(IF($AE$199,0,AG226/AG227),0)","v":0},{"$f":"IFERROR(IF($AE$199,0,AH226/AH227),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG235","v":"Simple"},{"$f":"AH235","v":"Semi-Advanced"},{"$f":"AI235","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title489","v":"Heat Demand Supplied (%)"},{"$f":"IFERROR(IF($AE$197,0,AG231/AG232),0)","v":0},{"$f":"IFERROR(IF($AE$197,0,AH231/AH232),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG235","v":"Simple"},{"$f":"+AH235","v":"Semi-Advanced"},{"$f":"+AI235","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title490","v":"Collection"},{"$f":"+AG175","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,{"$f":"title491","v":"Processing"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AG243:AG244)","v":{"$error":"#N/A"}},{"$f":"SUM(AH243:AH244)","v":{"$error":"#N/A"}},{"$f":"SUM(AI243:AI244)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 8","Elec. Cost",{"$f":"IF($AE$199,'Data Entry Needs'!$D$26,0)","v":{"$error":"#N/A"}},{"$f":"title507","v":"Heat Cost"},{"$f":"$AG$207","v":{"$error":"#N/A"}},{"$f":"title504","v":"Electricity Price"},{"$f":"'Data Entry Needs'!$D$28","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG242","v":"Simple"},{"$f":"AH242","v":"Semi-Advanced"},{"$f":"AI242","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF197","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Sales of Heat to Constumers",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF199","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales of Electricity to Central Grid",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title492","v":"Total Income:"},{"$f":"SUM(AG249:AG252)","v":{"$error":"#N/A"}},{"$f":"SUM(AH249:AH252)","v":{"$error":"#N/A"}},{"$f":"SUM(AI249:AI252)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title493","v":"Electricity Demand"},{"$f":"$F$78","v":0},{"$f":"title503","v":"kWhe/month/hh"},{"$f":"O78","v":0},{"$f":"title506","v":"kWhth/month/hh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG248","v":"Simple"},{"$f":"AH248","v":"Semi-Advanced"},{"$f":"AI248","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title494","v":"Households supplied"},{"$f":"IFERROR(ROUNDUP(IF(AG226<AG227,0,AG226-AG227)*1000/($AG$256*12),0),0)+IFERROR(ROUNDUP(IF(AG231<AG232,0,AG231-AG232)*1000/($AI$256*12*3.6),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF(AH226<AH227,0,AH226-AH227)*1000/($AG$256*12),0),0)+IFERROR(ROUNDUP(IF(AH231<AH232,0,AH231-AH232)*1000/($AI$256*12*3.6),0),0)","v":0},0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title495","v":"Area required (ha)"},{"$f":"ROUNDUP(AG173/AG179,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 11",null,null,null,null,null,2,3,4]
[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,{"$f":"AG257","v":"Simple"},{"$f":"AH257","v":"Semi-Advanced"},"Advanced",null,{"$f":"elec_value","v":"kW"},{"$f":"+VLOOKUP($AK$265,$AK$266:$AN$267,AL$264,FALSE)","v":"kWe of electricity generation"},{"$f":"+VLOOKUP($AK$265,$AK$266:$AN$267,AM$264,FALSE)","v":"kWth of heat generation"},{"$f":"+VLOOKUP($AK$265,$AK$266:$AN$267,AN$264,FALSE)","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title584&\" (\"&AL265&\")\"","v":"Capacities (kWe of electricity generation)"},{"$f":"INDIRECT(\"COST_RES\"&$AG$168&\"!$\"&AG$169&$AJ266)*$AN$265","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},26,"kW",{"$f":"title585","v":"kWe of electricity generation"},{"$f":"title587","v":"kWth of heat generation"},1000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title584&\" (\"&AM265&\")\"","v":"Capacities (kWth of heat generation)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},37,"MW",{"$f":"title586","v":"MWe of electricity generation"},{"$f":"title588","v":"MWth of heat generation"},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,{"$f":"title535","v":"Emissions"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title496","v":"Electricity Emissions"},{"$f":"VLOOKUP('Data Entry Needs'!$I$26,dummy_database!$D$73:$E$207,2,FALSE)","v":480},"gCO2e/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title497","v":"Fuel Emissions"},{"$f":"VLOOKUP(VLOOKUP(AG167,$AG$162:$AH$165,2,FALSE),dummy_database!G73:J87,4,FALSE)","v":{"$error":"#N/A"}},"kg CO2e/MJ"]
[]
[null,null,null,null,null,null,null,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 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG265","v":"Simple"},{"$f":"AH265","v":"Semi-Advanced"},"Advanced"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title498","v":"Heat Substitution"},0,{"$f":"AH$178*$AG$271","v":{"$error":"#N/A"}},{"$f":"AI$178*$AG$271","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title499","v":"Electricity Substitution"},{"$f":"AG$177*$AG$270/1000000","v":{"$error":"#N/A"}},{"$f":"AH$177*$AG$270/1000000","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title500","v":"Total GHG Savings (tCO2e/yr)"},{"$f":"SUM(AG275:AG276)","v":{"$error":"#N/A"}},{"$f":"SUM(AH275:AH276)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title501","v":"The plant capacities predicted are operatively realistic"}]
[null,null,null,null,null,null,null,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":"title502","v":"Plant capacities predicted are too big. Their operation might be unrealistic. Please reduce feedstock quantity defined."}]

{"sheet":"Summary of results-Comparative","index":38,"n_rows":215,"n_cols":41,"rows_kept":215,"cut":false,"hidden":false,"merged":[[2,2,2,22],[42,19,43,19],[42,20,43,20],[42,21,43,21],[40,17,40,19],[11,2,11,5],[11,18,11,20],[28,2,28,5],[28,18,28,20],[7,3,7,4],[7,13,7,16],[7,18,7,21],[11,10,11,14],[40,8,40,14],[40,2,40,4]]}
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[]
[null,null,{"$f":"title511","v":"SUMMARY OF RESULTS COGENERATION COMPARATIVE"}]
[]
[]
[null,null,{"$f":"title512","v":"Industry Selection"}]
[]
[null,null,null,{"$f":"title513&$Z$66","v":"      Processing Plant 1 - Please Select "},null,null,{"$f":"title514&$Z$67","v":"      Processing Plant 2 - Please Select "},null,null,null,null,null,null,{"$f":"title515&$Z$68","v":"      Processing Plant 3 - Please Select "},null,null,null,null,{"$f":"title516&$Z$69","v":"      Processing Plant 4 - Please Select "}]
[]
[null,null,{"$f":"title517","v":"Techno-economic Results"}]
[]
[null,null,{"$f":"title441","v":"Production Cost Electricity (USD/kWh)"},null,null,null,null,null,null,null,{"$f":"title442","v":"Production Cost Heat (USD/GJ)"},null,null,null,null,null,null,null,{"$f":"PROPER(title449)","v":"Collection Area Of Feedstock (Ha)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title453","v":"Socio-economic Results"}]
[]
[null,null,{"$f":"title518","v":"Comparison of energy self-supply potentials"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"title519","v":"Total Number of jobs"},null,null,null,{"$f":"title520","v":"Total number of households"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title521","v":"Environmental Results"},null,null,null,null,null,{"$f":"title404","v":"Financial analysis results"}]
[]
[null,null,{"$f":"title450","v":"Potential GHG Savings (tCO2e/year)"},null,null,null,null,null,{"$f":"title444","v":" Net Present Value (1000 USD)"},null,null,null,null,null,null,null,null,{"$f":"title446","v":"Internal Rate of Return (%)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA87","v":"Simple"},{"$f":"AB87","v":"Semi-Advanced"},{"$f":"AC87","v":"Advanced"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z66","v":"Please Select "},{"$f":"AA206","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z67","v":"Please Select "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z68","v":"Please Select "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z69","v":"Please Select "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title522","v":"Residue"},"Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Please Select "},1,true,{"$f":"+IF(AB66,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,{"$f":"+'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12","v":"Please Select "},2,true,{"$f":"+IF(AB67,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,{"$f":"+'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12","v":"Please Select "},3,true,{"$f":"+IF(AB68,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,{"$f":"+'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12","v":"Please Select "},4,true,{"$f":"+IF(AB69,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,{"$f":"title523","v":"Selection"},"No.",null,null,{"$f":"title523","v":"Selection"},"No.",null,null,{"$f":"title523","v":"Selection"},"No.",null,null,{"$f":"title523","v":"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,{"$f":"+$Z$66","v":"Please Select "},1,null,null,{"$f":"+$Z$67","v":"Please Select "},2,null,null,{"$f":"+$Z$68","v":"Please Select "},3,null,null,{"$f":"+$Z$69","v":"Please Select "},4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title192","v":"Cogeneration"},"G","I","K",{"$f":"title192","v":"Cogeneration"},"G","I","K",{"$f":"title192","v":"Cogeneration"},"G","I","K",{"$f":"title192","v":"Cogeneration"},"G","I","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","J","L",null,"H","J","L",null,"H","J","L",null,"H","J","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title505","v":"Row"},null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$H$38)","v":38},{"$f":"title458","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&$AA$74&$Y$76)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&$AA$74&$Y$76)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&$AA$74&$Y$76)","v":0},{"$f":"title458","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&$AA$74&$Y$76)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&$AA$74&$Y$76)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&$AA$74&$Y$76)","v":0},{"$f":"title458","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&$AA$74&$Y$76)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&$AA$74&$Y$76)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&$AA$74&$Y$76)","v":0},{"$f":"title458","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&$AA$74&$Y$76)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&$AA$74&$Y$76)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&$AA$74&$Y$76)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$G$43)","v":43},{"$f":"title459","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AA$73&$Y$77)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AB$73&$Y$77)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AC$73&$Y$77)","v":0},{"$f":"title459","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AE$73&$Y$77)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AF$73&$Y$77)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AG$73&$Y$77)","v":0},{"$f":"title459","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AI$73&$Y$77)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AJ$73&$Y$77)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AK$73&$Y$77)","v":0},{"$f":"title459","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AM$73&$Y$77)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AN$73&$Y$77)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AO$73&$Y$77)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title460","v":"Labor"},{"$f":"SUM(AA79:AA80)","v":{"$error":"#N/A"}},{"$f":"SUM(AB79:AB80)","v":{"$error":"#N/A"}},{"$f":"SUM(AC79:AC80)","v":{"$error":"#N/A"}},{"$f":"title460","v":"Labor"},{"$f":"SUM(AE79:AE80)","v":{"$error":"#N/A"}},{"$f":"SUM(AF79:AF80)","v":{"$error":"#N/A"}},{"$f":"SUM(AG79:AG80)","v":{"$error":"#N/A"}},{"$f":"title460","v":"Labor"},{"$f":"SUM(AI79:AI80)","v":{"$error":"#N/A"}},{"$f":"SUM(AJ79:AJ80)","v":{"$error":"#N/A"}},{"$f":"SUM(AK79:AK80)","v":{"$error":"#N/A"}},{"$f":"title460","v":"Labor"},{"$f":"SUM(AM79:AM80)","v":{"$error":"#N/A"}},{"$f":"SUM(AN79:AN80)","v":{"$error":"#N/A"}},{"$f":"SUM(AO79:AO80)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title461","v":"Biomass Collection"},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$72&\"!$D$20\")*AA$77/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AA$72&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$72&\"!$D$20\")*AB$77/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AA$72&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$72&\"!$D$20\")*AC$77/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AA$72&\"!$D$37\"))),0),0)","v":0},{"$f":"title461","v":"Biomass Collection"},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$72&\"!$D$20\")*AE$77/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AA$72&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$72&\"!$D$20\")*AF$77/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AA$72&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$72&\"!$D$20\")*AG$77/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AA$72&\"!$D$37\"))),0),0)","v":0},{"$f":"title461","v":"Biomass Collection"},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$72&\"!$D$20\")*AI$77/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AA$72&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$72&\"!$D$20\")*AJ$77/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AA$72&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$72&\"!$D$20\")*AK$77/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AA$72&\"!$D$37\"))),0),0)","v":0},{"$f":"title461","v":"Biomass Collection"},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$72&\"!$D$20\")*AM$77/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AA$72&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$72&\"!$D$20\")*AN$77/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AA$72&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$72&\"!$D$20\")*AO$77/('Data Entry Needs'!$D$54*INDIRECT(\"STORAGE_RES\"&$AA$72&\"!$D$37\"))),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$G$50)","v":50},{"$f":"title192","v":"Cogeneration"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AA$73&$Y$80)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AB$73&$Y$80)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AC$73&$Y$80)","v":{"$error":"#N/A"}},{"$f":"title192","v":"Cogeneration"},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AE$73&$Y$80)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AF$73&$Y$80)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AG$73&$Y$80)","v":{"$error":"#N/A"}},{"$f":"title192","v":"Cogeneration"},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AI$73&$Y$80)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AJ$73&$Y$80)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AK$73&$Y$80)","v":{"$error":"#N/A"}},{"$f":"title192","v":"Cogeneration"},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AM$73&$Y$80)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AN$73&$Y$80)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AO$73&$Y$80)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$G$96)","v":96},{"$f":"title462","v":"Net Electicity (kWh/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AA$73&$Y$81)*1000","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AB$73&$Y$81)*1000","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AC$73&$Y$81)*1000","v":{"$error":"#N/A"}},{"$f":"title462","v":"Net Electicity (kWh/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AE$73&$Y$81)*1000","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AF$73&$Y$81)*1000","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AG$73&$Y$81)*1000","v":{"$error":"#N/A"}},{"$f":"title462","v":"Net Electicity (kWh/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AI$73&$Y$81)*1000","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AJ$73&$Y$81)*1000","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AK$73&$Y$81)*1000","v":{"$error":"#N/A"}},{"$f":"title462","v":"Net Electicity (kWh/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AM$73&$Y$81)*1000","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AN$73&$Y$81)*1000","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AO$73&$Y$81)*1000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$G$102)","v":102},{"$f":"title463","v":"Net Heat (GJ/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AA$73&$Y$82)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AB$73&$Y$82)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AC$73&$Y$82)","v":{"$error":"#N/A"}},{"$f":"title463","v":"Net Heat (GJ/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AE$73&$Y$82)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AF$73&$Y$82)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AG$73&$Y$82)","v":{"$error":"#N/A"}},{"$f":"title463","v":"Net Heat (GJ/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AI$73&$Y$82)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AJ$73&$Y$82)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AK$73&$Y$82)","v":{"$error":"#N/A"}},{"$f":"title463","v":"Net Heat (GJ/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AM$73&$Y$82)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AN$73&$Y$82)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AO$73&$Y$82)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$E$11)","v":11},{"$f":"title464","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!e\"&$Y$83)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!e\"&$Y$83)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!e\"&$Y$83)","v":0},{"$f":"title464","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!e\"&$Y$83)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!e\"&$Y$83)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!e\"&$Y$83)","v":0},{"$f":"title464","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!e\"&$Y$83)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!e\"&$Y$83)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!e\"&$Y$83)","v":0},{"$f":"title464","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!e\"&$Y$83)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!e\"&$Y$83)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!e\"&$Y$83)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$I$18)","v":18},{"$f":"title465","v":"Heat Demand (1000 MJ/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!i\"&$Y$84)","v":{"$error":"#N/A"}},null,null,{"$f":"title465","v":"Heat Demand (1000 MJ/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!i\"&$Y$84)","v":{"$error":"#N/A"}},null,null,{"$f":"title465","v":"Heat Demand (1000 MJ/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!i\"&$Y$84)","v":{"$error":"#N/A"}},null,null,{"$f":"title465","v":"Heat Demand (1000 MJ/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!i\"&$Y$84)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$I$17)","v":17},{"$f":"title466","v":"Electricity Demand (1000 kWh/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!i\"&$Y$85)","v":{"$error":"#N/A"}},null,null,{"$f":"title466","v":"Electricity Demand (1000 kWh/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!i\"&$Y$85)","v":{"$error":"#N/A"}},null,null,{"$f":"title466","v":"Electricity Demand (1000 kWh/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!i\"&$Y$85)","v":{"$error":"#N/A"}},null,null,{"$f":"title466","v":"Electricity Demand (1000 kWh/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!i\"&$Y$85)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$I$69)","v":69},{"$f":"title279","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AA$73&$Y$88)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AB$73&$Y$88)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AC$73&$Y$88)","v":{"$error":"#N/A"}},{"$f":"title279","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AE$73&$Y$88)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AF$73&$Y$88)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AG$73&$Y$88)","v":{"$error":"#N/A"}},{"$f":"title279","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AI$73&$Y$88)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AJ$73&$Y$88)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AK$73&$Y$88)","v":{"$error":"#N/A"}},{"$f":"title279","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AM$73&$Y$88)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AN$73&$Y$88)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AO$73&$Y$88)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$I$45)","v":45},{"$f":"title467","v":"Raw Materials"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AA$74&$Y91)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"title467","v":"Raw Materials"},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AE$74&$Y91)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"title467","v":"Raw Materials"},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AI$74&$Y91)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"title467","v":"Raw Materials"},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AM$74&$Y91)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$I$52)","v":52},{"$f":"title468","v":"Labor and Miscellaneous Costs"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AA$74&$Y92)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"title468","v":"Labor and Miscellaneous Costs"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"title468","v":"Labor and Miscellaneous Costs"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"title468","v":"Labor and Miscellaneous Costs"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$I$57)","v":57},{"$f":"title275","v":"Transport of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AA$74&$Y93)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AB$74&$Y93)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AC$74&$Y93)","v":0},{"$f":"title275","v":"Transport of feedstock"},0,0,0,{"$f":"title275","v":"Transport of feedstock"},0,0,0,{"$f":"title275","v":"Transport of feedstock"},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$I$62)","v":62},{"$f":"title469","v":"Storage of Feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AA$74&$Y94)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AB$74&$Y94)","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AC$74&$Y94)","v":0},{"$f":"title469","v":"Storage of Feedstock"},0,0,0,{"$f":"title469","v":"Storage of Feedstock"},0,0,0,{"$f":"title469","v":"Storage of Feedstock"},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title470","v":"Depreciation & Mainteinance"},{"$f":"+(AA88/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}},{"$f":"+(AB88/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}},{"$f":"+(AC88/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}},{"$f":"title470","v":"Depreciation & Mainteinance"},{"$f":"+(AE88/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}},{"$f":"+(AF88/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}},{"$f":"+(AG88/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}},{"$f":"title470","v":"Depreciation & Mainteinance"},{"$f":"+(AI88/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}},{"$f":"+(AJ88/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}},{"$f":"+(AK88/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}},{"$f":"title470","v":"Depreciation & Mainteinance"},{"$f":"+(AM88/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}},{"$f":"+(AN88/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}},{"$f":"+(AO88/20)*(1+'Data Entry Needs'!$I$60)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(COST_RES1!$I$80)","v":80},{"$f":"title99","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AA$74&$Y96)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AB$74&$Y96)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$\"&AC$74&$Y96)","v":{"$error":"#N/A"}},{"$f":"title99","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AE$74&$Y96)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AF$74&$Y96)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$\"&AG$74&$Y96)","v":{"$error":"#N/A"}},{"$f":"title99","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AI$74&$Y96)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AJ$74&$Y96)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$\"&AK$74&$Y96)","v":{"$error":"#N/A"}},{"$f":"title99","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AM$74&$Y96)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AN$74&$Y96)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$\"&AO$74&$Y96)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title471","v":"Total (USD/Year)"},{"$f":"SUM(AA91:AA96)","v":{"$error":"#N/A"}},{"$f":"SUM(AB91:AB96)","v":{"$error":"#N/A"}},{"$f":"SUM(AC91:AC96)","v":{"$error":"#N/A"}},{"$f":"title471","v":"Total (USD/Year)"},{"$f":"SUM(AE91:AE96)","v":{"$error":"#N/A"}},{"$f":"SUM(AF91:AF96)","v":{"$error":"#N/A"}},{"$f":"SUM(AG91:AG96)","v":{"$error":"#N/A"}},{"$f":"title471","v":"Total (USD/Year)"},{"$f":"SUM(AI91:AI96)","v":{"$error":"#N/A"}},{"$f":"SUM(AJ91:AJ96)","v":{"$error":"#N/A"}},{"$f":"SUM(AK91:AK96)","v":{"$error":"#N/A"}},{"$f":"title471","v":"Total (USD/Year)"},{"$f":"SUM(AM91:AM96)","v":{"$error":"#N/A"}},{"$f":"SUM(AN91:AN96)","v":{"$error":"#N/A"}},{"$f":"SUM(AO91:AO96)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)",{"$f":"+AA97/AA81","v":{"$error":"#N/A"}},{"$f":"+AB97/AB81","v":{"$error":"#N/A"}},{"$f":"+AC97/AC81","v":{"$error":"#N/A"}},"Total (USD/kWh)",{"$f":"+AE97/AE81","v":{"$error":"#N/A"}},{"$f":"+AF97/AF81","v":{"$error":"#N/A"}},{"$f":"+AG97/AG81","v":{"$error":"#N/A"}},"Total (USD/kWh)",{"$f":"+AI97/AI81","v":{"$error":"#N/A"}},{"$f":"+AJ97/AJ81","v":{"$error":"#N/A"}},{"$f":"+AK97/AK81","v":{"$error":"#N/A"}},"Total (USD/kWh)",{"$f":"+AM97/AM81","v":{"$error":"#N/A"}},{"$f":"+AN97/AN81","v":{"$error":"#N/A"}},{"$f":"+AO97/AO81","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/GJ)",null,{"$f":"AB97/AB82","v":{"$error":"#N/A"}},{"$f":"AC97/AC82","v":{"$error":"#N/A"}},"Total (USD/GJ)",null,{"$f":"AF97/AF82","v":{"$error":"#N/A"}},{"$f":"AG97/AG82","v":{"$error":"#N/A"}},"Total (USD/GJ)",null,{"$f":"AJ97/AJ82","v":{"$error":"#N/A"}},{"$f":"AK97/AK82","v":{"$error":"#N/A"}},"Total (USD/GJ)",null,{"$f":"AN97/AN82","v":{"$error":"#N/A"}},{"$f":"AO97/AO82","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(FA_Simple_RES1!$C$30)","v":30},{"$f":"title524","v":"Additional Revenue Heat (USD/year)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AA$72&\"!C\"&$Y102)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AA$72&\"!C\"&$Y102)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AA$72&\"!C\"&$Y102)","v":{"$error":"#N/A"}},{"$f":"title524","v":"Additional Revenue Heat (USD/year)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AE$72&\"!C\"&$Y102)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AE$72&\"!C\"&$Y102)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AE$72&\"!C\"&$Y102)","v":{"$error":"#N/A"}},{"$f":"title524","v":"Additional Revenue Heat (USD/year)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AI$72&\"!C\"&$Y102)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AI$72&\"!C\"&$Y102)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AI$72&\"!C\"&$Y102)","v":{"$error":"#N/A"}},{"$f":"title524","v":"Additional Revenue Heat (USD/year)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AM$72&\"!C\"&$Y102)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AM$72&\"!C\"&$Y102)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AM$72&\"!C\"&$Y102)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(FA_Simple_RES1!$C$28)","v":28},{"$f":"title525","v":"Additional Revenue Electricity"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AA$72&\"!C\"&$Y103)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AA$72&\"!C\"&$Y103)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AA$72&\"!C\"&$Y103)","v":{"$error":"#N/A"}},{"$f":"title525","v":"Additional Revenue Electricity"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AE$72&\"!C\"&$Y103)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AE$72&\"!C\"&$Y103)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AE$72&\"!C\"&$Y103)","v":{"$error":"#N/A"}},{"$f":"title525","v":"Additional Revenue Electricity"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AI$72&\"!C\"&$Y103)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AI$72&\"!C\"&$Y103)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AI$72&\"!C\"&$Y103)","v":{"$error":"#N/A"}},{"$f":"title525","v":"Additional Revenue Electricity"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AM$72&\"!C\"&$Y103)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AM$72&\"!C\"&$Y103)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AM$72&\"!C\"&$Y103)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of results-by feedstock'!$AE197","v":{"$error":"#N/A"}},{"$f":"title526","v":"Revenue from heat"},{"$f":"IF($Y$104,(AA102)/AA$81,0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$104,(AB102)/AB$81,0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$104,(AC102)/AC$81,0)","v":{"$error":"#N/A"}},{"$f":"title526","v":"Revenue from heat"},{"$f":"IF($Y$104,(AE102)/AE$81,0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$104,(AF102)/AF$81,0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$104,(AG102)/AG$81,0)","v":{"$error":"#N/A"}},{"$f":"title526","v":"Revenue from heat"},{"$f":"IF($Y$104,(AI102)/AI$81,0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$104,(AJ102)/AJ$81,0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$104,(AK102)/AK$81,0)","v":{"$error":"#N/A"}},{"$f":"title526","v":"Revenue from heat"},{"$f":"IF($Y$104,(AM102)/AM$81,0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$104,(AN102)/AN$81,0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$104,(AO102)/AO$81,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of results-by feedstock'!$AE199","v":{"$error":"#N/A"}},{"$f":"title527","v":"Revenue from electricity"},{"$f":"AA103/AA85","v":{"$error":"#N/A"}},{"$f":"IF($Y$105,(AB103)/AB$82,0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$105,(AC103)/AC$82,0)","v":{"$error":"#N/A"}},{"$f":"title527","v":"Revenue from electricity"},{"$f":"AE103/AE85","v":{"$error":"#N/A"}},{"$f":"IF($Y$105,(AF103)/AF$82,0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$105,(AG103)/AG$82,0)","v":{"$error":"#N/A"}},{"$f":"title527","v":"Revenue from electricity"},{"$f":"AI103/AI85","v":{"$error":"#N/A"}},{"$f":"IF($Y$105,(AJ103)/AJ$82,0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$105,(AK103)/AK$82,0)","v":{"$error":"#N/A"}},{"$f":"title527","v":"Revenue from electricity"},{"$f":"AM103/AM85","v":{"$error":"#N/A"}},{"$f":"IF($Y$105,(AN103)/AN$82,0)","v":{"$error":"#N/A"}},{"$f":"IF($Y$105,(AO103)/AO$82,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$K$15\")","v":"Sell Electricity Price (USD/kWh) "},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$K$15\")","v":"Sell Electricity Price (USD/kWh) "},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$K$15\")","v":"Sell Electricity Price (USD/kWh) "},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$K$15\")","v":"Sell Electricity Price (USD/kWh) "},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$N$15\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title528","v":"Current electricity price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"title528","v":"Current electricity price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"title528","v":"Current electricity price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"title528","v":"Current electricity price (USD/kWh)"},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"'Data Entry Needs'!$D$26","v":0},{"$f":"'Data Entry Needs'!$D$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)-limsup",{"$f":"IF(AA99-AA104<0,0,AA99*(1+$P$1)-AA104)","v":{"$error":"#N/A"}},{"$f":"IF(AB99-AB104<0,0,AB99*(1+$P$1)-AB104)","v":{"$error":"#N/A"}},{"$f":"IF(AC99-AC104<0,0,AC99*(1+$P$1)-AC104)","v":{"$error":"#N/A"}},"Total (USD/kWh)-limsup",{"$f":"IF(AE99-AE104<0,0,AE99*(1+$P$1)-AE104)","v":{"$error":"#N/A"}},{"$f":"IF(AF99-AF104<0,0,AF99*(1+$P$1)-AF104)","v":{"$error":"#N/A"}},{"$f":"IF(AG99-AG104<0,0,AG99*(1+$P$1)-AG104)","v":{"$error":"#N/A"}},"Total (USD/kWh)-limsup",{"$f":"IF(AI99-AI104<0,0,AI99*(1+$P$1)-AI104)","v":{"$error":"#N/A"}},{"$f":"IF(AJ99-AJ104<0,0,AJ99*(1+$P$1)-AJ104)","v":{"$error":"#N/A"}},{"$f":"IF(AK99-AK104<0,0,AK99*(1+$P$1)-AK104)","v":{"$error":"#N/A"}},"Total (USD/kWh)-limsup",{"$f":"IF(AM99-AM104<0,0,AM99*(1+$P$1)-AM104)","v":{"$error":"#N/A"}},{"$f":"IF(AN99-AN104<0,0,AN99*(1+$P$1)-AN104)","v":{"$error":"#N/A"}},{"$f":"IF(AO99-AO104<0,0,AO99*(1+$P$1)-AO104)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($P$1>0,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($P$1>0,IF(AA99-AA104<0,0,AA99*(1-$P$1)-AA104),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,IF(AB99-AB104<0,0,AB99*(1-$P$1)-AB104),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,IF(AC99-AC104<0,0,AC99*(1-$P$1)-AC104),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($P$1>0,IF(AE99-AE104<0,0,AE99*(1-$P$1)-AE104),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,IF(AF99-AF104<0,0,AF99*(1-$P$1)-AF104),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,IF(AG99-AG104<0,0,AG99*(1-$P$1)-AG104),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($P$1>0,IF(AI99-AI104<0,0,AI99*(1-$P$1)-AI104),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,IF(AJ99-AJ104<0,0,AJ99*(1-$P$1)-AJ104),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,IF(AK99-AK104<0,0,AK99*(1-$P$1)-AK104),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($P$1>0,IF(AM99-AM104<0,0,AM99*(1-$P$1)-AM104),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,IF(AN99-AN104<0,0,AN99*(1-$P$1)-AN104),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,IF(AO99-AO104<0,0,AO99*(1-$P$1)-AO104),\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title478","v":"Current Heat Price (USD/GJ) "},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$N$14\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$N$14\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$72&\"!$N$14\")","v":0},{"$f":"title478","v":"Current Heat Price (USD/GJ) "},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$N$14\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$N$14\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$72&\"!$N$14\")","v":0},{"$f":"title478","v":"Current Heat Price (USD/GJ) "},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$N$14\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$N$14\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$72&\"!$N$14\")","v":0},{"$f":"title478","v":"Current Heat Price (USD/GJ) "},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$N$14\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$N$14\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$72&\"!$N$14\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/GJ)-limsup",null,{"$f":"IF(AB100-AB105<0,0,AB100*(1+$P$1)-AB105)","v":{"$error":"#N/A"}},{"$f":"IF(AC100-AC105<0,0,AC100*(1+$P$1)-AC105)","v":{"$error":"#N/A"}},"Total (USD/GJ)-limsup",null,{"$f":"IF(AF100-AF105<0,0,AF100*(1+$P$1)-AF105)","v":{"$error":"#N/A"}},{"$f":"IF(AG100-AG105<0,0,AG100*(1+$P$1)-AG105)","v":{"$error":"#N/A"}},"Total (USD/GJ)-limsup",null,{"$f":"IF(AJ100-AJ105<0,0,AJ100*(1+$P$1)-AJ105)","v":{"$error":"#N/A"}},{"$f":"IF(AK100-AK105<0,0,AK100*(1+$P$1)-AK105)","v":{"$error":"#N/A"}},"Total (USD/GJ)-limsup",null,{"$f":"IF(AN100-AN105<0,0,AN100*(1+$P$1)-AN105)","v":{"$error":"#N/A"}},{"$f":"IF(AO100-AO105<0,0,AO100*(1+$P$1)-AO105)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($P$1>0,\"Total (USD/GJ)-liminf\",\"\")","v":"Total (USD/GJ)-liminf"},0,{"$f":"IF($P$1>0,IF(AB100-AB105<0,0,AB100*(1-$P$1)-AB105),0)","v":{"$error":"#N/A"}},{"$f":"IF($P$1>0,IF(AC100-AC105<0,0,AC100*(1-$P$1)-AC105),0)","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,\"Total (USD/GJ)-liminf\",\"\")","v":"Total (USD/GJ)-liminf"},0,{"$f":"IF($P$1>0,IF(AF100-AF105<0,0,AF100*(1-$P$1)-AF105),0)","v":{"$error":"#N/A"}},{"$f":"IF($P$1>0,IF(AG100-AG105<0,0,AG100*(1-$P$1)-AG105),0)","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,\"Total (USD/GJ)-liminf\",\"\")","v":"Total (USD/GJ)-liminf"},0,{"$f":"IF($P$1>0,IF(AJ100-AJ105<0,0,AJ100*(1-$P$1)-AJ105),0)","v":{"$error":"#N/A"}},{"$f":"IF($P$1>0,IF(AK100-AK105<0,0,AK100*(1-$P$1)-AK105),0)","v":{"$error":"#N/A"}},{"$f":"+IF($P$1>0,\"Total (USD/GJ)-liminf\",\"\")","v":"Total (USD/GJ)-liminf"},0,{"$f":"IF($P$1>0,IF(AN100-AN105<0,0,AN100*(1-$P$1)-AN105),0)","v":{"$error":"#N/A"}},{"$f":"IF($P$1>0,IF(AO100-AO105<0,0,AO100*(1-$P$1)-AO105),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(FA_Simple_RES1!$C$107)","v":107},{"$f":"title480","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AA$72&\"!C\"&$Y114)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AA$72&\"!C\"&$Y114)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AA$72&\"!C\"&$Y114)","v":{"$error":"#N/A"}},{"$f":"title480","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AE$72&\"!C\"&$Y114)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AE$72&\"!C\"&$Y114)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AE$72&\"!C\"&$Y114)","v":{"$error":"#N/A"}},{"$f":"title480","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AI$72&\"!C\"&$Y114)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AI$72&\"!C\"&$Y114)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AI$72&\"!C\"&$Y114)","v":{"$error":"#N/A"}},{"$f":"title480","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AM$72&\"!C\"&$Y114)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AM$72&\"!C\"&$Y114)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AM$72&\"!C\"&$Y114)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(FA_Simple_RES1!$C$108)","v":108},{"$f":"title481","v":"IRR (%)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AA$72&\"!C\"&$Y115)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AA$72&\"!C\"&$Y115)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AA$72&\"!C\"&$Y115)","v":{"$error":"#N/A"}},{"$f":"title481","v":"IRR (%)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AE$72&\"!C\"&$Y115)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AE$72&\"!C\"&$Y115)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AE$72&\"!C\"&$Y115)","v":{"$error":"#N/A"}},{"$f":"title481","v":"IRR (%)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AI$72&\"!C\"&$Y115)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AI$72&\"!C\"&$Y115)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AI$72&\"!C\"&$Y115)","v":{"$error":"#N/A"}},{"$f":"title481","v":"IRR (%)"},{"$f":"INDIRECT(\"FA_Simple_RES\"&$AM$72&\"!C\"&$Y115)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Semi_RES\"&$AM$72&\"!C\"&$Y115)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA_Adv_RES\"&$AM$72&\"!C\"&$Y115)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title529","v":"Selling Heat Price (USD/GJ)"},{"$f":"'Data Entry Needs'!I28","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title536","v":"Charts"},{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z66","v":"Please Select "},"AA","AB","AC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z67","v":"Please Select "},"AE","AF","AG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z68","v":"Please Select "},"AI","AJ","AK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z69","v":"Please Select "},"AM","AN","AO"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title537","v":"Chart 1 - Cost Electricity"},2,3,4,null,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,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$66","v":true},{"$f":"IF(Y128,$Z$120,\"-\")","v":"Please Select "},{"$f":"IF($Y128,INDIRECT(VLOOKUP($Z128,$Z$120:$AC$123,AA$126,FALSE)&$AE128),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y128,INDIRECT(VLOOKUP($Z128,$Z$120:$AC$123,AB$126,FALSE)&$AE128),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y128,INDIRECT(VLOOKUP($Z128,$Z$120:$AC$123,AC$126,FALSE)&$AE128),\"\")","v":{"$error":"#N/A"}},null,{"$f":"ROW($AA$108)","v":108}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$128","v":true},{"$f":"IF(AND(Y129,$P$1>0),$Z$120,\"-\")","v":"Please Select "},{"$f":"IF(AND($Y129,$P$1>0),INDIRECT(VLOOKUP($Z129,$Z$120:$AC$123,AA$126,FALSE)&$AE129),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(AND($Y129,$P$1>0),INDIRECT(VLOOKUP($Z129,$Z$120:$AC$123,AB$126,FALSE)&$AE129),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(AND($Y129,$P$1>0),INDIRECT(VLOOKUP($Z129,$Z$120:$AC$123,AC$126,FALSE)&$AE129),\"-\")","v":{"$error":"#N/A"}},null,{"$f":"ROW($AA$109)","v":109}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$67","v":true},{"$f":"IF(Y130,$Z$121,\"-\")","v":"Please Select "},{"$f":"IF($Y130,INDIRECT(VLOOKUP($Z130,$Z$120:$AC$123,AA$126,FALSE)&$AE130),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y130,INDIRECT(VLOOKUP($Z130,$Z$120:$AC$123,AB$126,FALSE)&$AE130),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y130,INDIRECT(VLOOKUP($Z130,$Z$120:$AC$123,AC$126,FALSE)&$AE130),\"\")","v":{"$error":"#N/A"}},null,{"$f":"ROW($AA$108)","v":108}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$130","v":true},{"$f":"IF(AND(Y131,$P$1>0),$Z$121,\"-\")","v":"Please Select "},{"$f":"IF(AND($Y131,$P$1>0),INDIRECT(VLOOKUP($Z131,$Z$120:$AC$123,AA$126,FALSE)&$AE131),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(AND($Y131,$P$1>0),INDIRECT(VLOOKUP($Z131,$Z$120:$AC$123,AB$126,FALSE)&$AE131),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(AND($Y131,$P$1>0),INDIRECT(VLOOKUP($Z131,$Z$120:$AC$123,AC$126,FALSE)&$AE131),\"-\")","v":{"$error":"#N/A"}},null,{"$f":"ROW($AA$109)","v":109}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$68","v":true},{"$f":"IF(Y132,$Z$122,\"-\")","v":"Please Select "},{"$f":"IF($Y132,INDIRECT(VLOOKUP($Z132,$Z$120:$AC$123,AA$126,FALSE)&$AE132),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y132,INDIRECT(VLOOKUP($Z132,$Z$120:$AC$123,AB$126,FALSE)&$AE132),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y132,INDIRECT(VLOOKUP($Z132,$Z$120:$AC$123,AC$126,FALSE)&$AE132),\"\")","v":{"$error":"#N/A"}},null,{"$f":"ROW($AA$108)","v":108}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$132","v":true},{"$f":"IF(AND(Y133,$P$1>0),$Z$122,\"-\")","v":"Please Select "},{"$f":"IF(AND($Y133,$P$1>0),INDIRECT(VLOOKUP($Z133,$Z$120:$AC$123,AA$126,FALSE)&$AE133),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(AND($Y133,$P$1>0),INDIRECT(VLOOKUP($Z133,$Z$120:$AC$123,AB$126,FALSE)&$AE133),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(AND($Y133,$P$1>0),INDIRECT(VLOOKUP($Z133,$Z$120:$AC$123,AC$126,FALSE)&$AE133),\"-\")","v":{"$error":"#N/A"}},null,{"$f":"ROW($AA$109)","v":109}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$69","v":true},{"$f":"IF(Y134,$Z$123,\"-\")","v":"Please Select "},{"$f":"IF($Y134,INDIRECT(VLOOKUP($Z134,$Z$120:$AC$123,AA$126,FALSE)&$AE134),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y134,INDIRECT(VLOOKUP($Z134,$Z$120:$AC$123,AB$126,FALSE)&$AE134),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y134,INDIRECT(VLOOKUP($Z134,$Z$120:$AC$123,AC$126,FALSE)&$AE134),\"\")","v":{"$error":"#N/A"}},null,{"$f":"ROW($AA$108)","v":108}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$134","v":true},{"$f":"IF(AND(Y135,$P$1>0),$Z$123,\"-\")","v":"Please Select "},{"$f":"IF(AND($Y135,$P$1>0),INDIRECT(VLOOKUP($Z135,$Z$120:$AC$123,AA$126,FALSE)&$AE135),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(AND($Y135,$P$1>0),INDIRECT(VLOOKUP($Z135,$Z$120:$AC$123,AB$126,FALSE)&$AE135),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(AND($Y135,$P$1>0),INDIRECT(VLOOKUP($Z135,$Z$120:$AC$123,AC$126,FALSE)&$AE135),\"-\")","v":{"$error":"#N/A"}},null,{"$f":"ROW($AA$109)","v":109}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$106","v":"Sell Electricity Price (USD/kWh) "},{"$f":"$AA$106","v":0},{"$f":"AA136","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,{"$f":"$Z$107","v":"Current electricity price (USD/kWh)"},{"$f":"$AA$107","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title538","v":"Chart 1 - Cost Electricity-Modified"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z128","v":"Please Select "},null,null,{"$f":"$Z130","v":"Please Select "},null,null,{"$f":"$Z132","v":"Please Select "},null,null,{"$f":"$Z134","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,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA128","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA130","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA132","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA134","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$106","v":"Sell Electricity Price (USD/kWh) "},{"$f":"$AA$106","v":0},{"$f":"Z144","v":0},{"$f":"AA144","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$107","v":"Current electricity price (USD/kWh)"},{"$f":"$AA$107","v":0},{"$f":"Z145","v":0},{"$f":"AA145","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title539","v":"Chart 2- Heat"},2,3,4]
[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,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$66","v":true},{"$f":"IF(Y149,$Z$120,\"-\")","v":"Please Select "},{"$f":"IF($Y149,INDIRECT(VLOOKUP($Z149,$Z$120:$AC$123,AA$126,FALSE)&$AE149),\"\")","v":0},{"$f":"IF($Y149,INDIRECT(VLOOKUP($Z149,$Z$120:$AC$123,AB$126,FALSE)&$AE149),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y149,INDIRECT(VLOOKUP($Z149,$Z$120:$AC$123,AC$126,FALSE)&$AE149),\"\")","v":{"$error":"#N/A"}},null,{"$f":"ROW($AA$111)","v":111}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$128","v":true},{"$f":"IF(AND(Y150,$P$1>0),$Z$120,\"-\")","v":"Please Select "},{"$f":"IF($Y150,INDIRECT(VLOOKUP($Z150,$Z$120:$AC$123,AA$126,FALSE)&$AE150),\"-\")","v":0},{"$f":"IF($Y150,INDIRECT(VLOOKUP($Z150,$Z$120:$AC$123,AB$126,FALSE)&$AE150),\"-\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"ROW($AA$112)","v":112}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$67","v":true},{"$f":"IF(Y151,$Z$121,\"-\")","v":"Please Select "},{"$f":"IF($Y151,INDIRECT(VLOOKUP($Z151,$Z$120:$AC$123,AA$126,FALSE)&$AE151),\"\")","v":0},{"$f":"IF($Y151,INDIRECT(VLOOKUP($Z151,$Z$120:$AC$123,AB$126,FALSE)&$AE151),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y151,INDIRECT(VLOOKUP($Z151,$Z$120:$AC$123,AC$126,FALSE)&$AE151),\"\")","v":{"$error":"#N/A"}},null,{"$f":"ROW($AA$111)","v":111}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$130","v":true},{"$f":"IF(AND(Y152,$P$1>0),$Z$121,\"-\")","v":"Please Select "},{"$f":"IF($Y152,INDIRECT(VLOOKUP($Z152,$Z$120:$AC$123,AA$126,FALSE)&$AE152),\"-\")","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"ROW($AA$112)","v":112}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$68","v":true},{"$f":"IF(Y153,$Z$122,\"-\")","v":"Please Select "},{"$f":"IF($Y153,INDIRECT(VLOOKUP($Z153,$Z$120:$AC$123,AA$126,FALSE)&$AE153),\"\")","v":0},{"$f":"IF($Y153,INDIRECT(VLOOKUP($Z153,$Z$120:$AC$123,AB$126,FALSE)&$AE153),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y153,INDIRECT(VLOOKUP($Z153,$Z$120:$AC$123,AC$126,FALSE)&$AE153),\"\")","v":{"$error":"#N/A"}},null,{"$f":"ROW($AA$111)","v":111}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$132","v":true},{"$f":"IF(AND(Y154,$P$1>0),$Z$122,\"-\")","v":"Please Select "},{"$f":"IF($Y154,INDIRECT(VLOOKUP($Z154,$Z$120:$AC$123,AA$126,FALSE)&$AE154),\"-\")","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"ROW($AA$112)","v":112}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$69","v":true},{"$f":"IF(Y155,$Z$123,\"-\")","v":"Please Select "},{"$f":"IF($Y155,INDIRECT(VLOOKUP($Z155,$Z$120:$AC$123,AA$126,FALSE)&$AE155),\"\")","v":0},{"$f":"IF($Y155,INDIRECT(VLOOKUP($Z155,$Z$120:$AC$123,AB$126,FALSE)&$AE155),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y155,INDIRECT(VLOOKUP($Z155,$Z$120:$AC$123,AC$126,FALSE)&$AE155),\"\")","v":{"$error":"#N/A"}},null,{"$f":"ROW($AA$111)","v":111}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$134","v":true},{"$f":"IF(AND(Y156,$P$1>0),$Z$123,\"-\")","v":"Please Select "},{"$f":"IF($Y156,INDIRECT(VLOOKUP($Z156,$Z$120:$AC$123,AA$126,FALSE)&$AE156),\"-\")","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"ROW($AA$112)","v":112}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$106","v":"Sell Electricity Price (USD/kWh) "},{"$f":"$AA$106","v":0},{"$f":"AA157","v":0},{"$f":"AB157","v":0},{"$f":"AC157","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,{"$f":"title540","v":"Chart 2 - Cost HEAT-Modified"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z149","v":"Please Select "},null,{"$f":"$Z151","v":"Please Select "},null,{"$f":"$Z153","v":"Please Select "},null,{"$f":"$Z155","v":"Please Select "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB149<0,0,AB149)","v":{"$error":"#N/A"}},{"$f":"IF(AC149<0,0,AC149)","v":{"$error":"#N/A"}},{"$f":"IF(AB151<0,0,AB151)","v":{"$error":"#N/A"}},{"$f":"IF(AC151<0,0,AC151)","v":{"$error":"#N/A"}},{"$f":"IF(AB153<0,0,AB153)","v":{"$error":"#N/A"}},{"$f":"IF(AC153<0,0,AC153)","v":{"$error":"#N/A"}},{"$f":"IF(AB155<0,0,AB155)","v":{"$error":"#N/A"}},{"$f":"IF(AC155<0,0,AC155)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB150<0,0,AB150)","v":{"$error":"#N/A"}},{"$f":"IF(AC150<0,0,AC150)","v":{"$error":"#N/A"}},{"$f":"IF(AB152<0,0,AB152)","v":{"$error":"#N/A"}},{"$f":"IF(AC152<0,0,AC152)","v":{"$error":"#N/A"}},{"$f":"IF(AB154<0,0,AB154)","v":{"$error":"#N/A"}},{"$f":"IF(AC154<0,0,AC154)","v":{"$error":"#N/A"}},{"$f":"IF(AB156<0,0,AB156)","v":{"$error":"#N/A"}},{"$f":"IF(AC156<0,0,AC156)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$110","v":"Current Heat Price (USD/GJ) "},{"$f":"INDIRECT(VLOOKUP($Z$161,$Z$120:$AC$123,$AA$126,FALSE)&$AJ$165)","v":0},{"$f":"INDIRECT(VLOOKUP($Z$161,$Z$120:$AC$123,$AA$126,FALSE)&$AJ$165)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW($AA$110)","v":110}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(VLOOKUP($AB$161,$Z$120:$AC$123,$AA$126,FALSE)&$AJ$165)","v":0},{"$f":"INDIRECT(VLOOKUP($AB$161,$Z$120:$AC$123,$AA$126,FALSE)&$AJ$165)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(VLOOKUP($AD$161,$Z$120:$AC$123,$AA$126,FALSE)&$AJ$165)","v":0},{"$f":"INDIRECT(VLOOKUP($AD$161,$Z$120:$AC$123,$AA$126,FALSE)&$AJ$165)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(VLOOKUP($AF$161,$Z$120:$AC$123,$AA$126,FALSE)&$AJ$165)","v":0},{"$f":"INDIRECT(VLOOKUP($AF$161,$Z$120:$AC$123,$AA$126,FALSE)&$AJ$165)","v":0},{"$f":"AG168","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,{"$f":"$Z$117","v":"Selling Heat Price (USD/GJ)"},{"$f":"$AA$117","v":0},{"$f":"$AA$117","v":0},0,0,0,0,0,0,0,{"$f":"AH169","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,{"$f":"title541","v":"Chart 3 - Area"},null,"yield","Prod"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$66","v":true},{"$f":"IF(Y171,$Z$120,\"-\")","v":"Please Select "},{"$f":"IF($Y171,INDIRECT(VLOOKUP($Z171,$Z$120:$AC$123,AA$126,FALSE)&$AC171)/INDIRECT(VLOOKUP($Z171,$Z$120:$AC$123,AA$126,FALSE)&$AB171),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"ROW($AA$83)","v":83},{"$f":"ROW($AA$77)","v":77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$67","v":true},{"$f":"IF(Y172,$Z$121,\"-\")","v":"Please Select "},{"$f":"IF($Y172,INDIRECT(VLOOKUP($Z172,$Z$120:$AC$123,AA$126,FALSE)&$AC172)/INDIRECT(VLOOKUP($Z172,$Z$120:$AC$123,AA$126,FALSE)&$AB172),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"ROW($AA$83)","v":83},{"$f":"ROW($AA$77)","v":77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$68","v":true},{"$f":"IF(Y173,$Z$122,\"-\")","v":"Please Select "},{"$f":"IF($Y173,INDIRECT(VLOOKUP($Z173,$Z$120:$AC$123,AA$126,FALSE)&$AC173)/INDIRECT(VLOOKUP($Z173,$Z$120:$AC$123,AA$126,FALSE)&$AB173),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"ROW($AA$83)","v":83},{"$f":"ROW($AA$77)","v":77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$69","v":true},{"$f":"IF(Y174,$Z$123,\"-\")","v":"Please Select "},{"$f":"IF($Y174,INDIRECT(VLOOKUP($Z174,$Z$120:$AC$123,AA$126,FALSE)&$AC174)/INDIRECT(VLOOKUP($Z174,$Z$120:$AC$123,AA$126,FALSE)&$AB174),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"ROW($AA$83)","v":83},{"$f":"ROW($AA$77)","v":77}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title542","v":"Chart 4- Heat Supplied"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Simple"},null,{"$f":"title13","v":"Semi-Advanced"},null,{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title531","v":"Heat"},{"$f":"title79","v":"Electricity"},{"$f":"title531","v":"Heat"},{"$f":"title79","v":"Electricity"},{"$f":"title531","v":"Heat"},{"$f":"title79","v":"Electricity"},null,null,null,{"$f":"title532","v":"Heat Demand"},{"$f":"title533","v":"Heat supply"},{"$f":"title493","v":"Electricity Demand"},{"$f":"title534","v":"electricity supply"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$66","v":true},{"$f":"IF(Y179,$Z$120,\"-\")","v":"Please Select "},{"$f":"IF($Y179,INDIRECT(VLOOKUP($Z179,$Z$120:$AC$123,AA$126,FALSE)&$AK179)/INDIRECT(VLOOKUP($Z179,$Z$120:$AC$123,$AA$126,FALSE)&$AJ179),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y179,INDIRECT(VLOOKUP($Z179,$Z$120:$AC$123,AA$126,FALSE)&$AM179)/(INDIRECT(VLOOKUP($Z179,$Z$120:$AC$123,$AA$126,FALSE)&$AL179)*1000),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y179,INDIRECT(VLOOKUP($Z179,$Z$120:$AC$123,AB$126,FALSE)&$AK179)/INDIRECT(VLOOKUP($Z179,$Z$120:$AC$123,$AA$126,FALSE)&$AJ179),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y179,INDIRECT(VLOOKUP($Z179,$Z$120:$AC$123,AB$126,FALSE)&$AM179)/(INDIRECT(VLOOKUP($Z179,$Z$120:$AC$123,$AA$126,FALSE)&$AL179)*1000),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y179,INDIRECT(VLOOKUP($Z179,$Z$120:$AC$123,AC$126,FALSE)&$AK179)/INDIRECT(VLOOKUP($Z179,$Z$120:$AC$123,$AA$126,FALSE)&$AJ179),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y179,INDIRECT(VLOOKUP($Z179,$Z$120:$AC$123,AC$126,FALSE)&$AM179)/(INDIRECT(VLOOKUP($Z179,$Z$120:$AC$123,$AA$126,FALSE)&$AL179)*1000),\"\")","v":{"$error":"#N/A"}},{"$f":"MAX(AA179:AF182)","v":{"$error":"#N/A"}},null,null,{"$f":"ROW($AA$84)","v":84},{"$f":"ROW($AA$82)","v":82},{"$f":"ROW($AA$85)","v":85},{"$f":"ROW($AA$81)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$67","v":true},{"$f":"IF(Y180,$Z$121,\"-\")","v":"Please Select "},{"$f":"IF($Y180,INDIRECT(VLOOKUP($Z180,$Z$120:$AC$123,AA$126,FALSE)&$AK180)/INDIRECT(VLOOKUP($Z180,$Z$120:$AC$123,$AA$126,FALSE)&$AJ180),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y180,INDIRECT(VLOOKUP($Z180,$Z$120:$AC$123,AA$126,FALSE)&$AM180)/(INDIRECT(VLOOKUP($Z180,$Z$120:$AC$123,$AA$126,FALSE)&$AL180)*1000),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y180,INDIRECT(VLOOKUP($Z180,$Z$120:$AC$123,AB$126,FALSE)&$AK180)/INDIRECT(VLOOKUP($Z180,$Z$120:$AC$123,$AA$126,FALSE)&$AJ180),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y180,INDIRECT(VLOOKUP($Z180,$Z$120:$AC$123,AB$126,FALSE)&$AM180)/(INDIRECT(VLOOKUP($Z180,$Z$120:$AC$123,$AA$126,FALSE)&$AL180)*1000),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y180,INDIRECT(VLOOKUP($Z180,$Z$120:$AC$123,AC$126,FALSE)&$AK180)/INDIRECT(VLOOKUP($Z180,$Z$120:$AC$123,$AA$126,FALSE)&$AJ180),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y180,INDIRECT(VLOOKUP($Z180,$Z$120:$AC$123,AC$126,FALSE)&$AM180)/(INDIRECT(VLOOKUP($Z180,$Z$120:$AC$123,$AA$126,FALSE)&$AL180)*1000),\"\")","v":{"$error":"#N/A"}},null,null,null,{"$f":"ROW($AA$84)","v":84},{"$f":"ROW($AA$82)","v":82},{"$f":"ROW($AA$85)","v":85},{"$f":"ROW($AA$81)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$68","v":true},{"$f":"IF(Y181,$Z$122,\"-\")","v":"Please Select "},{"$f":"IF($Y181,INDIRECT(VLOOKUP($Z181,$Z$120:$AC$123,AA$126,FALSE)&$AK181)/INDIRECT(VLOOKUP($Z181,$Z$120:$AC$123,$AA$126,FALSE)&$AJ181),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y181,INDIRECT(VLOOKUP($Z181,$Z$120:$AC$123,AA$126,FALSE)&$AM181)/(INDIRECT(VLOOKUP($Z181,$Z$120:$AC$123,$AA$126,FALSE)&$AL181)*1000),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y181,INDIRECT(VLOOKUP($Z181,$Z$120:$AC$123,AB$126,FALSE)&$AK181)/INDIRECT(VLOOKUP($Z181,$Z$120:$AC$123,$AA$126,FALSE)&$AJ181),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y181,INDIRECT(VLOOKUP($Z181,$Z$120:$AC$123,AB$126,FALSE)&$AM181)/(INDIRECT(VLOOKUP($Z181,$Z$120:$AC$123,$AA$126,FALSE)&$AL181)*1000),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y181,INDIRECT(VLOOKUP($Z181,$Z$120:$AC$123,AC$126,FALSE)&$AK181)/INDIRECT(VLOOKUP($Z181,$Z$120:$AC$123,$AA$126,FALSE)&$AJ181),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y181,INDIRECT(VLOOKUP($Z181,$Z$120:$AC$123,AC$126,FALSE)&$AM181)/(INDIRECT(VLOOKUP($Z181,$Z$120:$AC$123,$AA$126,FALSE)&$AL181)*1000),\"\")","v":{"$error":"#N/A"}},null,null,null,{"$f":"ROW($AA$84)","v":84},{"$f":"ROW($AA$82)","v":82},{"$f":"ROW($AA$85)","v":85},{"$f":"ROW($AA$81)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$69","v":true},{"$f":"IF(Y182,$Z$123,\"-\")","v":"Please Select "},{"$f":"IF($Y182,INDIRECT(VLOOKUP($Z182,$Z$120:$AC$123,AA$126,FALSE)&$AK182)/INDIRECT(VLOOKUP($Z182,$Z$120:$AC$123,$AA$126,FALSE)&$AJ182),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y182,INDIRECT(VLOOKUP($Z182,$Z$120:$AC$123,AA$126,FALSE)&$AM182)/(INDIRECT(VLOOKUP($Z182,$Z$120:$AC$123,$AA$126,FALSE)&$AL182)*1000),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y182,INDIRECT(VLOOKUP($Z182,$Z$120:$AC$123,AB$126,FALSE)&$AK182)/INDIRECT(VLOOKUP($Z182,$Z$120:$AC$123,$AA$126,FALSE)&$AJ182),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y182,INDIRECT(VLOOKUP($Z182,$Z$120:$AC$123,AB$126,FALSE)&$AM182)/(INDIRECT(VLOOKUP($Z182,$Z$120:$AC$123,$AA$126,FALSE)&$AL182)*1000),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y182,INDIRECT(VLOOKUP($Z182,$Z$120:$AC$123,AC$126,FALSE)&$AK182)/INDIRECT(VLOOKUP($Z182,$Z$120:$AC$123,$AA$126,FALSE)&$AJ182),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($Y182,INDIRECT(VLOOKUP($Z182,$Z$120:$AC$123,AC$126,FALSE)&$AM182)/(INDIRECT(VLOOKUP($Z182,$Z$120:$AC$123,$AA$126,FALSE)&$AL182)*1000),\"\")","v":{"$error":"#N/A"}},null,null,null,{"$f":"ROW($AA$84)","v":84},{"$f":"ROW($AA$82)","v":82},{"$f":"ROW($AA$85)","v":85},{"$f":"ROW($AA$81)","v":81}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title543","v":"Chart 4- Jobs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},"Jobs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$66","v":true},{"$f":"IF(Y186,$Z$120,\"-\")","v":"Please Select "},{"$f":"IF($Y186,INDIRECT(VLOOKUP($Z186,$Z$120:$AC$123,AA$126,FALSE)&$AD186),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF($Y186,INDIRECT(VLOOKUP($Z186,$Z$120:$AC$123,AB$126,FALSE)&$AD186),\"-\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"ROW($AA$78)","v":78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$67","v":true},{"$f":"IF(Y187,$Z$121,\"-\")","v":"Please Select "},{"$f":"IF($Y187,INDIRECT(VLOOKUP($Z187,$Z$120:$AC$123,AA$126,FALSE)&$AD187),\"-\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW($AA$78)","v":78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$68","v":true},{"$f":"IF(Y188,$Z$122,\"-\")","v":"Please Select "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW($AA$78)","v":78},null,null,null,null,null,{"$f":"title535","v":"Emissions"},{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$69","v":true},{"$f":"IF(Y189,$Z$123,\"-\")","v":"Please Select "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW($AA$78)","v":78},null,null,null,null,null,{"$f":"title496","v":"Electricity Emissions"},{"$f":"VLOOKUP('Data Entry Needs'!$I$26,dummy_database!$D$73:$E$207,2,FALSE)","v":480},"gCO2e/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 4- hh",null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$D$16","v":0},{"$f":"title497","v":"Fuel Emissions"},{"$f":"IFERROR(VLOOKUP($AI190,dummy_database!$G$73:$J$87,4,FALSE),0)","v":0},"kg CO2e/MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},null,"Elctricity",{"$f":"title531","v":"Heat"},null,null,{"$f":"'Data Entry Needs'!$E$16","v":0},{"$f":"title497","v":"Fuel Emissions"},{"$f":"IFERROR(VLOOKUP($AI191,dummy_database!$G$73:$J$87,4,FALSE),0)","v":0},"kg CO2e/MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$66","v":true},{"$f":"IF(Y192,$Z$120,\"-\")","v":"Please Select "},{"$f":"IF($Y192,ROUNDDOWN(IF(INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AA$126,FALSE)&$AL179)*1000>INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AA$126,FALSE)&$AM179),0,INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AA$126,FALSE)&$AM179)-INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AA$126,FALSE)&$AL179)*1000)/$AE$192+(IF(INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AA$126,FALSE)&$AJ179)>INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AA$126,FALSE)&$AK179),0,INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AA$126,FALSE)&$AK179)-INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AA$126,FALSE)&$AJ179))*1000/$AF$192),0),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF($Y192,ROUNDDOWN(IF(INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AB$126,FALSE)&$AL179)*1000>INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AB$126,FALSE)&$AM179),0,INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AB$126,FALSE)&$AM179)-INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AB$126,FALSE)&$AL179)*1000)/$AE$192+(IF(INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AB$126,FALSE)&$AJ179)>INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AB$126,FALSE)&$AK179),0,INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AB$126,FALSE)&$AK179)-INDIRECT(VLOOKUP($Z192,$Z$120:$AC$123,AB$126,FALSE)&$AJ179))*1000/$AF$192),0),\"-\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"ROW($AA$81)","v":81},{"$f":"'Summary of results-by feedstock'!$F$78*12","v":0},{"$f":"'Summary of results-by feedstock'!O78*12*3.6","v":0},null,null,{"$f":"'Data Entry Needs'!$F$16","v":0},{"$f":"title497","v":"Fuel Emissions"},{"$f":"IFERROR(VLOOKUP($AI192,dummy_database!$G$73:$J$87,4,FALSE),0)","v":0},"kg CO2e/MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$67","v":true},{"$f":"IF(Y193,$Z$121,\"-\")","v":"Please Select "},{"$f":"IF($Y193,ROUNDDOWN(IF(INDIRECT(VLOOKUP($Z193,$Z$120:$AC$123,AA$126,FALSE)&$AL180)*1000>INDIRECT(VLOOKUP($Z193,$Z$120:$AC$123,AA$126,FALSE)&$AM180),0,INDIRECT(VLOOKUP($Z193,$Z$120:$AC$123,AA$126,FALSE)&$AM180)-INDIRECT(VLOOKUP($Z193,$Z$120:$AC$123,AA$126,FALSE)&$AL180)*1000)/$AE$192+(IF(INDIRECT(VLOOKUP($Z193,$Z$120:$AC$123,AA$126,FALSE)&$AJ180)>INDIRECT(VLOOKUP($Z193,$Z$120:$AC$123,AA$126,FALSE)&$AK180),0,INDIRECT(VLOOKUP($Z193,$Z$120:$AC$123,AA$126,FALSE)&$AK180)-INDIRECT(VLOOKUP($Z193,$Z$120:$AC$123,AA$126,FALSE)&$AJ180))*1000/$AF$192),0),\"-\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW($AA$81)","v":81},null,null,null,null,{"$f":"'Data Entry Needs'!$G$16","v":0},{"$f":"title497","v":"Fuel Emissions"},{"$f":"IFERROR(VLOOKUP($AI193,dummy_database!$G$73:$J$87,4,FALSE),0)","v":0},"kg CO2e/MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$68","v":true},{"$f":"IF(Y194,$Z$122,\"-\")","v":"Please Select "},{"$f":"IF($Y194,ROUNDDOWN(IF(INDIRECT(VLOOKUP($Z194,$Z$120:$AC$123,AA$126,FALSE)&$AL181)*1000>INDIRECT(VLOOKUP($Z194,$Z$120:$AC$123,AA$126,FALSE)&$AM181),0,INDIRECT(VLOOKUP($Z194,$Z$120:$AC$123,AA$126,FALSE)&$AM181)-INDIRECT(VLOOKUP($Z194,$Z$120:$AC$123,AA$126,FALSE)&$AL181)*1000)/$AE$192+(IF(INDIRECT(VLOOKUP($Z194,$Z$120:$AC$123,AA$126,FALSE)&$AJ181)>INDIRECT(VLOOKUP($Z194,$Z$120:$AC$123,AA$126,FALSE)&$AK181),0,INDIRECT(VLOOKUP($Z194,$Z$120:$AC$123,AA$126,FALSE)&$AK181)-INDIRECT(VLOOKUP($Z194,$Z$120:$AC$123,AA$126,FALSE)&$AJ181))*1000/$AF$192),0),\"-\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW($AA$81)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$69","v":true},{"$f":"IF(Y195,$Z$123,\"-\")","v":"Please Select "},{"$f":"IF($Y195,ROUNDDOWN(IF(INDIRECT(VLOOKUP($Z195,$Z$120:$AC$123,AA$126,FALSE)&$AL182)*1000>INDIRECT(VLOOKUP($Z195,$Z$120:$AC$123,AA$126,FALSE)&$AM182),0,INDIRECT(VLOOKUP($Z195,$Z$120:$AC$123,AA$126,FALSE)&$AM182)-INDIRECT(VLOOKUP($Z195,$Z$120:$AC$123,AA$126,FALSE)&$AL182)*1000)/$AE$192+(IF(INDIRECT(VLOOKUP($Z195,$Z$120:$AC$123,AA$126,FALSE)&$AJ182)>INDIRECT(VLOOKUP($Z195,$Z$120:$AC$123,AA$126,FALSE)&$AK182),0,INDIRECT(VLOOKUP($Z195,$Z$120:$AC$123,AA$126,FALSE)&$AK182)-INDIRECT(VLOOKUP($Z195,$Z$120:$AC$123,AA$126,FALSE)&$AJ182))*1000/$AF$192),0),\"-\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW($AA$81)","v":81}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title544","v":"Chart 4- NPV"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},{"$f":"title530","v":"NPV"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$66","v":true},{"$f":"IF(Y199,$Z$120,\"-\")","v":"Please Select "},{"$f":"IF($Y199,INDIRECT(VLOOKUP($Z199,$Z$120:$AC$123,AA$126,FALSE)&$AD199)/1000,\"-\")","v":{"$error":"#N/A"}},{"$f":"IF($Y199,INDIRECT(VLOOKUP($Z199,$Z$120:$AC$123,AB$126,FALSE)&$AD199)/1000,\"-\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"ROW($AA$114)","v":114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$67","v":true},{"$f":"IF(Y200,$Z$121,\"-\")","v":"Please Select "},{"$f":"IF($Y200,INDIRECT(VLOOKUP($Z200,$Z$120:$AC$123,AA$126,FALSE)&$AD200)/1000,\"-\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW($AA$114)","v":114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$68","v":true},{"$f":"IF(Y201,$Z$122,\"-\")","v":"Please Select "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW($AA$114)","v":114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$69","v":true},{"$f":"IF(Y202,$Z$123,\"-\")","v":"Please Select "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW($AA$114)","v":114}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title545","v":"Chart 4- IRR"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},{"$f":"title530","v":"NPV"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$66","v":true},{"$f":"IF(Y206,$Z$120,\"-\")","v":"Please Select "},{"$f":"IF($Y206,INDIRECT(VLOOKUP($Z206,$Z$120:$AC$123,AA$126,FALSE)&$AD206),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF($Y206,INDIRECT(VLOOKUP($Z206,$Z$120:$AC$123,AB$126,FALSE)&$AD206),\"-\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"ROW($AA$115)","v":115}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$67","v":true},{"$f":"IF(Y207,$Z$121,\"-\")","v":"Please Select "},{"$f":"IF($Y207,INDIRECT(VLOOKUP($Z207,$Z$120:$AC$123,AA$126,FALSE)&$AD207),\"-\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW($AA$115)","v":115}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$68","v":true},{"$f":"IF(Y208,$Z$122,\"-\")","v":"Please Select "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW($AA$115)","v":115}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$69","v":true},{"$f":"IF(Y209,$Z$123,\"-\")","v":"Please Select "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROW($AA$115)","v":115}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title546","v":"Chart 4- Emissions"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Simple"},{"$f":"title13","v":"Semi-Advanced"},{"$f":"title19","v":"Advanced"},{"$f":"title79","v":"Electricity"},{"$f":"title531","v":"Heat"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$66","v":true},{"$f":"IF(Y212,$Z$120,\"-\")","v":"Please Select "},{"$f":"IF($Y212,INDIRECT(VLOOKUP($Z212,$Z$120:$AC$123,AA$126,FALSE)&$AD212)*$AK$189/1000000+INDIRECT(VLOOKUP($Z212,$Z$120:$AC$123,AA$126,FALSE)&$AE212)*$AK$190,\"-\")","v":{"$error":"#N/A"}},{"$f":"IF($Y212,INDIRECT(VLOOKUP($Z212,$Z$120:$AC$123,AB$126,FALSE)&$AD212)*$AK$189/1000000+INDIRECT(VLOOKUP($Z212,$Z$120:$AC$123,AB$126,FALSE)&$AE212)*$AK$190,\"-\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},81,82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$67","v":true},{"$f":"IF(Y213,$Z$121,\"-\")","v":"Please Select "},{"$f":"IF($Y213,INDIRECT(VLOOKUP($Z213,$Z$120:$AC$123,AA$126,FALSE)&$AD213)*$AK$189/1000000+INDIRECT(VLOOKUP($Z213,$Z$120:$AC$123,AA$126,FALSE)&$AE213)*$AK$190,\"-\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},81,82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$68","v":true},{"$f":"IF(Y214,$Z$122,\"-\")","v":"Please Select "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},81,82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$69","v":true},{"$f":"IF(Y215,$Z$123,\"-\")","v":"Please Select "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},81,82]