{"text_format":"1","workbook":"xlsx","n_sheets":43,"sheets":["dummy_database","label","title","START","Process Description","Energy Demand","Rural Electricity Price","STORAGE_RES1","STORAGE_RES2","STORAGE_RES3","STORAGE_RES4","Data Entry Needs","PRICE_RES1","PRICE_RES2","PRICE_RES3","PRICE_RES4","COST_RES1","Steam_Calculator","COST(ADJUSTED)_RES1","FA10kW_RES1","FA40kW_RES1","FA100kW_RES1","COST_RES2","COST(ADJUSTED)_RES2","FA10kW_RES2","FA40kW_RES2","FA100kW_RES2","COST_RES3","COST(ADJUSTED)_RES3","FA10kW_RES3","FA40kW_RES3","FA100kW_RES3","COST_RES4","COST(ADJUSTED)_RES4","FA10kW_RES4","FA40kW_RES4","FA100kW_RES4","Summary of results-by feedstock","Summary of results-by fs1 print","Summary of results-by fs2 print","Summary of results-by fs3 print","Summary of results-by fs4 print","Summary of results-Comparative"],"not_rendered":{"charts":60,"images":39,"macros":1,"external_links":0,"defined_names":474,"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":"dummy_database","index":0,"n_rows":31,"n_cols":14,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[null,null,null,{"$f":"title67","v":"Moisture content (%)"},"Particle size (mm)","C (%)","H (%)","O (%)","N (%)","S (%)","HHV (MJ/KG)","LHV (MJ/KG)"]
[{"$f":"title2","v":"barley"},{"$f":"title22","v":"straw"},{"$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*$H2","v":17.376872500000005},"HHV equation","http://www.sciencedirect.com/science/article/pii/S1364032111000578"]
[{"$f":"title3","v":"cacao"},{"$f":"title23","v":"pods"},"cacaopods",0.08,44,0.5062374999999999,6.7112499999999992E-2,0.38741249999999999,1.7612499999999996E-2,{"$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},"LHV CONVERSION","2006 IPCC Guidelines, Vol. II, Section 1.4.1.2, Box 1.1"]
[{"$f":"title4","v":"cassava"},{"$f":"title24","v":"stalk"},"cassavastalk",0.12,77,0.53700000000000003,7.0999999999999994E-2,0.379,1.2E-2,1E-3,23.015610000000002,21.213378000000002]
[{"$f":"title5","v":"coconut"},{"$f":"title25","v":"fronds"},"coconutfronds",0.05,36,0.5062374999999999,6.7112499999999992E-2,0.38741249999999999,1.7612499999999996E-2,2.1625000000000005E-2,21.639968312499995,20.091584012499997]
[{"$f":"title5","v":"coconut"},{"$f":"title26","v":"husk"},"coconuthusk",6.6699999999999995E-2,56,0.39490000000000003,6.0679999999999998E-2,0.53978999999999999,3.9900000000000005E-3,6.4000000000000005E-4,14.982700700000001,13.52855138]
[{"$f":"title5","v":"coconut"},{"$f":"title27","v":"shell"},"coconutshell",5.7000000000000002E-2,77,0.53900000000000003,5.7000000000000002E-2,0.39439999999999997,1E-3,2.0000000000000001E-4,21.210542000000004,19.859336800000005]
[{"$f":"title6","v":"coffee"},{"$f":"title26","v":"husk"},"coffeehusk",7.6600000000000001E-2,56,0.5062374999999999,6.7112499999999992E-2,0.38741249999999999,1.7612499999999996E-2,2.1625000000000005E-2,21.639968312499995,20.026414012499995]
[{"$f":"title7","v":"cotton"},{"$f":"title28","v":"hull"},"cottonhull",0.09,49,0.46429999999999999,6.1799999999999994E-2,0.42619999999999997,8.0000000000000002E-3,3.9700000000000069E-2,19.2466355,17.712565899999998]
[{"$f":"title7","v":"cotton"},{"$f":"title24","v":"stalk"},"cottonstalk",7.6600000000000001E-2,40,0.46100000000000002,6.8499999999999991E-2,0.4335,1.09E-2,2.5999999999999999E-3,19.458318500000001,17.814980499999997]
[{"$f":"title8","v":"groundnut"},{"$f":"title27","v":"shell"},"groundnutshell",8.2000000000000003E-2,59,0.5062374999999999,6.7112499999999992E-2,0.38741249999999999,1.7612499999999996E-2,2.1625000000000005E-2,21.639968312499995,20.013184012499995]
[{"$f":"title9","v":"maize"},{"$f":"title29","v":"cob"},"maizecob",0.15,59,0.46579999999999999,5.8700000000000002E-2,0.45450000000000002,4.6999999999999993E-3,1E-4,18.190092999999997,16.574516999999997]
[{"$f":"title9","v":"maize"},{"$f":"title26","v":"husk"},"maizehusk",0.1111,38,0.46270000000000006,6.6900000000000001E-2,0.45429999999999987,1.6E-2,1E-4,19.107324000000002,17.413214600000003]
[{"$f":"title9","v":"maize"},{"$f":"title30","v":"stover"},"maizestover",0.05,41,0.4365,5.5599999999999997E-2,0.43310000000000004,6.0999999999999995E-3,1E-4,17.045725500000003,15.741040700000003]
[{"$f":"title10","v":"millet"},{"$f":"title22","v":"straw"},"milletstraw",0.14000000000000001,40,0.41100000000000003,0.08,0.41100000000000003,9.0000000000000011E-3,1E-3,19.257755000000003,17.215467]
[{"$f":"title11","v":"oat"},{"$f":"title22","v":"straw"},"oatstraw",9.1999999999999998E-2,68,0.46799999999999997,5.8200000000000002E-2,0.4698,3.0999999999999999E-3,8.9999999999999998E-4,18.037979500000002,16.574981100000002]
[{"$f":"title12","v":"oil palm"},{"$f":"title31","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]
[{"$f":"title12","v":"oil palm"},{"$f":"title25","v":"fronds"},"oil palmfronds",5.33E-2,80,0.48430000000000001,0.11,0.40207000000000004,3.3900000000000002E-3,2.4000000000000001E-4,25.377582500000006,22.911780940000007]
[{"$f":"title12","v":"oil palm"},{"$f":"title27","v":"shell"},"oil palmshell",8.1100000000000005E-2,61,0.44439999999999996,5.0099999999999999E-2,0.34700000000000003,2.8000000000000004E-3,0.15570000000000006,19.246731000000004,17.983140000000002]
[{"$f":"title13","v":"rice"},{"$f":"title22","v":"straw"},"ricestraw",8.1100000000000005E-2,52,0.39200000000000002,5.0999999999999997E-2,0.35799999999999998,6.0000000000000001E-3,1E-3,15.788120000000003,14.505361000000002]
[{"$f":"title13","v":"rice"},{"$f":"title26","v":"husk"},"ricehusk",0.09,30,0.38500000000000001,5.7000000000000002E-2,0.39799999999999996,5.0000000000000001E-3,0,15.779005000000005,14.346921000000007]
[{"$f":"title14","v":"rye"},{"$f":"title22","v":"straw"},"ryestraw",0.15,77,0.47799999999999998,5.0999999999999997E-2,0.38900000000000001,1E-3,0,18.426224999999999,16.974412999999998]
[{"$f":"title15","v":"sorghum"},{"$f":"title32","v":"straw/stalk"},"sorghumstraw/stalk",5.6399999999999999E-2,51,0.45799999999999996,5.2999999999999999E-2,0.42299999999999999,0.01,1E-3,17.645399999999999,16.380236]
[{"$f":"title16","v":"soybean"},{"$f":"title22","v":"straw"},"soybeanstraw",0.188,58,0.45700000000000002,6.6000000000000003E-2,0.47,6.0000000000000001E-3,1E-3,18.574815000000005,16.711255000000005]
[{"$f":"title16","v":"soybean"},{"$f":"title23","v":"pods"},"soybeanpods",0.13200000000000001,38,0.42499999999999999,6.5000000000000002E-2,0.49,1.6E-2,3.0000000000000001E-3,17.195400000000003,15.490080000000003]
[{"$f":"title17","v":"sugarcane"},{"$f":"title33","v":"tops/leaves"},"sugarcanetops/leaves",0.13500000000000001,23,0.39750000000000002,5.5500000000000001E-2,0.46820000000000001,1.7000000000000001E-3,1E-3,15.255390500000008,13.744294900000007]
[{"$f":"title17","v":"sugarcane"},"baggase","sugarcanebaggase",0.15,51,0.44900000000000001,5.4000000000000006E-2,0.39600000000000002,4.0000000000000001E-3,1E-4,17.697516500000006,16.182048500000008]
[{"$f":"title18","v":"wheat"},{"$f":"title22","v":"straw"},"wheatstraw",8.6300000000000002E-2,57,0.434,0.06,0.44500000000000001,8.0000000000000002E-3,1E-3,17.358595000000001,15.871600000000003]
[{"$f":"title19","v":"Briquettes/Pellets"},null,"Briquettes/Pellets",0.15,"N/A",{"$f":"+AVERAGE(48.7%,51.5%,53.1%)","v":0.51100000000000001},{"$f":"+AVERAGE(6.2%,7.8%,8.1%)","v":7.3666666666666672E-2},{"$f":"+AVERAGE(26.16%,21.51%,35.75%)","v":0.27806666666666668},{"$f":"+AVERAGE(0.71%,0.66%,0.93%)","v":7.6666666666666662E-3},{"$f":"+AVERAGE(0.02%,0.03%,0.02%)","v":2.3333333333333333E-4},23.495497500000006,21.564039633333341]
[{"$f":"title20","v":"Forest Harvest. Res."},null,"Forest Harvest. 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}]
[{"$f":"title21","v":"Wood Proces. Res."},null,"Wood Proces. Res.",0.15,40,0.46899999999999997,5.2000000000000005E-2,0.37799999999999995,1E-3,4.0000000000000002E-4,18.352186000000003,16.879262000000004]

{"sheet":"label","index":1,"n_rows":41,"n_cols":7,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection",{"$f":"VLOOKUP(START!B2,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[]
["ID","English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3]
[2,"Combustion Process Description","Description du Processus de Combustion","Descripción del Proceso de Combustión","label",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"Combustion Process Description"},{"$f":"$E9&$A9","v":"label2"}]
[3,"Data Entry","Saisie de Données","Datos de Entrada","label",{"$f":"HLOOKUP($C$2,$B$8:$D10,$A10,FALSE)","v":"Data Entry"},"label3"]
[4,"NEXT >>\nEnergy Demand","SUIVANT >>\nDemande d'Énergie","SIGUIENTE >>\nDemanda de Energía","label",{"$f":"HLOOKUP($C$2,$B$8:$D11,$A11,FALSE)","v":"NEXT >>\nEnergy Demand"},"label4"]
[5,"<< BACK \nStart","<< RETOUR\nDébut \n\n","<< VOLVER\nInicio\n\n\n","label",{"$f":"HLOOKUP($C$2,$B$8:$D12,$A12,FALSE)","v":"<< BACK \nStart"},"label5"]
[6,"Energy Demand","Demande d'Énergie","Demanda de Energía","label",{"$f":"HLOOKUP($C$2,$B$8:$D13,$A13,FALSE)","v":"Energy Demand"},"label6"]
[7,"NEXT >>\nData Entry","SUIVANT >>\nSaisie de Données","SIGUIENTE >>\nDatos de Entrada","label",{"$f":"HLOOKUP($C$2,$B$8:$D14,$A14,FALSE)","v":"NEXT >>\nData Entry"},"label7"]
[8,"Clear data","Effacer les données","Borrar datos","label",{"$f":"HLOOKUP($C$2,$B$8:$D15,$A15,FALSE)","v":"Clear data"},"label8"]
[9,"Load Default Values","Charger les Valeurs par Défaut","Cargar Valores por Defecto","label",{"$f":"HLOOKUP($C$2,$B$8:$D16,$A16,FALSE)","v":"Load Default Values"},"label9"]
[10,"Production Cost 1","Coût de Production 1","Costo de Producción 1","label",{"$f":"HLOOKUP($C$2,$B$8:$D17,$A17,FALSE)","v":"Production Cost 1"},"label10"]
[11,"Production Cost 2","Coût de Production 2","Costo de Producción 2","label",{"$f":"HLOOKUP($C$2,$B$8:$D18,$A18,FALSE)","v":"Production Cost 2"},"label11"]
[12,"Production Cost 3","Coût de Production 3","Costo de Producción 3","label",{"$f":"HLOOKUP($C$2,$B$8:$D19,$A19,FALSE)","v":"Production Cost 3"},"label12"]
[13,"Production Cost 4","Coût de Production 4","Costo de Producción 4","label",{"$f":"HLOOKUP($C$2,$B$8:$D20,$A20,FALSE)","v":"Production Cost 4"},"label13"]
[14,"Storage Calculator  1","Calculateur de Stockage 1","Calculadora de Almacenamiento 1","label",{"$f":"HLOOKUP($C$2,$B$8:$D21,$A21,FALSE)","v":"Storage Calculator  1"},"label14"]
[15,"Storage Calculator  2","Calculateur de Stockage 2","Calculadora de Almacenamiento 2","label",{"$f":"HLOOKUP($C$2,$B$8:$D22,$A22,FALSE)","v":"Storage Calculator  2"},"label15"]
[16,"Storage Calculator  3","Calculateur de Stockage 3","Calculadora de Almacenamiento 3","label",{"$f":"HLOOKUP($C$2,$B$8:$D23,$A23,FALSE)","v":"Storage Calculator  3"},"label16"]
[17,"Storage Calculator  4","Calculateur de Stockage 4","Calculadora de Almacenamiento 4","label",{"$f":"HLOOKUP($C$2,$B$8:$D24,$A24,FALSE)","v":"Storage Calculator  4"},"label17"]
[18,"Price Calculator  1","Calculateur de Prix 1","Calculadora de Precio 1","label",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"Price Calculator  1"},"label18"]
[19,"Price Calculator  2","Calculateur de Prix 2","Calculadora de Precio 2","label",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"Price Calculator  2"},"label19"]
[20,"Price Calculator  3","Calculateur de Prix 3","Calculadora de Precio 3","label",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"Price Calculator  3"},"label20"]
[21,"Price Calculator  4","Calculateur de Prix 4","Calculadora de Precio 4","label",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"Price Calculator  4"},"label21"]
[22,"Electricity Price Calculator","Calculateur de Prix d’Électricité","Definición del precio de electricidad","label",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"Electricity Price Calculator"},"label22"]
[23,"NEXT >>\nSummary of Results Comparative\n\n","SUIVANT >>\nRésumé des Résultats Comparatifs\n\n","SIGUIENTE >>\nResumen de Resultados Comparativos\n\n\n\n","label",{"$f":"HLOOKUP($C$2,$B$8:$D30,$A30,FALSE)","v":"NEXT >>\nSummary of Results Comparative\n\n"},"label23"]
[24,"NEXT >>\nSummary of Results by Feedstock\n\n\n","SUIVANT >>\nRésumé des Résultats par Matière Première\n\n","SIGUIENTE >>\nResumen de Resultados por Materia Prima\n\n\n\n\n","label",{"$f":"HLOOKUP($C$2,$B$8:$D31,$A31,FALSE)","v":"NEXT >>\nSummary of Results by Feedstock\n\n\n"},"label24"]
[25,"<< BACK \nData Entry","<< RETOUR\nSaisie de Données","<< VOLVER\nDatos de Entrada","label",{"$f":"HLOOKUP($C$2,$B$8:$D32,$A32,FALSE)","v":"<< BACK \nData Entry"},"label25"]
[26,"<< BACK \nProduction Cost 1","<< RETOUR\nCoût de Production 1","<< VOLVER\nCosto de Producción 1","label",{"$f":"HLOOKUP($C$2,$B$8:$D33,$A33,FALSE)","v":"<< BACK \nProduction Cost 1"},"label26"]
[27,"Hide this sheet","Cachez cette feuille","Ocultar esta Hoja","label",{"$f":"HLOOKUP($C$2,$B$8:$D34,$A34,FALSE)","v":"Hide this sheet"},"label27"]
[28,"<< BACK \nProduction Cost 2","<< RETOUR\nCoût de Production 2","<< VOLVER\nCosto de Producción 2","label",{"$f":"HLOOKUP($C$2,$B$8:$D35,$A35,FALSE)","v":"<< BACK \nProduction Cost 2"},"label28"]
[29,"<< BACK \nProduction Cost 3","<< RETOUR\nCoût de Production 3","<< VOLVER\nCosto de Producción 3","label",{"$f":"HLOOKUP($C$2,$B$8:$D36,$A36,FALSE)","v":"<< BACK \nProduction Cost 3"},"label29"]
[30,"<< BACK \nProduction Cost 4","<< RETOUR\nCoût de Production 4","<< VOLVER\nCosto de Producción 4","label",{"$f":"HLOOKUP($C$2,$B$8:$D37,$A37,FALSE)","v":"<< BACK \nProduction Cost 4"},"label30"]
[31,"Create a PDF report","Créer un rapport PDF","Crear un Reporte en PDF","label",{"$f":"HLOOKUP($C$2,$B$8:$D38,$A38,FALSE)","v":"Create a PDF report"},"label31"]
[32,"Financial Analysis 10 kW","Analyse Financière de 10 kW","Análisis Financiero 10 kW","label",{"$f":"HLOOKUP($C$2,$B$8:$D39,$A39,FALSE)","v":"Financial Analysis 10 kW"},"label32"]
[33,"Financial Analysis 40 kW","Analyse Financière de 40 kW","Análisis Financiero 40 kW","label",{"$f":"HLOOKUP($C$2,$B$8:$D40,$A40,FALSE)","v":"Financial Analysis 40 kW"},"label33"]
[34,"Financial Analysis 100 kW","Analyse Financière de 100 kW","Análisis Financiero 100 kW","label",{"$f":"HLOOKUP($C$2,$B$8:$D41,$A41,FALSE)","v":"Financial Analysis 100 kW"},"label34"]

{"sheet":"title","index":2,"n_rows":403,"n_cols":11,"rows_kept":403,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection",{"$f":"VLOOKUP(START!B2,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[]
["ID","English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3]
[2,"barley","orge","cebada","title",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"barley"},{"$f":"$E9&$A9","v":"title2"}]
[3,"cacao","cacao","cacao","title",{"$f":"HLOOKUP($C$2,$B$8:$D10,$A10,FALSE)","v":"cacao"},"title3"]
[4,"cassava","manioc","yuca","title",{"$f":"HLOOKUP($C$2,$B$8:$D11,$A11,FALSE)","v":"cassava"},"title4"]
[5,"coconut","noix de coco","coco","title",{"$f":"HLOOKUP($C$2,$B$8:$D12,$A12,FALSE)","v":"coconut"},"title5"]
[6,"coffee","café","café","title",{"$f":"HLOOKUP($C$2,$B$8:$D13,$A13,FALSE)","v":"coffee"},"title6"]
[7,"cotton","coton","algodón","title",{"$f":"HLOOKUP($C$2,$B$8:$D14,$A14,FALSE)","v":"cotton"},"title7"]
[8,"groundnut","arachide","cacahuete","title",{"$f":"HLOOKUP($C$2,$B$8:$D15,$A15,FALSE)","v":"groundnut"},"title8"]
[9,"maize","maïs","maíz","title",{"$f":"HLOOKUP($C$2,$B$8:$D16,$A16,FALSE)","v":"maize"},"title9"]
[10,"millet","millet","mijo","title",{"$f":"HLOOKUP($C$2,$B$8:$D17,$A17,FALSE)","v":"millet"},"title10"]
[11,"oat","avoine","avena","title",{"$f":"HLOOKUP($C$2,$B$8:$D18,$A18,FALSE)","v":"oat"},"title11"]
[12,"oil palm","palmier à huile","palma aceitera","title",{"$f":"HLOOKUP($C$2,$B$8:$D19,$A19,FALSE)","v":"oil palm"},"title12"]
[13,"rice","riz","arroz","title",{"$f":"HLOOKUP($C$2,$B$8:$D20,$A20,FALSE)","v":"rice"},"title13"]
[14,"rye","orge","ñame","title",{"$f":"HLOOKUP($C$2,$B$8:$D21,$A21,FALSE)","v":"rye"},"title14"]
[15,"sorghum","sorgho","sorgo","title",{"$f":"HLOOKUP($C$2,$B$8:$D22,$A22,FALSE)","v":"sorghum"},"title15"]
[16,"soybean","soja","soja","title",{"$f":"HLOOKUP($C$2,$B$8:$D23,$A23,FALSE)","v":"soybean"},"title16"]
[17,"sugarcane","canne à sucre","caña de azúcar","title",{"$f":"HLOOKUP($C$2,$B$8:$D24,$A24,FALSE)","v":"sugarcane"},"title17"]
[18,"wheat","blé","trigo","title",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"wheat"},"title18"]
[19,"Briquettes/Pellets","Briquettes/Granulés de bois","Briquetas/Pellets","title",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"Briquettes/Pellets"},"title19"]
[20,"Forest Harvest. Res.","Résidus de l'exploit. forest.","Res. forestales","title",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"Forest Harvest. Res."},"title20"]
[21,"Wood Proces. Res.","Résidus de la transf. du bois","Res. procesam. mad.","title",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"Wood Proces. Res."},"title21"]
[22,"straw","paille","paja","title",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"straw"},"title22"]
[23,"pods","cabosse","vainas","title",{"$f":"HLOOKUP($C$2,$B$8:$D30,$A30,FALSE)","v":"pods"},"title23"]
[24,"stalk","tige","tallos","title",{"$f":"HLOOKUP($C$2,$B$8:$D31,$A31,FALSE)","v":"stalk"},"title24"]
[25,"fronds","frondes","frondas","title",{"$f":"HLOOKUP($C$2,$B$8:$D32,$A32,FALSE)","v":"fronds"},"title25"]
[26,"husk","écorce","cascarilla","title",{"$f":"HLOOKUP($C$2,$B$8:$D33,$A33,FALSE)","v":"husk"},"title26"]
[27,"shell","coquilles","concha","title",{"$f":"HLOOKUP($C$2,$B$8:$D34,$A34,FALSE)","v":"shell"},"title27"]
[28,"hull","coque","cáscara","title",{"$f":"HLOOKUP($C$2,$B$8:$D35,$A35,FALSE)","v":"hull"},"title28"]
[29,"cob","épi","mazorcas","title",{"$f":"HLOOKUP($C$2,$B$8:$D36,$A36,FALSE)","v":"cob"},"title29"]
[30,"stover","canne","rastrojo","title",{"$f":"HLOOKUP($C$2,$B$8:$D37,$A37,FALSE)","v":"stover"},"title30"]
[31,"empty bunches","péricarpe","racimos ","title",{"$f":"HLOOKUP($C$2,$B$8:$D38,$A38,FALSE)","v":"empty bunches"},"title31"]
[32,"straw/stalk","paille/tige","paja/tallos","title",{"$f":"HLOOKUP($C$2,$B$8:$D39,$A39,FALSE)","v":"straw/stalk"},"title32"]
[33,"tops/leaves","dessus/feuilles","copa/hojas","title",{"$f":"HLOOKUP($C$2,$B$8:$D40,$A40,FALSE)","v":"tops/leaves"},"title33"]
[34,"bagasse","bagasse","bagazo","title",{"$f":"HLOOKUP($C$2,$B$8:$D41,$A41,FALSE)","v":"bagasse"},"title34"]
[35,"RAPID APPRAISAL TOOL FOR RURAL ELECTRIFICATION - COMBUSTION","OUTIL D'ÉVALUATION RAPIDE POUR L’ÉLECTRIFICATION RURALE – COMBUSTION ","HERRAMIENTA DE EVALUACIÓN RÁPIDA PARA ELECTRIFICACIÓN RURAL – COMBUSTIÓN","title",{"$f":"HLOOKUP($C$2,$B$8:$D42,$A42,FALSE)","v":"RAPID APPRAISAL TOOL FOR RURAL ELECTRIFICATION - COMBUSTION"},"title35"]
[36,"Disclaimer ","Déni de responsabilité ","Descargo de Responsabilidad ","title",{"$f":"HLOOKUP($C$2,$B$8:$D43,$A43,FALSE)","v":"Disclaimer "},"title36"]
[37,"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$8:$D44,$A44,FALSE)","v":"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations."},"title37"]
[38,"BIOMASS COMBUSTION SYSTEM FOR RURAL ELECTRIFICATION","SYSTEME DE COMBUSTION DE LA BIOMASSE POUR L’ÉLECTRIFICATION RURALE","SISTEMA DE COMBUSTIÓN DE BIOMASA PARA ELECTRIFICACIÓN RURAL","title",{"$f":"HLOOKUP($C$2,$B$8:$D45,$A45,FALSE)","v":"BIOMASS COMBUSTION SYSTEM FOR RURAL ELECTRIFICATION"},"title38"]
[39,"Agricultural residues in the field (spread or collected)","Résidus agricoles dans le champs (répartis ou collectés)","Residuos agrícolas en el campo (esparcidos o recolectados)","title",{"$f":"HLOOKUP($C$2,$B$8:$D46,$A46,FALSE)","v":"Agricultural residues in the field (spread or collected)"},"title39"]
[40,"Agricultural residues from industry (processing plant)","Résidus agricoles de l'industrie (usine de traitement)","Residuos agrícolas de la industria (planta de procesamiento)","title",{"$f":"HLOOKUP($C$2,$B$8:$D47,$A47,FALSE)","v":"Agricultural residues from industry (processing plant)"},"title40"]
[41,"Forestry and dedicated wood energy plantation ","Foresterie et plantation dédiée au bois d’énergie ","Silvicultura y Plantaciones de madera para obtener energía ","title",{"$f":"HLOOKUP($C$2,$B$8:$D48,$A48,FALSE)","v":"Forestry and dedicated wood energy plantation "},"title41"]
[42,"Forestry and plantation residues","Résidus de foresterie et de plantation","Residuos forestales y de plantación","title",{"$f":"HLOOKUP($C$2,$B$8:$D49,$A49,FALSE)","v":"Forestry and plantation residues"},"title42"]
[43,"Wood products industrial residues  (processing plant)","Produits du bois résidus industriels (usine de traitement)","Residuos industriales de productos de madera  (planta de procesamiento)","title",{"$f":"HLOOKUP($C$2,$B$8:$D50,$A50,FALSE)","v":"Wood products industrial residues  (processing plant)"},"title43"]
[44,"Distribution line to households (isolated grid connection)","Ligne de distribution aux ménages (raccordement au réseau isolé)","Línea de distribución a los hogares (conexión a la red aislada)","title",{"$f":"HLOOKUP($C$2,$B$8:$D51,$A51,FALSE)","v":"Distribution line to households (isolated grid connection)"},"title44"]
[45,"Biomass residues collection & transportation","Collecte des résidus de biomasse et  de transport","Recolección y Transporte de Residuos de Biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D52,$A52,FALSE)","v":"Biomass residues collection & transportation"},"title45"]
[46,"Biomass stock pile","Stock de biomasse","Almacenamiento de Biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D53,$A53,FALSE)","v":"Biomass stock pile"},"title46"]
[47,"Pre-treatment","Pré-traitement","Pre-tratamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D54,$A54,FALSE)","v":"Pre-treatment"},"title47"]
[48,"Water make-up","Composition de l’eau","Agua de Recuperación","title",{"$f":"HLOOKUP($C$2,$B$8:$D55,$A55,FALSE)","v":"Water make-up"},"title48"]
[49,"Stoker boiler ","Chaudière stoker","Caldera","title",{"$f":"HLOOKUP($C$2,$B$8:$D56,$A56,FALSE)","v":"Stoker boiler "},"title49"]
[50,"Ash","Cendre","Ceniza","title",{"$f":"HLOOKUP($C$2,$B$8:$D57,$A57,FALSE)","v":"Ash"},"title50"]
[51,"Economizer","Économiseur","Economizador","title",{"$f":"HLOOKUP($C$2,$B$8:$D58,$A58,FALSE)","v":"Economizer"},"title51"]
[52,"Back-pressure turbine","Retour-turbine à pression","Turbina de contrapresión","title",{"$f":"HLOOKUP($C$2,$B$8:$D59,$A59,FALSE)","v":"Back-pressure turbine"},"title52"]
[53,"Generator","Génératrice","Generador","title",{"$f":"HLOOKUP($C$2,$B$8:$D60,$A60,FALSE)","v":"Generator"},"title53"]
[54,"MP steam","MP vapeur","MP vapor","title",{"$f":"HLOOKUP($C$2,$B$8:$D61,$A61,FALSE)","v":"MP steam"},"title54"]
[55,"LP steam","LP vapeur","BP vapor","title",{"$f":"HLOOKUP($C$2,$B$8:$D62,$A62,FALSE)","v":"LP steam"},"title55"]
[56,"ENERGY DEMAND FOR RURAL ELECTRIFICATION - COMBUSTION","DEMANDE D'ÉNERGIE POUR L’ÉLECTRIFICATION RURALE - COMBUSTION","DEMANDA DE ENERGÍA PARA ELECTRIFICACIÓN RURAL – COMBUSTIÓN","title",{"$f":"HLOOKUP($C$2,$B$8:$D63,$A63,FALSE)","v":"ENERGY DEMAND FOR RURAL ELECTRIFICATION - COMBUSTION"},"title56"]
[57,"Electricity Demand per Household","Demande d’Électricité par Ménage ","Demanda de electricidad por hogar","title",{"$f":"HLOOKUP($C$2,$B$8:$D64,$A64,FALSE)","v":"Electricity Demand per Household"},"title57"]
[58,"Electricity consumption per household (kWh/month)","Consommation d'électricité par ménage (kWh/mois) ","Consumo de electricidad por hogar (kWh/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D65,$A65,FALSE)","v":"Electricity consumption per household (kWh/month)"},"title58"]
[59,"Value calculated in the Country Status module","Valeur calculée dans le Module Situation du Pays","Valor calculado en el Módulo Situación Actual del País","title",{"$f":"HLOOKUP($C$2,$B$8:$D66,$A66,FALSE)","v":"Value calculated in the Country Status module"},"title59"]
[60,"DATA ENTRY FOR RURAL ELECTRIFICATION - COMBUSTION","SAISIE DE L’ÉLECTRIFICATION RURALE - COMBUSTION","DATOS DE ENTRADA REQUERIDOS PARA ELECTRIFICACIÓN RURAL – COMBUSTIÓN","title",{"$f":"HLOOKUP($C$2,$B$8:$D67,$A67,FALSE)","v":"DATA ENTRY FOR RURAL ELECTRIFICATION - COMBUSTION"},"title60"]
[61,"Use white cells to input data","Utilisez les cellules blanches pour entrer les données","Utilice las celdas blancas para ingresar los datos","title",{"$f":"HLOOKUP($C$2,$B$8:$D68,$A68,FALSE)","v":"Use white cells to input data"},"title61"]
[62,"Grey cells are used for calculations","Les cellules grises sont utilisées pour les calculs","Utilice las celdas grises para los cálculos","title",{"$f":"HLOOKUP($C$2,$B$8:$D69,$A69,FALSE)","v":"Grey cells are used for calculations"},"title62"]
[63,"Feedstock Availability and Cost","Disponibilité et Coût des Matières Premières","Disponibilidad y costo de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D70,$A70,FALSE)","v":"Feedstock Availability and Cost"},"title63"]
[64,"Feedstock","Matières premières ","Materia prima ","title",{"$f":"HLOOKUP($C$2,$B$8:$D71,$A71,FALSE)","v":"Feedstock"},"title64"]
[65,"Feedstock potential (t/year)","Potentiel de matières premières (t/an)","Materia prima potencial (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D72,$A72,FALSE)","v":"Feedstock potential (t/year)"},"title65"]
[66,"Feedstock yield (t/ha)","Rendement de matières premières (t/ha)","Rendimiento de la materia prima (t/ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D73,$A73,FALSE)","v":"Feedstock yield (t/ha)"},{"$f":"$E73&$A73","v":"title66"}]
[67,"Moisture content (%)","Humidité (%)","Humedad (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D74,$A74,FALSE)","v":"Moisture content (%)"},"title67"]
[68,"Size (mm)","Dimensions (mm)","Tamaño (mm)","title",{"$f":"HLOOKUP($C$2,$B$8:$D75,$A75,FALSE)","v":"Size (mm)"},"title68"]
[69,"Feedstock price (USD/t)","Prix des matières premières (USD/t)","Precio de la materia prima (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D76,$A76,FALSE)","v":"Feedstock price (USD/t)"},"title69"]
[70,"Use the price definition calculator","Utilisez la calculatrice de définition de prix","Use la calculadora de definición de precio","title",{"$f":"HLOOKUP($C$2,$B$8:$D77,$A77,FALSE)","v":"Use the price definition calculator"},"title70"]
[71,"Market price (transport excluded)","Prix du marché (transport exclu)","Precio del mercado (transporte excluido)","title",{"$f":"HLOOKUP($C$2,$B$8:$D78,$A78,FALSE)","v":"Market price (transport excluded)"},"title71"]
[72,"Feedstock storage cost (USD/t)","Coût de stockage des matières premières (USD/t)","Costo de almacenamiento de la materia prima (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D79,$A79,FALSE)","v":"Feedstock storage cost (USD/t)"},"title72"]
[73,"Please Select","Sélectionnez","Seleccione","title",{"$f":"HLOOKUP($C$2,$B$8:$D80,$A80,FALSE)","v":"Please Select"},"title73"]
[74,"Input data below!","Entrez données ci-dessous!","Ingrese los datos debajo!","title",{"$f":"HLOOKUP($C$2,$B$8:$D81,$A81,FALSE)","v":"Input data below!"},"title74"]
[75,"Input","Entrez","Ingrese","title",{"$f":"HLOOKUP($C$2,$B$8:$D82,$A82,FALSE)","v":"Input"},"title75"]
[76,"Electricity Price Definition","Définition du Prix de l'Électricité","Definición del precio de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D83,$A83,FALSE)","v":"Electricity Price Definition"},"title76"]
[77,"Select a method to determine the price of electricity","Sélectionnez une méthode pour déterminer le prix de l'électricité","Seleccione un método para determinar el precio de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D84,$A84,FALSE)","v":"Select a method to determine the price of electricity"},"title77"]
[78,"Method 1","Méthode 1","Método 1","title",{"$f":"HLOOKUP($C$2,$B$8:$D85,$A85,FALSE)","v":"Method 1"},"title78"]
[79,"Comparative production cost of electricity","Coût comparatif de production d'électricité","Costos comparativos de la producción de electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D86,$A86,FALSE)","v":"Comparative production cost of electricity"},"title79"]
[80,"Unit","Unité","Unidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D87,$A87,FALSE)","v":"Unit"},"title80"]
[81,"Method 1: Use a calculator to determine the production cost of electricity from diesel generator.","Méthode 1: Utiliser une calculatrice pour déterminer le coût de production d'électricité à partir d'un générateur diesel.","Método 1: Utilice una calculadora para determinar el costo de producción de electricidad a partir de un generador diésel.","title",{"$f":"HLOOKUP($C$2,$B$8:$D88,$A88,FALSE)","v":"Method 1: Use a calculator to determine the production cost of electricity from diesel generator."},"title81"]
[82,"Method 2","Méthode 2","Método 2","title",{"$f":"HLOOKUP($C$2,$B$8:$D89,$A89,FALSE)","v":"Method 2"},"title82"]
[83,"Production Cost and Financial Parameters","Coût de Production et Paramètres Financiers","Costo de producción y parámetros financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D90,$A90,FALSE)","v":"Production Cost and Financial Parameters"},"title83"]
[84,"Labour","Main d’oeuvre","Mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D91,$A91,FALSE)","v":"Labour"},"title84"]
[85,"Unskilled worker","Ouvrier non-qualifié","Trabajadores no cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D92,$A92,FALSE)","v":"Unskilled worker"},"title85"]
[86,"Utilities","Utilitaires","Servicios","title",{"$f":"HLOOKUP($C$2,$B$8:$D93,$A93,FALSE)","v":"Utilities"},"title86"]
[87,"Water","Eau","Agua","title",{"$f":"HLOOKUP($C$2,$B$8:$D94,$A94,FALSE)","v":"Water"},"title87"]
[88,"Feedstock collection","Collecte des matières premières","Recolección de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D95,$A95,FALSE)","v":"Feedstock collection"},"title88"]
[89,"Working hours per day (manual)","Heures de travail par jour (manuel)","Horas de trabajo por día (manual)","title",{"$f":"HLOOKUP($C$2,$B$8:$D96,$A96,FALSE)","v":"Working hours per day (manual)"},"title89"]
[90,"Transportation cost ","Frais de transport ","Costo de transporte ","title",{"$f":"HLOOKUP($C$2,$B$8:$D97,$A97,FALSE)","v":"Transportation cost "},"title90"]
[91,"Feedstock (collection point to plant)","Matières premières (le point de collecte à la centrale)","Materia prima (punto de recolección a la planta)","title",{"$f":"HLOOKUP($C$2,$B$8:$D98,$A98,FALSE)","v":"Feedstock (collection point to plant)"},"title91"]
[92,"Other costs","Autres coûts","Otros costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D99,$A99,FALSE)","v":"Other costs"},"title92"]
[93,"General and administrative (%)","Frais généraux et administratifs (%)","Generales y administrativos (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D100,$A100,FALSE)","v":"General and administrative (%)"},"title93"]
[94,"Plant overhead (%)","Frais généraux de l'usine (%)","Gastos generales de planta (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D101,$A101,FALSE)","v":"Plant overhead (%)"},"title94"]
[95,"Financial parameters","Paramètres financiers","Parámetros financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D102,$A102,FALSE)","v":"Financial parameters"},"title95"]
[96,"Discount rate","Taux d'escompte","Tasa de descuento","title",{"$f":"HLOOKUP($C$2,$B$8:$D103,$A103,FALSE)","v":"Discount rate"},"title96"]
[97,"Loan ratio","Ratio du prêt","Proporción de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D104,$A104,FALSE)","v":"Loan ratio"},"title97"]
[98,"Loan interest rate","Taux d'intérêt du prêt","Tasa de interés de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D105,$A105,FALSE)","v":"Loan interest rate"},"title98"]
[99,"Loan term","Durée du prêt","Plazo del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D106,$A106,FALSE)","v":"Loan term"},"title99"]
[100,"USD/person-h","USD/personne-h","USD/persona-h","title",{"$f":"HLOOKUP($C$2,$B$8:$D107,$A107,FALSE)","v":"USD/person-h"},"title100"]
[101,"h/day","h/jour","h/día","title",{"$f":"HLOOKUP($C$2,$B$8:$D108,$A108,FALSE)","v":"h/day"},"title101"]
[102,"year","an","año","title",{"$f":"HLOOKUP($C$2,$B$8:$D109,$A109,FALSE)","v":"year"},"title102"]
[103,"Skilled worker","Ouvrier qualifié","Trabajadores cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D110,$A110,FALSE)","v":"Skilled worker"},"title103"]
[104,"Diesel","Diesel","Diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D111,$A111,FALSE)","v":"Diesel"},"title104"]
[105,"Working hours per day (mechanized)","Heures de travail par jour (mécanisé )","Horas de trabajo por día (mecanizado)","title",{"$f":"HLOOKUP($C$2,$B$8:$D112,$A112,FALSE)","v":"Working hours per day (mechanized)"},"title105"]
[106,"Maintenance cost","Coût de maintenance","Costos de mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D113,$A113,FALSE)","v":"Maintenance cost"},"title106"]
[107,"Miscellaneous costs","Coût divers","Costos varios","title",{"$f":"HLOOKUP($C$2,$B$8:$D114,$A114,FALSE)","v":"Miscellaneous costs"},"title107"]
[108,"Investment cost update","Mise à jour des coûts d'investissement","Actualización del costo de inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D115,$A115,FALSE)","v":"Investment cost update"},"title108"]
[109,"Plant Cost Index during ","Indice du coût de l'usine pendant ","Índice de costo de la planta durante ","title",{"$f":"HLOOKUP($C$2,$B$8:$D116,$A116,FALSE)","v":"Plant Cost Index during "},"title109"]
[110,"Method 2: Use an electricity price defined by the user. In the assessment , it is important to consider that this price might include subsidies.","Méthode 2: Use an electricity price defined by the user. In the assessment , it is important to consider that this price might include subsidies.","Método 2: Utilizar un precio de electricidad definido por el usuario. En la evaluación, es importante tener en cuenta que este precio podría incluir subsidios.","title",{"$f":"HLOOKUP($C$2,$B$8:$D117,$A117,FALSE)","v":"Method 2: Use an electricity price defined by the user. In the assessment , it is important to consider that this price might include subsidies."},"title110"]
[111,"Price paid by customer","Prix payé par le client","Precio pagado por el consumidor","title",{"$f":"HLOOKUP($C$2,$B$8:$D118,$A118,FALSE)","v":"Price paid by customer"},"title111"]
[112,"Processing costs FOR POWER GENERATION FROM ","Les coûts de traitement pour la PRODUCTION D'ÉLECTRICITÉ DE ","Costos de procesamiento para la GENERACIÓN DE ENERGÍA A PARTIR DE ","title",{"$f":"HLOOKUP($C$2,$B$8:$D119,$A119,FALSE)","v":"Processing costs FOR POWER GENERATION FROM "},"title112"]
[113,"Summary of Feedstock and Storage","Résumé des Matières Premières et du Stockage","Resumen de materias primas y almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D120,$A120,FALSE)","v":"Summary of Feedstock and Storage"},"title113"]
[114,"Summary of Operational Parameters","Résumé des Paramètres Opérationnels","Resumen de parámetros operacionales","title",{"$f":"HLOOKUP($C$2,$B$8:$D121,$A121,FALSE)","v":"Summary of Operational Parameters"},"title114"]
[115,"Feedstock available (t/year)","Matières premières disponibles (t/an)","Materia prima disponible (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D122,$A122,FALSE)","v":"Feedstock available (t/year)"},"title115"]
[116,"Feedstock yield (t/ha)","Rendement de matières premières (t/ha)","Rendimiento de la materia prima (t/ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D123,$A123,FALSE)","v":"Feedstock yield (t/ha)"},"title116"]
[117,"Boiler","Chaudière","Caldera","title",{"$f":"HLOOKUP($C$2,$B$8:$D124,$A124,FALSE)","v":"Boiler"},"title117"]
[118,"Turbine","Turbine","Turbina","title",{"$f":"HLOOKUP($C$2,$B$8:$D125,$A125,FALSE)","v":"Turbine"},"title118"]
[119,"Capacity utilization factor","Facteur d'utilisation des capacités","Factor de capacidad de uso","title",{"$f":"HLOOKUP($C$2,$B$8:$D126,$A126,FALSE)","v":"Capacity utilization factor"},"title119"]
[120,"Power conversion (kWh/kg feedstock)","Conversion d'énergie (kWh/kg Matière Première)","Conversión de potencia (kWh/kg materia prima)","title",{"$f":"HLOOKUP($C$2,$B$8:$D127,$A127,FALSE)","v":"Power conversion (kWh/kg feedstock)"},"title120"]
[121,"Boiler efficiency (%)","Efficacité de la chaudière (%)","Eficiencia de la caldera (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D128,$A128,FALSE)","v":"Boiler efficiency (%)"},"title121"]
[122,"Turbine efficiency (%)","Efficacité de la turbine (%)","Eficiencia de la turbina (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D129,$A129,FALSE)","v":"Turbine efficiency (%)"},"title122"]
[123,"Power loss due to operation (%)","Perte de puissance due à aux operations (%)","Pérdida de potencia por operación (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D130,$A130,FALSE)","v":"Power loss due to operation (%)"},"title123"]
[124,"Operating hours per day","Heures de fonctionnement par jour","Horas de operación por día","title",{"$f":"HLOOKUP($C$2,$B$8:$D131,$A131,FALSE)","v":"Operating hours per day"},"title124"]
[125,"Power loss in distribution network (%)","Perte de puissance dans le réseau de distribution (%)","Pérdida de potencia en la red de distribución (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D132,$A132,FALSE)","v":"Power loss in distribution network (%)"},"title125"]
[126,"Loan term (years)","Durée du prêt (années)","Plazo del crédito (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D133,$A133,FALSE)","v":"Loan term (years)"},"title126"]
[127,"Project lifetime","Durée de vie du projet","Tiempo de vida del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D134,$A134,FALSE)","v":"Project lifetime"},"title127"]
[128,"Price of electricity (USD/kWh)","Prix de l'électricité (USD/kWh)","Precio de la electricidad (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D135,$A135,FALSE)","v":"Price of electricity (USD/kWh)"},"title128"]
[129,"Price of electricity (USD/kWh) - User defined","Prix de l'électricité (USD/kWh) - Definie par lútilisateur","Precio de la electricidad (USD/kWh) - Definido por el usuario","title",{"$f":"HLOOKUP($C$2,$B$8:$D136,$A136,FALSE)","v":"Price of electricity (USD/kWh) - User defined"},"title129"]
[130,"Price of electricity (USD/kWh) - Calculated","Prix de l'électricité (USD/kWh) - Calculée","Precio de la electricidad (USD/kWh) - Calculado","title",{"$f":"HLOOKUP($C$2,$B$8:$D137,$A137,FALSE)","v":"Price of electricity (USD/kWh) - Calculated"},{"$f":"$E137&$A137","v":"title130"}]
[131,"Transport Distance of Feedstock"," Distance de Transport des  Matières Premières","Distancia de transporte de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D138,$A138,FALSE)","v":"Transport Distance of Feedstock"},"title131"]
[132,"Transport Quantity","Quantité à Transporter ","Cantidad transportada","title",{"$f":"HLOOKUP($C$2,$B$8:$D139,$A139,FALSE)","v":"Transport Quantity"},"title132"]
[133,"Distance small scale production (km)","Distance  à la production à petite échelle (km)","Distancia de producción de pequeña escala (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D140,$A140,FALSE)","v":"Distance small scale production (km)"},"title133"]
[134,"Distance medium scale production (km)","Distance à  la production à moyenne échelle de support (km)","Distancia de producción de mediana escala (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D141,$A141,FALSE)","v":"Distance medium scale production (km)"},"title134"]
[135,"Small scale (t/year)","Petite échelle (t/an)","Pequeña escala (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D142,$A142,FALSE)","v":"Small scale (t/year)"},"title135"]
[136,"Medium scale (t/year)","Moyenne échelle (t/an)","Mediana escala (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D143,$A143,FALSE)","v":"Medium scale (t/year)"},"title136"]
[137,"Distance large scale production (km)","Distance à la production à grande échelle (km)","Distancia de producción de gran escala (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D144,$A144,FALSE)","v":"Distance large scale production (km)"},"title137"]
[138,"Transportation cost (USD/t/km)","Frais de transport (USD/t/km)","Costo de transporte (USD/t/km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D145,$A145,FALSE)","v":"Transportation cost (USD/t/km)"},"title138"]
[139,"Large scale (t/year)","Grande échelle (t/an)","Gran escala (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D146,$A146,FALSE)","v":"Large scale (t/year)"},"title139"]
[140,"Production Cost Details","Détails des Coûts de Production","Detalles de los costos de producción","title",{"$f":"HLOOKUP($C$2,$B$8:$D147,$A147,FALSE)","v":"Production Cost Details"},"title140"]
[141,"Inputs","Intrant","Insumos","title",{"$f":"HLOOKUP($C$2,$B$8:$D148,$A148,FALSE)","v":"Inputs"},"title141"]
[142,"Water make-up + chemical additives","Composition de l’eau + additifs chimiques","Agua de recuperación + aditivos químicos","title",{"$f":"HLOOKUP($C$2,$B$8:$D149,$A149,FALSE)","v":"Water make-up + chemical additives"},"title142"]
[143,"Subtotal","Sous-total","Sub-total","title",{"$f":"HLOOKUP($C$2,$B$8:$D150,$A150,FALSE)","v":"Subtotal"},"title143"]
[144,"Labour and miscellaneous costs","Travail et le coût divers","Mano de obra y costos varios","title",{"$f":"HLOOKUP($C$2,$B$8:$D151,$A151,FALSE)","v":"Labour and miscellaneous costs"},"title144"]
[145,"Transport of feedstock","Transport des matières premières","Transporte de materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D152,$A152,FALSE)","v":"Transport of feedstock"},"title145"]
[146,"Feedstock (farm to plant)","Matières premières (ferme à l'usine)","Materia prima (finca a la planta)","title",{"$f":"HLOOKUP($C$2,$B$8:$D153,$A153,FALSE)","v":"Feedstock (farm to plant)"},"title146"]
[147,"Storage","Stockage","Almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D154,$A154,FALSE)","v":"Storage"},"title147"]
[148,"Investment","Investissement","Inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D155,$A155,FALSE)","v":"Investment"},"title148"]
[149,"Equipments","Equipements","Equipos","title",{"$f":"HLOOKUP($C$2,$B$8:$D156,$A156,FALSE)","v":"Equipments"},"title149"]
[150,"Building","Bâtiment","Construcción","title",{"$f":"HLOOKUP($C$2,$B$8:$D157,$A157,FALSE)","v":"Building"},"title150"]
[151,"Installation","Installation","Instalación","title",{"$f":"HLOOKUP($C$2,$B$8:$D158,$A158,FALSE)","v":"Installation"},"title151"]
[152,"Distribution network","Réseau de distribution","Red de distribución","title",{"$f":"HLOOKUP($C$2,$B$8:$D159,$A159,FALSE)","v":"Distribution network"},"title152"]
[153,"Total Investment","Investissement total","Inversión total","title",{"$f":"HLOOKUP($C$2,$B$8:$D160,$A160,FALSE)","v":"Total Investment"},"title153"]
[154,"Plant overhead","Frais généraux de l'usine","Gastos generales de planta","title",{"$f":"HLOOKUP($C$2,$B$8:$D161,$A161,FALSE)","v":"Plant overhead"},"title154"]
[155,"General and administrative cost","Coût généraux et administratifs","Costos generales y administrativos","title",{"$f":"HLOOKUP($C$2,$B$8:$D162,$A162,FALSE)","v":"General and administrative cost"},"title155",null,null,null,{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"}]
[156,"Loan interest","Intérêts du prêt (USD)","Intereses de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D163,$A163,FALSE)","v":"Loan interest"},"title156"]
[157,"Total operating costs","Total des coûts d’opérations","Costos de operación totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D164,$A164,FALSE)","v":"Total operating costs"},"title157"]
[158,"Total fixed costs","Total des coûts fixes","Costos fijos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D165,$A165,FALSE)","v":"Total fixed costs"},"title158"]
[159,"Total other costs","Total des autres charges","Otros costos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D166,$A166,FALSE)","v":"Total other costs"},"title159"]
[160,"Total production costs","Total des coûts de production","Costos de producción totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D167,$A167,FALSE)","v":"Total production costs"},"title160"]
[161,"Unit Price","Prix unitaire","Precio unitario","title",{"$f":"HLOOKUP($C$2,$B$8:$D168,$A168,FALSE)","v":"Unit Price"},"title161"]
[162,"(USD/unit)","(USD/unité)","(USD/unidad)","title",{"$f":"HLOOKUP($C$2,$B$8:$D169,$A169,FALSE)","v":"(USD/unit)"},"title162"]
[163,"Quantity ","Quantité ","Cantidad ","title",{"$f":"HLOOKUP($C$2,$B$8:$D170,$A170,FALSE)","v":"Quantity "},"title163"]
[164,"(Unit/year)","(Unité/an)","(Unidad/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D171,$A171,FALSE)","v":"(Unit/year)"},"title164"]
[165,"(USD/year)","(USD/an)","(USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D172,$A172,FALSE)","v":"(USD/year)"},"title165"]
[166," # employee","# employé","# trabajador","title",{"$f":"HLOOKUP($C$2,$B$8:$D173,$A173,FALSE)","v":" # employee"},"title166"]
[167,"Depreciation","Amortissement","Depreciación","title",{"$f":"HLOOKUP($C$2,$B$8:$D174,$A174,FALSE)","v":"Depreciation"},"title167"]
[168,"Total depreciation","Total des amortissements","Depreciación total","title",{"$f":"HLOOKUP($C$2,$B$8:$D175,$A175,FALSE)","v":"Total depreciation"},"title168"]
[169,"Share (%)","Part (%)","Parte (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D176,$A176,FALSE)","v":"Share (%)"},"title169"]
[170,"Power generation","Production d'électricité","Generación de Energía","title",{"$f":"HLOOKUP($C$2,$B$8:$D177,$A177,FALSE)","v":"Power generation"},"title170"]
[171,"Electricity - self use","Électricité - utilisation autonome","Electricidad-uso propio","title",{"$f":"HLOOKUP($C$2,$B$8:$D178,$A178,FALSE)","v":"Electricity - self use"},"title171"]
[172,"kWh/year","kWh/an","kWh/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D179,$A179,FALSE)","v":"kWh/year"},"title172"]
[173,"Power loss in distribution network","Perte de courant dans le réseau de distribution","Pérdida de potencia en la red de distribución","title",{"$f":"HLOOKUP($C$2,$B$8:$D180,$A180,FALSE)","v":"Power loss in distribution network"},"title173"]
[174,"Total Production Cost + Distribution","Coût Total de Production + Distribution ","Costo de producción total + Distribución","title",{"$f":"HLOOKUP($C$2,$B$8:$D181,$A181,FALSE)","v":"Total Production Cost + Distribution"},"title174"]
[175,"Unit cost of electricity (USD/kWh)","Coût unitaire de l'électricité (USD/kWh)","Costo unitario de la electricidad (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D182,$A182,FALSE)","v":"Unit cost of electricity (USD/kWh)"},"title175"]
[176,"Loan amount","Montant du prêt","Monto del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D183,$A183,FALSE)","v":"Loan amount"},"title176"]
[177,"Loan payment","Paiement de prêt","Pago del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D184,$A184,FALSE)","v":"Loan payment"},"title177"]
[178,"Annual loan payment","Paiement annuel du prêt","Pago anual del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D185,$A185,FALSE)","v":"Annual loan payment"},"title178"]
[179,"Total loan payment","Paiement total du prêt ","Pago total del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D186,$A186,FALSE)","v":"Total loan payment"},"title179"]
[180,"Average loan interest","Intérêt moyen du prêt","Interés promedio del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D187,$A187,FALSE)","v":"Average loan interest"},"title180"]
[181,"USD/month","USD/mois","USD/mes","title",{"$f":"HLOOKUP($C$2,$B$8:$D188,$A188,FALSE)","v":"USD/month"},"title181"]
[182,"USD/year","USD/an","USD/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D189,$A189,FALSE)","v":"USD/year"},"title182"]
[183,"Capacities (kW of power generation)","Capacités (kW de production d'électricité)","Capacidad (kW de generación de energía)","title",{"$f":"HLOOKUP($C$2,$B$8:$D190,$A190,FALSE)","v":"Capacities (kW of power generation)"},"title183"]
[184,"Years","Années","Años","title",{"$f":"HLOOKUP($C$2,$B$8:$D191,$A191,FALSE)","v":"Years"},"title184"]
[185,"Show Costing Details","Voir les Détails des Coûts","Mostrar detalles de cálculo de costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D192,$A192,FALSE)","v":"Show Costing Details"},"title185"]
[186,"Hide Costing Details","Cachez les Détails des Coûts","Ocultar detalles de cálculo de costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D193,$A193,FALSE)","v":"Hide Costing Details"},"title186"]
[187,"Operating hours per year","Heures de fonctionnement par an","Horas de operación por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D194,$A194,FALSE)","v":"Operating hours per year"},"title187"]
[188,"Backpressure steam turbine","Turbine à vapeur à contrepression","Turbina de vapor a contrapresión","title",{"$f":"HLOOKUP($C$2,$B$8:$D195,$A195,FALSE)","v":"Backpressure steam turbine"},"title188"]
[189,"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 10 kW","ÉVALUATION FINANCIÈRE DE LA COMBUSTION POUR LA PRODUCTION D'ÉLECTRICITÉ 10 kW","EVALUACIÓN FINANCIERA DE LA COMBUSTIÓN PARA GENERACIÓN DE POTENCIA 10 kW","title",{"$f":"HLOOKUP($C$2,$B$8:$D196,$A196,FALSE)","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 10 kW"},"title189"]
[190,"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 40 kW","ÉVALUATION FINANCIÈRE DE LA COMBUSTION POUR LA PRODUCTION D'ÉLECTRICITÉ 40 kW","EVALUACIÓN FINANCIERA DE LA COMBUSTIÓN PARA GENERACIÓN DE POTENCIA 40 kW","title",{"$f":"HLOOKUP($C$2,$B$8:$D197,$A197,FALSE)","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 40 kW"},"title190"]
[191,"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 100 kW","ÉVALUATION FINANCIÈRE DE LA COMBUSTION POUR LA PRODUCTION D'ÉLECTRICITÉ 100 kW","EVALUACIÓN FINANCIERA DE LA COMBUSTIÓN PARA GENERACIÓN DE POTENCIA 100 kW","title",{"$f":"HLOOKUP($C$2,$B$8:$D198,$A198,FALSE)","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 100 kW"},"title191"]
[192,"Revenues","Le revenu","Ingresos","title",{"$f":"HLOOKUP($C$2,$B$8:$D199,$A199,FALSE)","v":"Revenues"},"title192"]
[193,"Operating Year","Année de Fonctionnment","Año de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D200,$A200,FALSE)","v":"Operating Year"},"title193"]
[194,"Power generation capacity (kW)","Capacité de production d'électricité (kW)","Capacidad de generación de potencia (kW)","title",{"$f":"HLOOKUP($C$2,$B$8:$D201,$A201,FALSE)","v":"Power generation capacity (kW)"},{"$f":"$E201&$A201","v":"title194"}]
[195,"Turbine type","Type de turbine","Tipo de turbine","title",{"$f":"HLOOKUP($C$2,$B$8:$D202,$A202,FALSE)","v":"Turbine type"},"title195"]
[196,"Electricity generation (kWh per year)","Production d'électricité  (kWh par an)","Electricity generation (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D203,$A203,FALSE)","v":"Electricity generation (kWh per year)"},"title196"]
[197,"Electricity - self use (kWh per year)","Electricité – utilisation propre (kWh par an)","Electricidad – uso propio (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D204,$A204,FALSE)","v":"Electricity - self use (kWh per year)"},"title197"]
[198,"Power loss in distribution network (kWh per year)","Perte d'électricité dans le réseau de distribution (kWh par an)","Pérdida de potencia en la red de distribución (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D205,$A205,FALSE)","v":"Power loss in distribution network (kWh per year)"},"title198"]
[199,"Total power sold to the customers (kWh per year)","Puissance totale vendus aux clients (kWh par an)","Potencia total vendido a los clientes (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D206,$A206,FALSE)","v":"Total power sold to the customers (kWh per year)"},"title199"]
[200,"Total income (USD/year)","Revenu total (USD/an)","Ingresos totales (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D207,$A207,FALSE)","v":"Total income (USD/year)"},"title200"]
[201,"Project lifetime (years)","Durée de vie du projet (ans)","Tiempo de vida del proyecto (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D208,$A208,FALSE)","v":"Project lifetime (years)"},"title201"]
[202,"Lifespan of civil work (years)","Durée de vie des travaux de génie civil (ans)","Vida útil de la obra civil (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D209,$A209,FALSE)","v":"Lifespan of civil work (years)"},"title202"]
[203,"Lifespan of combustion system (years)","Durée de vie d'un système de combustion (ans)","Vida útil del sistema de combustión (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D210,$A210,FALSE)","v":"Lifespan of combustion system (years)"},"title203"]
[204,"Lifespan of engine generator system (years)","Durée de vie d'un système de groupe électrogène (ans)","Vida útil del motor del sistema de generación (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D211,$A211,FALSE)","v":"Lifespan of engine generator system (years)"},"title204"]
[205,"Lifespan of electrical distribution system (years)","Durée de vie du système de distribution électrique (ans)","Vida útil del sistema de distribución eléctrica (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D212,$A212,FALSE)","v":"Lifespan of electrical distribution system (years)"},"title205"]
[206,"Capital and operating cost","Coût en capital et d'opération","Costo de capital y operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D213,$A213,FALSE)","v":"Capital and operating cost"},"title206"]
[207,"Direct capital cost (USD)","Coût en capital direct (USD)","Costo de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D214,$A214,FALSE)","v":"Direct capital cost (USD)"},"title207"]
[208,"Total capital cost (USD)","Coût en capital total (USD)","Costo total de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D215,$A215,FALSE)","v":"Total capital cost (USD)"},"title208"]
[209,"Capital cost (USD/kW)","Coût en capital (USD/kW)","Costo de capital (USD/kW)","title",{"$f":"HLOOKUP($C$2,$B$8:$D216,$A216,FALSE)","v":"Capital cost (USD/kW)"},"title209"]
[210,"Annual operating and maintenance cost ","Coûts d'opérations et d'entretien annuel ","Costo anual de operación y mantenimiento ","title",{"$f":"HLOOKUP($C$2,$B$8:$D217,$A217,FALSE)","v":"Annual operating and maintenance cost "},"title210"]
[211,"Sub-total material cost (USD)","Sous-total des coûts des matériels (USD)","Costo sub-total de la materia (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D218,$A218,FALSE)","v":"Sub-total material cost (USD)"},"title211"]
[212,"Biomass cost (USD/year)","Coût de la biomasse (USD/an)","Costo de la biomasa (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D219,$A219,FALSE)","v":"Biomass cost (USD/year)"},"title212"]
[213,"Biomass consumption (tne per year)","Consommation de la biomasse (t par an)","Consumo de la biomasa (tne por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D220,$A220,FALSE)","v":"Biomass consumption (tne per year)"},"title213"]
[214,"Biomass total price (USD/t)","Prix total de la biomasse (USD/t)","Precio total de la biomasa (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D221,$A221,FALSE)","v":"Biomass total price (USD/t)"},"title214"]
[215,"Biomass price (USD/t)","Prix de la biomasse (USD/t)","Precio de la biomasa (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D222,$A222,FALSE)","v":"Biomass price (USD/t)"},"title215"]
[216,"Biomass transportation cost (USD/t)","Coût de transport de la biomasse (USD/t)","Costo de transporte de la biomasa (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D223,$A223,FALSE)","v":"Biomass transportation cost (USD/t)"},"title216"]
[217,"Biomass from farm to plant (USD/t/km)","Biomasse de la ferme à l'usine (USD/t/km)","Biomasa de la finca a la planta (USD/t/km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D224,$A224,FALSE)","v":"Biomass from farm to plant (USD/t/km)"},"title217"]
[218,"Transportation distant (km)","Transport à distance (km)","Distancia de transporte (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D225,$A225,FALSE)","v":"Transportation distant (km)"},"title218"]
[219,"Water cost (USD/year)","Coût de l'eau (USD/an)","Costo agua (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D226,$A226,FALSE)","v":"Water cost (USD/year)"},"title219"]
[220,"Water consumption (m3 per year)","Consommation d'eau (m3 par an)","Consumo de agua (m3 por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D227,$A227,FALSE)","v":"Water consumption (m3 per year)"},"title220"]
[221,"Water + chemical additives cost (USD/m3)","Eau + coût des additifs chimiques (USD/m3)","Costo de agua + aditivos químicos (USD/m3)","title",{"$f":"HLOOKUP($C$2,$B$8:$D228,$A228,FALSE)","v":"Water + chemical additives cost (USD/m3)"},"title221"]
[222,"Sub-total operating cost (USD)","Sous-total  des coûts d'opérations (USD)","Sub-total costos de operación (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D229,$A229,FALSE)","v":"Sub-total operating cost (USD)"},"title222"]
[223,"Labour cost (USD)","Coût de la main d’oeuvre (USD)","Costo de la mano de obra (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D230,$A230,FALSE)","v":"Labour cost (USD)"},"title223"]
[224,"Sub-total maintenance cost (USD)","Sous-total des coût d'entretien (USD)","Sub-total costos de mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D231,$A231,FALSE)","v":"Sub-total maintenance cost (USD)"},"title224"]
[225,"Sub-total of annual fixed cost","Sous-total des coûts annuels fixes","Sub-total de costo fijo anual","title",{"$f":"HLOOKUP($C$2,$B$8:$D232,$A232,FALSE)","v":"Sub-total of annual fixed cost"},"title225"]
[226,"Sub-total of storage capacity","Sous-total de capacité de stokage","Sub-total de capacidad de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D233,$A233,FALSE)","v":"Sub-total of storage capacity"},"title226"]
[227,"Total operation and maintenance cost (USD)","Coût total de fonctionnement et d'entretien (USD)","Costo total de operación y mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D234,$A234,FALSE)","v":"Total operation and maintenance cost (USD)"},"title227"]
[228,"Operation and maintenance cost (USD/kWh) without loan interest","Coût de exploitation et la maintenance (USD/kWh) sans intérêts du prêt","Costo de operación y mantenimiento (USD/kWh) sin intereses de crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D235,$A235,FALSE)","v":"Operation and maintenance cost (USD/kWh) without loan interest"},"title228"]
[229,"Loans","Prêt","Créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D236,$A236,FALSE)","v":"Loans"},"title229"]
[230,"Loan amount (USD )","Montant du prêt (USD )","Monto del crédito (USD )","title",{"$f":"HLOOKUP($C$2,$B$8:$D237,$A237,FALSE)","v":"Loan amount (USD )"},"title230"]
[231,"Loan interest rate (%)","Taux d'intérêt du prêt (%)","Tasa de interés de créditos (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D238,$A238,FALSE)","v":"Loan interest rate (%)"},"title231"]
[232,"Loan payment (USD/month)","Paiement du prêt (USD/mois)","Pago del crédito (USD/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D239,$A239,FALSE)","v":"Loan payment (USD/month)"},"title232"]
[233,"Loan payment (USD/year)","Paiement du prêt (USD/an)","Pago del crédito (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D240,$A240,FALSE)","v":"Loan payment (USD/year)"},"title233"]
[234,"Total loan payment (USD)","Paiement total du prêt  (USD)","Pago total del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D241,$A241,FALSE)","v":"Total loan payment (USD)"},"title234"]
[235,"Loan interest payment (USD)","Paiement des intérêts de prêt (USD)","Pago de interés del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D242,$A242,FALSE)","v":"Loan interest payment (USD)"},"title235"]
[236,"Depreciation method"," Méthode d'amortissement","Método de depreciación","title",{"$f":"HLOOKUP($C$2,$B$8:$D243,$A243,FALSE)","v":"Depreciation method"},"title236"]
[237,"Total depreciation (USD)","Amortissement total (USD)","Depreciación total (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D244,$A244,FALSE)","v":"Total depreciation (USD)"},"title237"]
[238,"Appraisal","Évaluation","Evaluación","title",{"$f":"HLOOKUP($C$2,$B$8:$D245,$A245,FALSE)","v":"Appraisal"},"title238"]
[239," Straight-line","Linéaire","Línea-recta","title",{"$f":"HLOOKUP($C$2,$B$8:$D246,$A246,FALSE)","v":" Straight-line"},"title239"]
[240,"Average loan interest payment for project lifetime","Paiement d'intérêt moyen  du prêt pour la durée de vie du projet","Pago de intereses del préstamo promedio por la vida del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D247,$A247,FALSE)","v":"Average loan interest payment for project lifetime"},"title240"]
[241,"USD per year","USD par an","USD por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D248,$A248,FALSE)","v":"USD per year"},"title241"]
[242,"Base case project","Projet de cas de base","Resumen del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D249,$A249,FALSE)","v":"Base case project"},"title242"]
[243,"Summary of this project - before tax","Résumé de ce projet - avant impôt","Resumen del proyecto - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D250,$A250,FALSE)","v":"Summary of this project - before tax"},"title243"]
[244,"Total revenue (USD)","Total des revenus (USD)","Ingresos totales (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D251,$A251,FALSE)","v":"Total revenue (USD)"},"title244"]
[245,"Total operating and maintenance cost (USD)","Coût total de fonctionnement et d'entretien (USD)","Costo total de operación y mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D252,$A252,FALSE)","v":"Total operating and maintenance cost (USD)"},"title245"]
[246,"Loan payment (USD)","Paiement de prêt (USD)","Pago del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D253,$A253,FALSE)","v":"Loan payment (USD)"},"title246"]
[247,"Cash flow - before tax (USD)","Flux de trésorerie - avant impôts (USD)","El flujo de efectivo - antes de impuestos (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D254,$A254,FALSE)","v":"Cash flow - before tax (USD)"},"title247"]
[248,"Financial analysis result","Résultat de l’analyse financière","Resumen de análisis financiero","title",{"$f":"HLOOKUP($C$2,$B$8:$D255,$A255,FALSE)","v":"Financial analysis result"},"title248"]
[249,"Net Present Value (NPV) (USD) - before tax","Valeur Actuelle Nette (VAN) (USD) - avant impôt","Valor Actual Neto (VAN) (USD) - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D256,$A256,FALSE)","v":"Net Present Value (NPV) (USD) - before tax"},"title249"]
[250,"Internal Rate of Return (IRR) (%) - before tax","Taux de rendement interne (TRI) (%) - avant impôt","Tasa Interna de Rendimiento (TIR) (%) - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D257,$A257,FALSE)","v":"Internal Rate of Return (IRR) (%) - before tax"},"title250"]
[251,"Payback period (years)","Période de récupération (années)","Tiempo de amortización (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D258,$A258,FALSE)","v":"Payback period (years)"},"title251"]
[252," Please see Figure of the cumulative value of Net Profit - before tax","S'il vous plaît voir la figure de la valeur cumulée du bénéfice net - avant impôt","Por favor, consulte la figura del valor acumulado del Beneficio Neto - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D259,$A259,FALSE)","v":" Please see Figure of the cumulative value of Net Profit - before tax"},"title252"]
[253,"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - COMBUSTION FROM ","RÉSUMÉ DES RÉSULTATS DE L’ÉLECTRIFICATION RURALE - COMBUSTION À PARTIR DE ","RESUMEN DE RESULTADOS DE ELECTRIFICACIÓN RURAL A PARTIR DE ","title",{"$f":"HLOOKUP($C$2,$B$8:$D260,$A260,FALSE)","v":"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - COMBUSTION FROM "},"title253"]
[254,"Select a biomass residue to see the summary results","Sélectionner un résidu de biomasse pour voir les résultats sommaires","Seleccione la materia prima para ver el resumen de resultados","title",{"$f":"HLOOKUP($C$2,$B$8:$D261,$A261,FALSE)","v":"Select a biomass residue to see the summary results"},"title254"]
[255,"Select","Sélectionner","Seleccione","title",{"$f":"HLOOKUP($C$2,$B$8:$D262,$A262,FALSE)","v":"Select"},"title255"]
[256,"Production Cost and Investment Results","Résultats des Coûts de Production et d'Investissement","Resultados de costos de producción e inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D263,$A263,FALSE)","v":"Production Cost and Investment Results"},"title256"]
[257,"Production Cost + Distribution (USD/kWh)","Coût de Production + Distribution (USD/kWh)","Costo de producción + transporte (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D264,$A264,FALSE)","v":"Production Cost + Distribution (USD/kWh)"},"title257"]
[258,"Share of Production Cost (%)","Part des Coûts de Production (%)","Porcentaje de costo producción (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D265,$A265,FALSE)","v":"Share of Production Cost (%)"},"title258"]
[259,"Investment (USD)","Investissements (USD)","Inversión (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D266,$A266,FALSE)","v":"Investment (USD)"},"title259"]
[260,"Operating Hours (h/year)","Heures d'opération (h/an)","Horas de operación (h/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D267,$A267,FALSE)","v":"Operating Hours (h/year)"},"title260"]
[261,"Biomass (t/year)","Biomasse (t/an)","Biomasa (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D268,$A268,FALSE)","v":"Biomass (t/year)"},{"$f":"$E268&$A268","v":"title261"}]
[262,"Labor","Travail","Mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D269,$A269,FALSE)","v":"Labor"},"title262"]
[263,"Biomass Collection","Collecte de la Biomasse","Recolección de biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D270,$A270,FALSE)","v":"Biomass Collection"},"title263"]
[264,"combustion+Electricity Plant","Combustion+Usine d'Électricité","Combustión+Planta de electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D271,$A271,FALSE)","v":"combustion+Electricity Plant"},"title264"]
[265,"Net Electicity (kWh)","Électricité nette (kWh)","Electricidad neta (kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D272,$A272,FALSE)","v":"Net Electicity (kWh)"},"title265"]
[266,"Biomass Available","Biomasse Disponible","Biomasa disponibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D273,$A273,FALSE)","v":"Biomass Available"},"title266"]
[267,"Yield (t/ha)","Rendement (t/ha)","Rendimiento (t/ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D274,$A274,FALSE)","v":"Yield (t/ha)"},"title267"]
[268,"Electricity Demand (kWh/year/hh)","Demande en électricité (kWh/an/hh)","Demanda de la Electricidad (kWh/año/hh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D275,$A275,FALSE)","v":"Electricity Demand (kWh/year/hh)"},"title268"]
[269,"Raw materials","Matières premières","Materias primas","title",{"$f":"HLOOKUP($C$2,$B$8:$D276,$A276,FALSE)","v":"Raw materials"},"title269"]
[270,"Labour and miscellaneous costs","Travail et le coût divers","Mano de obra y costos varios","title",{"$f":"HLOOKUP($C$2,$B$8:$D277,$A277,FALSE)","v":"Labour and miscellaneous costs"},"title270"]
[271,"Transport and storage of feedstock","Transport et stockage des matières premières","Transporte y almacenamiento de materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D278,$A278,FALSE)","v":"Transport and storage of feedstock"},"title271"]
[272,"Depreciation and other costs","Amortissement et autres coûts","Depreciación y otros costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D279,$A279,FALSE)","v":"Depreciation and other costs"},"title272"]
[273,"NPV (USD/year)","VAN (USD/an)","VAN (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D280,$A280,FALSE)","v":"NPV (USD/year)"},"title273"]
[274,"Biomass consumption (t/year)","Consommation de la biomasse (t/an)","Consumo de la biomasa (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D281,$A281,FALSE)","v":"Biomass consumption (t/year)"},"title274"]
[275,"Area required (ha)","Zone requise (ha)","Área requerida (ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D282,$A282,FALSE)","v":"Area required (ha)"},"title275"]
[276,"Potential number of plants","Nombre potentiel des centrales","Número de plantas potenciales","title",{"$f":"HLOOKUP($C$2,$B$8:$D283,$A283,FALSE)","v":"Potential number of plants"},"title276"]
[277,"Households Potentially Supplied","Ménages Potentiellement Desservis","Hogares potencialmente suministrados","title",{"$f":"HLOOKUP($C$2,$B$8:$D284,$A284,FALSE)","v":"Households Potentially Supplied"},"title277"]
[278,"Collection","Collecte","Recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D285,$A285,FALSE)","v":"Collection"},"title278"]
[279,"Processing","Transformation","Procesamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D286,$A286,FALSE)","v":"Processing"},"title279"]
[280,"Technical and Operating Results","Résultats Techniques et d'Opérations","Resultados técnicos y operativos","title",{"$f":"HLOOKUP($C$2,$B$8:$D287,$A287,FALSE)","v":"Technical and Operating Results"},"title280"]
[281,"Feedstock Consumption per Plant","Consommation de Matières Premières par  Centrale","Consumo de material prima por planta","title",{"$f":"HLOOKUP($C$2,$B$8:$D288,$A288,FALSE)","v":"Feedstock Consumption per Plant"},"title281"]
[282,"Area Required and Potential Number of Plants","Zone Requise et Nombre Potentiel de Centrales","Número potencial de plantas y área requerida","title",{"$f":"HLOOKUP($C$2,$B$8:$D289,$A289,FALSE)","v":"Area Required and Potential Number of Plants"},"title282"]
[283,"Not enough biomass available for 10 kW size. Then potential number of plants is zero","Pas suffisamment de biomasse disponible pour la taille 10 kW. Ensuite, nombre potentiel d’usine est zéro.","No hay suficiente biomasa disponible para 10 kW tamaño. Por lo tanto el número potencial de plantas es cero.","title",{"$f":"HLOOKUP($C$2,$B$8:$D290,$A290,FALSE)","v":"Not enough biomass available for 10 kW size. Then potential number of plants is zero"},"title283"]
[284,"The maximum number of plants potentially available for 10 kW size is ","Le nombre maximum d’usine potentiellement disponibles pour la taille 10 kW est ","El número máximo de plantas potencialmente disponibles para 10 kW tamaño es ","title",{"$f":"HLOOKUP($C$2,$B$8:$D291,$A291,FALSE)","v":"The maximum number of plants potentially available for 10 kW size is "},"title284"]
[285,"Not enough biomass available for 40 kW size. Then potential number of plants is zero","Pas suffisamment de biomasse disponible pour la taille 40 kW. Ensuite, nombre potentiel d’usine est zéro.","No hay suficiente biomasa disponible para 40 kW tamaño. Por lo tanto el número potencial de plantas es cero.","title",{"$f":"HLOOKUP($C$2,$B$8:$D292,$A292,FALSE)","v":"Not enough biomass available for 40 kW size. Then potential number of plants is zero"},"title285"]
[286,"The maximum number of plants potentially available for 40 kW size is ","Le nombre maximum d’usine potentiellement disponibles pour la taille 40 kW est ","El número máximo de plantas potencialmente disponibles para 40 kW tamaño es ","title",{"$f":"HLOOKUP($C$2,$B$8:$D293,$A293,FALSE)","v":"The maximum number of plants potentially available for 40 kW size is "},"title286"]
[287,"Not enough biomass available for 100 kW size. Then potential number of plants is zero","Pas suffisamment de biomasse disponible pour la taille 100 kW. Ensuite, nombre potentiel d’usine est zéro.","No hay suficiente biomasa disponible para 100 kW tamaño. Por lo tanto el número potencial de plantas es cero.","title",{"$f":"HLOOKUP($C$2,$B$8:$D294,$A294,FALSE)","v":"Not enough biomass available for 100 kW size. Then potential number of plants is zero"},"title287"]
[288,"The maximum number of plants potentially available for 100 kW size is ","Le nombre maximum d’usine potentiellement disponibles pour la taille 100 kW est ","El número máximo de plantas potencialmente disponibles para 100 kW tamaño es ","title",{"$f":"HLOOKUP($C$2,$B$8:$D295,$A295,FALSE)","v":"The maximum number of plants potentially available for 100 kW size is "},"title288"]
[289,"Potential Job Creation","Création Potentielle d'Emplois","Empleos potencialmente generados","title",{"$f":"HLOOKUP($C$2,$B$8:$D296,$A296,FALSE)","v":"Potential Job Creation"},"title289"]
[290,"Warning: Jobs created by biomass collection are excluded, due to market price option that was selected in the data entry sheet or that the biomass analyzed has not collection cost.","Avertissement: Les emplois créés par la collecte de la biomasse sont exclus, en raison de l'option des prix du marché  qui a été sélectionné dans la feuille de saisie de données ou  que la biomasse analysé n'a pas de coût de collecte.","Advertencia: Los empleos generados por la recolección de la biomasa están excluidos, debido a la opción de precio de mercado que se seleccionó en la hoja de entrada de datos o que la biomasa analizada no tiene costo de recolección.","title",{"$f":"HLOOKUP($C$2,$B$8:$D297,$A297,FALSE)","v":"Warning: Jobs created by biomass collection are excluded, due to market price option that was selected in the data entry sheet or that the biomass analyzed has not collection cost."},"title290"]
[291,"Job creation includes labor required to collect biomass, produce and distribute electricity.","La création d'emplois comprend la main-d'œuvre nécessaire pour la collecte de la biomasse et la production et distribution d'électricité.","La generación de empleo incluye la mano de obra necesaria para recoger la biomasa, producir y distribuir la electricidad.","title",{"$f":"HLOOKUP($C$2,$B$8:$D298,$A298,FALSE)","v":"Job creation includes labor required to collect biomass, produce and distribute electricity."},"title291"]
[292,"Net Present Value (1000 USD)","Valeur Actuelle Nette (1000 USD)","Valor Actual Neto (1000 USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D299,$A299,FALSE)","v":"Net Present Value (1000 USD)"},"title292"]
[293,"Internal Rate of Return (%)","Taux de Rendement Interne (%)","Tasa Interna de Retorno (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D300,$A300,FALSE)","v":"Internal Rate of Return (%)"},"title293"]
[294,"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - COMBUSTION FROM ","RÉSUMÉ DES RÉSULTATS DE L’ÉLECTRIFICATION RURALE - COMBUSTION À PARTIR DE ","RESUMEN DE RESULTADOS DE ELECTRIFICACIÓN RURAL A PARTIR DE ","title",{"$f":"HLOOKUP($C$2,$B$8:$D301,$A301,FALSE)","v":"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - COMBUSTION FROM "},"title294"]
[295,"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - COMBUSTION COMPARATIVE","RÉSUMÉ COMPARATIF DES RÉSULTATS DE L’ÉLECTRIFICATION RURALE - COMBUSTION","RESUMEN DE RESULTADOS DE ELECTRIFICACIÓN RURAL – COMBUSTIÓN COMPARATIVO","title",{"$f":"HLOOKUP($C$2,$B$8:$D302,$A302,FALSE)","v":"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - COMBUSTION COMPARATIVE"},"title295"]
[296,"Feedstock Selection","Sélection de Matières Premières","Selección de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D303,$A303,FALSE)","v":"Feedstock Selection"},"title296"]
[297,"Techno-economic Results","Résultats Techno-économiques","Resultados tecno-económicos","title",{"$f":"HLOOKUP($C$2,$B$8:$D304,$A304,FALSE)","v":"Techno-economic Results"},"title297"]
[298,"Comparison of Production Costs (USD/kWh)","Comparaison des Coûts de Production (USD/kWh)","Comparación de los Costos de Producción (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D305,$A305,FALSE)","v":"Comparison of Production Costs (USD/kWh)"},"title298"]
[299,"Net electricity generation and capacity utilization factor (%)","Production nette d'électricité et facteur d'utilisation des capacités (%)","Generación neta de electricidad y factor de utilización de la capacidad (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D306,$A306,FALSE)","v":"Net electricity generation and capacity utilization factor (%)"},"title299"]
[300,"Socio-economic Results","Résultats Socio-économiques","Resultados socio-económicos","title",{"$f":"HLOOKUP($C$2,$B$8:$D307,$A307,FALSE)","v":"Socio-economic Results"},"title300"]
[301,"Total Number of Jobs Created","Nombre Total d'Emplois Créés","Número total de empleos creados","title",{"$f":"HLOOKUP($C$2,$B$8:$D308,$A308,FALSE)","v":"Total Number of Jobs Created"},"title301"]
[302,"Total Number of Household Supplied","Nombre Total de Ménages Fournis","Número total de hogares suministrados","title",{"$f":"HLOOKUP($C$2,$B$8:$D309,$A309,FALSE)","v":"Total Number of Household Supplied"},"title302"]
[303,"Please input first the Plant Cost Index for the current period in the investment cost update section.","Veuillez saisir d'abord l'indice du coût de la centrale pour la période en cours dans la section de mise à jour des coûts d'investissement.","Por favor, introduzca por primera vez el Índice del Costo de la planta para el período actual en la sección de actualización de los costos de inversión.","title",{"$f":"HLOOKUP($C$2,$B$8:$D310,$A310,FALSE)","v":"Please input first the Plant Cost Index for the current period in the investment cost update section."},"title303"]
[304,"Additional Data Required","Données supplémentaires nécessaires","Datos adicionales requeridos","title",{"$f":"HLOOKUP($C$2,$B$8:$D311,$A311,FALSE)","v":"Additional Data Required"},"title304"]
[305,"Minimum technical parameters required to run the tool have now been loaded.","Paramètres techniques minimales requises pour exécuter l'outil ont été chargés.","Los parámetros técnicos mínimos necesarios para ejecutar la herramienta ya están cargados.","title",{"$f":"HLOOKUP($C$2,$B$8:$D312,$A312,FALSE)","v":"Minimum technical parameters required to run the tool have now been loaded."},"title305"]
[306,"Now you will need to define specific parameters for your country and for the selected crops","Maintenant, vous aurez besoin de définir des paramètres spécifiques pour votre pays et pour les cultures sélectionnées.","Ahora usted tendrá que definir los parámetros específicos para su país y para los cultivos seleccionados.","title",{"$f":"HLOOKUP($C$2,$B$8:$D313,$A313,FALSE)","v":"Now you will need to define specific parameters for your country and for the selected crops"},"title306"]
[307,"If you want to obtain more accurate results, you will need to provide your own data.","Si vous voulez obtenir des résultats plus précis, vous devrez fournir vos propres données.","Si desea obtener resultados más precisos, usted tendrá que proporcionar sus propios datos.","title",{"$f":"HLOOKUP($C$2,$B$8:$D314,$A314,FALSE)","v":"If you want to obtain more accurate results, you will need to provide your own data."},"title307"]
[308,"In order to print a new report you need to close the report currently opened first.","Pour imprimer un nouveau rapport, vous devez d'abord fermer le rapport ouvert.","Con el fin de imprimir un nuevo informe, necesita primero cerrar el informe actualmente abierto.","title",{"$f":"HLOOKUP($C$2,$B$8:$D315,$A315,FALSE)","v":"In order to print a new report you need to close the report currently opened first."},"title308"]
[309,"Please go first to the General Input Section below and input the following data: wages for both unskilled and skilled labour; working hours per day for feedstock collection, both manual and mechanical; and price of diesel.","S'il vous plaît allez d'abord à la section d'intrant générale ci-dessous et entrez les données suivantes : les salaires à la fois pour la main d'œuvre non qualifiée et qualifiée; heures de travail par jour pour la collecte des matières premières, à la fois manuel et mécanique ; et le prix du diesel.","Por favor, vaya primero a la sección de Entradas Generales e ingrese los siguientes datos: salarios para la mano de obra calificada y no calificada; horas de trabajo por día para la recolección de la materia prima, tanto manual como mecánica, y el precio del diésel. ","title",{"$f":"HLOOKUP($C$2,$B$8:$D316,$A316,FALSE)","v":"Please go first to the General Input Section below and input the following data: wages for both unskilled and skilled labour; working hours per day for feedstock collection, both manual and mechanical; and price of diesel."},"title309"]
[310,"You have selected to input your own market price (transport excluded). Consequently, the labour creation potential for collection of feedstock will be zero. ","Vous avez choisi l'option du prix du marché (transport exclu). Par conséquent, le potentiel de création d'emplois pour la collecte de la matière première sera de zéro.","Ha seleccionado introducir su propio precio de mercado (excluyendo el transporte). Por consiguiente, el potencial de generación de empleo para la recolección de la materia prima será cero. ","title",{"$f":"HLOOKUP($C$2,$B$8:$D317,$A317,FALSE)","v":"You have selected to input your own market price (transport excluded). Consequently, the labour creation potential for collection of feedstock will be zero. "},"title310"]
[311,"Electricity price calculator","Calculateur de prix de l'électricité","Calculadora de precio de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D318,$A318,FALSE)","v":"Electricity price calculator"},"title311"]
[312,"Current electricity generation technology","La technologie actuelle de production d'électricité","Tecnología actual de generatión de electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D319,$A319,FALSE)","v":"Current electricity generation technology"},"title312"]
[313,"Typical diesel generator capacity","Capacité du générateur diesel typique","Capacidad típica del generador diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D320,$A320,FALSE)","v":"Typical diesel generator capacity"},"title313"]
[314,"Operating days per year","Jours de fonctionnement par an","Días de operación por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D321,$A321,FALSE)","v":"Operating days per year"},"title314"]
[315,"Typical efficiency","Le rendement typique","Eficiencia típica","title",{"$f":"HLOOKUP($C$2,$B$8:$D322,$A322,FALSE)","v":"Typical efficiency"},"title315"]
[316,"day/year","jour/an","día/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D323,$A323,FALSE)","v":"day/year"},"title316"]
[317,"Costing parameter","Coûts des paramètres","Parámetros de costo","title",{"$f":"HLOOKUP($C$2,$B$8:$D324,$A324,FALSE)","v":"Costing parameter"},"title317"]
[318,"Diesel cost","Coût du diesel","Costo del diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D325,$A325,FALSE)","v":"Diesel cost"},"title318"]
[319,"Transportation cost of diesel","Les frais de transport de diesel","Costo de transporte del diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D326,$A326,FALSE)","v":"Transportation cost of diesel"},"title319"]
[320,"Transportation distance","Distance de transport","Distancia de transporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D327,$A327,FALSE)","v":"Transportation distance"},"title320"]
[321,"Operating and maintenance cost","Coût d'exploitation et de maintenance","Costos de operación y mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D328,$A328,FALSE)","v":"Operating and maintenance cost"},"title321"]
[322,"Equipment cost","Coût de l'équipement","Costo del equipo","title",{"$f":"HLOOKUP($C$2,$B$8:$D329,$A329,FALSE)","v":"Equipment cost"},"title322"]
[323,"Default values","Valeurs par Défaut","Valores por defecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D330,$A330,FALSE)","v":"Default values"},"title323"]
[324,"Calculate","Calculez","Calcular","title",{"$f":"HLOOKUP($C$2,$B$8:$D331,$A331,FALSE)","v":"Calculate"},"title324"]
[325,"Cancel","Annuler","Cancelar","title",{"$f":"HLOOKUP($C$2,$B$8:$D332,$A332,FALSE)","v":"Cancel"},{"$f":"$E332&$A332","v":"title325"}]
[326,"Total Production Costs of Electricity","Total des coûts de production d'électricité","Costo total de la producción de electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D333,$A333,FALSE)","v":"Total Production Costs of Electricity"},"title326"]
[327,"Item","Item","Item","title",{"$f":"HLOOKUP($C$2,$B$8:$D334,$A334,FALSE)","v":"Item"},"title327"]
[328,"Transportation cost","Les frais de transport ","Costo del transporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D335,$A335,FALSE)","v":"Transportation cost"},"title328"]
[329,"Labour and maintenance cost","Coût de la main-d’oeuvre et de l'entretien","Costos de mano de obra y mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D336,$A336,FALSE)","v":"Labour and maintenance cost"},"title329"]
[330,"Investment cost","Le coût d'investissement","Costos de inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D337,$A337,FALSE)","v":"Investment cost"},"title330"]
[331,"Back","Retour","Volver","title",{"$f":"HLOOKUP($C$2,$B$8:$D338,$A338,FALSE)","v":"Back"},"title331"]
[332,"Storage Planning Calculator - Feedstock 1","Calculateur de la Planification de Stockage - Matières premières 1","Calculadora de planificación de almacenamiento - Materia prima 1","title",{"$f":"HLOOKUP($C$2,$B$8:$D339,$A339,FALSE)","v":"Storage Planning Calculator - Feedstock 1"},"title332"]
[333,"Collection months","Mois de la collecte","Meses de recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D340,$A340,FALSE)","v":"Collection months"},"title333"]
[334,"Month","Mois","Mes","title",{"$f":"HLOOKUP($C$2,$B$8:$D341,$A341,FALSE)","v":"Month"},"title334"]
[335,"Storage Month","Mois de stockage","Meses de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D342,$A342,FALSE)","v":"Storage Month"},"title335"]
[336,"January","Janvier","Enero","title",{"$f":"HLOOKUP($C$2,$B$8:$D343,$A343,FALSE)","v":"January"},"title336"]
[337,"February","Février","Febrero","title",{"$f":"HLOOKUP($C$2,$B$8:$D344,$A344,FALSE)","v":"February"},"title337"]
[338,"March","Mars","Marcha","title",{"$f":"HLOOKUP($C$2,$B$8:$D345,$A345,FALSE)","v":"March"},"title338"]
[339,"April","Avril","Abril","title",{"$f":"HLOOKUP($C$2,$B$8:$D346,$A346,FALSE)","v":"April"},"title339"]
[340,"May","Mai","Mayo","title",{"$f":"HLOOKUP($C$2,$B$8:$D347,$A347,FALSE)","v":"May"},"title340"]
[341,"June","Juin","Junio","title",{"$f":"HLOOKUP($C$2,$B$8:$D348,$A348,FALSE)","v":"June"},"title341"]
[342,"July","Juillet","Julio","title",{"$f":"HLOOKUP($C$2,$B$8:$D349,$A349,FALSE)","v":"July"},"title342"]
[343,"August","Août","Agosto","title",{"$f":"HLOOKUP($C$2,$B$8:$D350,$A350,FALSE)","v":"August"},"title343"]
[344,"September","Septembre","Setiembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D351,$A351,FALSE)","v":"September"},"title344"]
[345,"October","Octobre","Octubre","title",{"$f":"HLOOKUP($C$2,$B$8:$D352,$A352,FALSE)","v":"October"},"title345"]
[346,"November","Novembre","Noviembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D353,$A353,FALSE)","v":"November"},"title346"]
[347,"December","Décembre","Diciembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D354,$A354,FALSE)","v":"December"},"title347"]
[348,"Safety Storage Rate","Taux de stockage de sécurité","Tasa de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D355,$A355,FALSE)","v":"Safety Storage Rate"},"title348"]
[349,"Capacity","Capacité","Capacidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D356,$A356,FALSE)","v":"Capacity"},"title349"]
[350,"Rate","Taux","Tasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D357,$A357,FALSE)","v":"Rate"},"title350"]
[351,"t/year","t/an","t/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D358,$A358,FALSE)","v":"t/year"},"title351"]
[352,"Storage requiments","Exigences de stockage","Requisitos de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D359,$A359,FALSE)","v":"Storage requiments"},"title352"]
[353,"Storage capacity required (t)","Capacité de stokage requis (t)","Capacidad de almacenamiento requerida (t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D360,$A360,FALSE)","v":"Storage capacity required (t)"},"title353"]
[354,"Minimum safety feedstock to store (t/month)","Minimum de matières premières de sécurité à stocker (t/mois)","Materia prima mínima de seguridad para almacenar (t/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D361,$A361,FALSE)","v":"Minimum safety feedstock to store (t/month)"},"title354"]
[355,"Monthly Change of Biomass Stored","Variation mensuelle de la biomasse stockée","Variación mensual de la biomasa almacenada","title",{"$f":"HLOOKUP($C$2,$B$8:$D362,$A362,FALSE)","v":"Monthly Change of Biomass Stored"},"title355"]
[356,"Ton/month","Ton/mois","Ton/meses","title",{"$f":"HLOOKUP($C$2,$B$8:$D363,$A363,FALSE)","v":"Ton/month"},"title356"]
[357,"Storage Planning Calculator - Feedstock 2","Calculateur de la Planification de Stockage - Matières premières 2","Calculadora de planificación de almacenamiento - Materia prima 2","title",{"$f":"HLOOKUP($C$2,$B$8:$D364,$A364,FALSE)","v":"Storage Planning Calculator - Feedstock 2"},"title357"]
[358,"Storage Planning Calculator - Feedstock 3","Calculateur de la Planification de Stockage - Matières premières 3","Calculadora de planificación de almacenamiento - Materia prima 3","title",{"$f":"HLOOKUP($C$2,$B$8:$D365,$A365,FALSE)","v":"Storage Planning Calculator - Feedstock 3"},"title358"]
[359,"Storage Planning Calculator - Feedstock 4","Calculateur de la Planification de Stockage - Matières premières 4","Calculadora de planificación de almacenamiento - Materia prima 4","title",{"$f":"HLOOKUP($C$2,$B$8:$D366,$A366,FALSE)","v":"Storage Planning Calculator - Feedstock 4"},"title359"]
[360,"Number of skilled workers","Nombre de travailleurs qualifiés","Número de trabajadores cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D367,$A367,FALSE)","v":"Number of skilled workers"},"title360"]
[361,"Skilled labour wage","Salaire de travailleurs qualifiés","Salario de mano de obra cualificada","title",{"$f":"HLOOKUP($C$2,$B$8:$D368,$A368,FALSE)","v":"Skilled labour wage"},"title361"]
[362,"Average fuel economy","Économie moyenne de carburant","Consumo promedio de combustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D369,$A369,FALSE)","v":"Average fuel economy"},"title362"]
[363,"Fuel price","Prix du carburant","Precio de los combustibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D370,$A370,FALSE)","v":"Fuel price"},"title363"]
[364,"Number of unskilled workers","Nombre de travailleurs qualifiés","Número de trabajadores cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D371,$A371,FALSE)","v":"Number of unskilled workers"},"title364"]
[365,"Unskilled labour wage","Salaire de travailleurs non qualifiés","Salario de mano de obra no cualificada","title",{"$f":"HLOOKUP($C$2,$B$8:$D372,$A372,FALSE)","v":"Unskilled labour wage"},"title365"]
[366,"Mechanized","Mécanisé","Mecanizada","title",{"$f":"HLOOKUP($C$2,$B$8:$D373,$A373,FALSE)","v":"Mechanized"},"title366"]
[367,"Semi-mechanized","Semi-mécanisé","Semi-mecanizada","title",{"$f":"HLOOKUP($C$2,$B$8:$D374,$A374,FALSE)","v":"Semi-mechanized"},"title367"]
[368,"Manual","Manuel","Manual","title",{"$f":"HLOOKUP($C$2,$B$8:$D375,$A375,FALSE)","v":"Manual"},"title368"]
[369,"Biomass Collection Definition","Définition de la Collecte de Biomasse","Definición de la recolección de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D376,$A376,FALSE)","v":"Biomass Collection Definition"},"title369"]
[370,"Sources of biomass","Sources de biomasse","Fuentes de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D377,$A377,FALSE)","v":"Sources of biomass"},"title370"]
[371,"Collecting method","Méthode de collecte","Método de recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D378,$A378,FALSE)","v":"Collecting method"},"title371"]
[372,"Agricultural residues spread in the field","Résidus agricoles répartis dans les champs","Residuos agrícolas repartidos en el campo","title",{"$f":"HLOOKUP($C$2,$B$8:$D379,$A379,FALSE)","v":"Agricultural residues spread in the field"},"title372"]
[373,"Agricultural residues collected from field","Résidus agricoles recueillis  dans les champs","Residuos agrícolas recolectados de campo","title",{"$f":"HLOOKUP($C$2,$B$8:$D380,$A380,FALSE)","v":"Agricultural residues collected from field"},"title373"]
[374,"Agricultural residues from food processing plant","Résidus agricoles issue de la transformation de produits alimentaires","Residuos agrícolas de la planta de procesamiento de alimentos","title",{"$f":"HLOOKUP($C$2,$B$8:$D381,$A381,FALSE)","v":"Agricultural residues from food processing plant"},"title374"]
[375,"Forestry ","Sylviculture ","Forestal","title",{"$f":"HLOOKUP($C$2,$B$8:$D382,$A382,FALSE)","v":"Forestry "},"title375"]
[376,"Residues from wood industry","Résidus de l'industrie du bois","Residuos de la industria maderera","title",{"$f":"HLOOKUP($C$2,$B$8:$D383,$A383,FALSE)","v":"Residues from wood industry"},"title376"]
[377,"Dedicated wood energy plantation ","Plantation dédiée au de bois-énergie","Plantaciones de madera dedicadas a energía ","title",{"$f":"HLOOKUP($C$2,$B$8:$D384,$A384,FALSE)","v":"Dedicated wood energy plantation "},"title377"]
[378,"Warning: Selecting this option you are assuming that briquette producer owns the wood plantation. Then, feedstock price is equal to production cost. ","Attention: en selectionnant cette option, vous supposez que le producteur de briquettes est propriétaire de la plantation de bois d’énergie. ensuite, le prix des matières premières est egal au coût de production.","Advertencia: Seleccionando esta opción se asume que el productor de las briquetas es dueño de las plantaciones de madera. Por lo tanto, el precio de la materia prima es iguana al costo de producción.","title",{"$f":"HLOOKUP($C$2,$B$8:$D385,$A385,FALSE)","v":"Warning: Selecting this option you are assuming that briquette producer owns the wood plantation. Then, feedstock price is equal to production cost. "},"title378"]
[379,"Warning: Selecting this option you are assuming that this type of biomass is already collected. Then, only transportation cost should be considered.","Attention:  en sélectionnant cette option, vous supposez que ce type de biomasse est déjà collecté. Dans ce cas, seul des frais de transport doivent être envisagés.","Advertencia: Seleccionando esta opción se asume que este tipo de biomasa ya ha sido recolectada. Por lo tanto, solo los costos de transporte deben ser considerados.","title",{"$f":"HLOOKUP($C$2,$B$8:$D386,$A386,FALSE)","v":"Warning: Selecting this option you are assuming that this type of biomass is already collected. Then, only transportation cost should be considered."},"title379"]
[380,"Biomass price definition","Biomasse prix définition","Definición del precio de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D387,$A387,FALSE)","v":"Biomass price definition"},"title380"]
[381,"Labour cost","Coût du travail","Costo de la mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D388,$A388,FALSE)","v":"Labour cost"},"title381"]
[382,"Machinery and operating cost","Coût de la machinerie et de fonction","Maquinaria y costos de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D389,$A389,FALSE)","v":"Machinery and operating cost"},"title382"]
[383,"Production cost of  ","Coût de production de ","Costo de producción de ","title",{"$f":"HLOOKUP($C$2,$B$8:$D390,$A390,FALSE)","v":"Production cost of  "},"title383"]
[384,"Collection price of  ","Prix de la collecte de ","Precio de recolección de ","title",{"$f":"HLOOKUP($C$2,$B$8:$D391,$A391,FALSE)","v":"Collection price of  "},"title384"]
[385,"COLLECTION COSTS CALCULATOR FOR ","CALCULATEUR DES FRAIS DE LA COLLECTE POUR ","CALCULADORA PARA COSTOS DE RECOLECCIÓN PARA ","title",{"$f":"HLOOKUP($C$2,$B$8:$D392,$A392,FALSE)","v":"COLLECTION COSTS CALCULATOR FOR "},"title385"]
[386,"Forest","Forêt","Bosque","title",{"$f":"HLOOKUP($C$2,$B$8:$D393,$A393,FALSE)","v":"Forest"},"title386"]
[387,"Wood","Bois","Madera","title",{"$f":"HLOOKUP($C$2,$B$8:$D394,$A394,FALSE)","v":"Wood"},"title387"]
[388,"Harv. Res.","Rés. de l'exploit","Res. forestales","title",{"$f":"HLOOKUP($C$2,$B$8:$D395,$A395,FALSE)","v":"Harv. Res."},"title388"]
[389,"Proc. Res.","Résidus de la transf.","Res. procesam.","title",{"$f":"HLOOKUP($C$2,$B$8:$D396,$A396,FALSE)","v":"Proc. Res."},{"$f":"$E396&$A396","v":"title389"}]
[390,"USD/person-hour","USD/personne-heure","USD/persona-hora","title",{"$f":"HLOOKUP($C$2,$B$8:$D397,$A397,FALSE)","v":"USD/person-hour"},"title390"]
[391," person-hour/ha","personne-heure/ha","persona-hora/ha","title",{"$f":"HLOOKUP($C$2,$B$8:$D398,$A398,FALSE)","v":" person-hour/ha"},"title391"]
[392,"Not feasible","Pas faisable","No factible","title",{"$f":"HLOOKUP($C$2,$B$8:$D399,$A399,FALSE)","v":"Not feasible"},"title392"]
[393,"A pdf report has been generated, and automatically opened. This file has been saved to ","Un rapport PDF a été généré et s'ouvre automatiquement. Ce fichier a été enregistré à ","Un reporte en PDF ha sido generado, y se abrirá automáticamente. Este archivo ha sido guardado a ","title",{"$f":"HLOOKUP($C$2,$B$8:$D400,$A400,FALSE)","v":"A pdf report has been generated, and automatically opened. This file has been saved to "},"title393"]
[394,"Generating Report","Générer un rapport","Generando el reporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D401,$A401,FALSE)","v":"Generating Report"},"title394"]
[395,"In order to print a new report you need to close the report currently opened first.","Pour imprimer un nouveau rapport, vous devez d'abord fermer le rapport ouvert.","Con el fin de imprimir un nuevo informe, necesita primero cerrar el informe actualmente abierto.","title",{"$f":"HLOOKUP($C$2,$B$8:$D402,$A402,FALSE)","v":"In order to print a new report you need to close the report currently opened first."},"title395"]
[396,"person-hour/t","personne-heure/t","persona-hora/t","title",{"$f":"HLOOKUP($C$2,$B$8:$D403,$A403,FALSE)","v":"person-hour/t"},"title396"]

{"sheet":"START","index":3,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":false,"merged":[[4,2,8,2],[23,2,27,12],[28,2,28,4]]}
[]
[null,"EN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title36","v":"Disclaimer "}]
[null,null,{"$f":"title37","v":"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations."}]
[]
[]
[]
[]
[null,null,"© FAO, 2014"]

{"sheet":"Process Description","index":4,"n_rows":26,"n_cols":20,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,2,2,22],[4,2,8,2],[25,2,25,4],[18,2,18,4],[10,2,11,5],[10,7,10,9],[25,6,25,9],[19,19,21,22]]}
[]
[]
[null,null,{"$f":"title38","v":"BIOMASS COMBUSTION SYSTEM FOR RURAL ELECTRIFICATION"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title39","v":"Agricultural residues in the field (spread or collected)"},null,null,null,null,{"$f":"title40","v":"Agricultural residues from industry (processing plant)"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title41","v":"Forestry and dedicated wood energy plantation "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title44","v":"Distribution line to households (isolated grid connection)"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"title42","v":"Forestry and plantation residues"},null,null,null,{"$f":"title43","v":"Wood products industrial residues  (processing plant)"}]

{"sheet":"Energy Demand","index":5,"n_rows":53,"n_cols":12,"rows_kept":53,"cut":false,"hidden":false,"merged":[[23,6,23,11],[24,6,24,7],[24,8,24,9],[24,10,24,11],[16,2,16,3],[19,2,19,5],[12,6,12,11],[2,2,2,11],[17,2,17,3],[18,2,18,3],[14,2,15,2],[14,3,15,3],[14,4,15,4],[13,6,13,7],[13,8,13,9],[13,10,13,11],[25,2,26,2],[25,3,26,3],[25,4,26,4],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,5],[34,6,34,11],[35,6,35,7],[35,8,35,9],[35,10,35,11],[36,2,37,2],[36,3,37,3],[36,4,37,4],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,5],[45,6,45,11],[46,6,46,7],[46,8,46,9],[46,10,46,11],[51,2,51,3],[52,2,52,5],[47,2,48,2],[47,3,48,3],[47,4,48,4],[49,2,49,3],[50,2,50,3]]}
[]
[]
[null,null,{"$f":"title56","v":"ENERGY DEMAND FOR RURAL ELECTRIFICATION - COMBUSTION"}]
[]
[]
[null,null,{"$f":"title57","v":"Electricity Demand per Household"}]
[]
[null,null,{"$f":"title58","v":"Electricity consumption per household (kWh/month)"},null,null,null,{"$f":"title59","v":"Value calculated in the Country Status module"}]
[]
[]
[null,null,{"$f":"(\"Potential Revenue of electricity production from \"&'Data Entry Needs'!$D$11&\" \"&\"\"&'Data Entry Needs'!$D$12)","v":"Potential Revenue of electricity production from Please Select Please Select"}]
[]
[null,null,"Price of Electricity",null,{"$f":"+COST_RES1!$N$15","v":0},"USD/kWh",{"$f":"title183","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+COST_RES1!$G$33","v":10},null,{"$f":"+COST_RES1!$I$33","v":40},null,{"$f":"+COST_RES1!$K$33","v":100}]
[null,null,"Revenue without Policy subsidy",null,{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title162","v":"(USD/unit)"},"(Units)",{"$f":"title165","v":"(USD/year)"},"(Units)",{"$f":"title165","v":"(USD/year)"},"(Units)",{"$f":"title165","v":"(USD/year)"}]
[null,null,{"$f":"title170","v":"Power generation"},null,{"$f":"title172","v":"kWh/year"},{"$f":"+$E$13","v":0},{"$f":"+COST_RES1!$G$90","v":0},{"$f":"$F17*G17","v":0},{"$f":"+COST_RES1!$I$90","v":0},{"$f":"$F17*I17","v":0},{"$f":"+COST_RES1!$K$90","v":0},{"$f":"$F17*K17","v":0}]
[null,null,"Electricity-Self use",null,{"$f":"title172","v":"kWh/year"},{"$f":"F17","v":0},{"$f":"+COST_RES1!$G$91","v":0},{"$f":"$F18*G18","v":0},{"$f":"+COST_RES1!I$91","v":0},0,{"$f":"+COST_RES1!$K$91","v":0},{"$f":"$F18*K18","v":0}]
[null,null,{"$f":"title173","v":"Power loss in distribution network"},null,{"$f":"title172","v":"kWh/year"},{"$f":"F17","v":0},{"$f":"+COST_RES1!$G$92","v":0},0,{"$f":"+COST_RES1!I$92","v":0},0,{"$f":"+COST_RES1!$K$92","v":0},{"$f":"$F19*K19","v":0}]
[null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(G17:G19)","v":0},0,0,0,0,0]
[]
[null,null,{"$f":"(\"Potential Revenue of electricity production from \"&'Data Entry Needs'!$E$11&\" \"&\"\"&'Data Entry Needs'!$E$12)","v":"Potential Revenue of electricity production from Please Select Please Select"}]
[" "]
[null,null,"Price of Electricity",null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"USD/kWh",{"$f":"title183","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[null,null,"Revenue without Policy subsidy",null,{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title162","v":"(USD/unit)"},"(Units)",{"$f":"title165","v":"(USD/year)"},"(Units)",{"$f":"title165","v":"(USD/year)"},"(Units)",{"$f":"title165","v":"(USD/year)"}]
[null,null,{"$f":"title170","v":"Power generation"},null,{"$f":"title172","v":"kWh/year"},{"$f":"+$E$13","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F28*G28","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F28*I28","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F28*K28","v":{"$error":"#REF!"}}]
[null,null,"Electricity-Self use",null,{"$f":"title172","v":"kWh/year"},{"$f":"F28","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F29*G29","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F29*I29","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F29*K29","v":{"$error":"#REF!"}}]
[null,null,{"$f":"title173","v":"Power loss in distribution network"},null,{"$f":"title172","v":"kWh/year"},{"$f":"F28","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F30*G30","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F30*I30","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F30*K30","v":{"$error":"#REF!"}}]
[null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(G28:G30)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,{"$f":"(\"Potential Revenue of electricity production from \"&'Data Entry Needs'!$F$11&\" \"&\"\"&'Data Entry Needs'!$F$12)","v":"Potential Revenue of electricity production from Please Select Please Select"}]
[]
[null,null,"Price of Electricity",null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"USD/kWh",{"$f":"title183","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[null,null,"Revenue without Policy subsidy",null,{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title162","v":"(USD/unit)"},"(Units)",{"$f":"title165","v":"(USD/year)"},"(Units)",{"$f":"title165","v":"(USD/year)"},"(Units)",{"$f":"title165","v":"(USD/year)"}]
[null,null,{"$f":"title170","v":"Power generation"},null,{"$f":"title172","v":"kWh/year"},{"$f":"+$E$13","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F39*G39","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F39*I39","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F39*K39","v":{"$error":"#REF!"}}]
[null,null,"Electricity-Self use",null,{"$f":"title172","v":"kWh/year"},{"$f":"F39","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F40*G40","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F40*I40","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F40*K40","v":{"$error":"#REF!"}}]
[null,null,{"$f":"title173","v":"Power loss in distribution network"},null,{"$f":"title172","v":"kWh/year"},{"$f":"F39","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F41*G41","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F41*I41","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F41*K41","v":{"$error":"#REF!"}}]
[null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(G39:G41)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,{"$f":"(\"Potential Revenue of electricity production from \"&'Data Entry Needs'!$G$11&\" \"&\"\"&'Data Entry Needs'!$G$12)","v":"Potential Revenue of electricity production from Please Select Please Select"}]
[]
[null,null,"Price of Electricity",null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"USD/kWh",{"$f":"title183","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[null,null,"Revenue without Policy subsidy",null,{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title162","v":"(USD/unit)"},"(Units)",{"$f":"title165","v":"(USD/year)"},"(Units)",{"$f":"title165","v":"(USD/year)"},"(Units)",{"$f":"title165","v":"(USD/year)"}]
[null,null,{"$f":"title170","v":"Power generation"},null,{"$f":"title172","v":"kWh/year"},{"$f":"+$E$13","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F50*G50","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F50*I50","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F50*K50","v":{"$error":"#REF!"}}]
[null,null,"Electricity-Self use",null,{"$f":"title172","v":"kWh/year"},{"$f":"F50","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F51*G51","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F51*I51","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F51*K51","v":{"$error":"#REF!"}}]
[null,null,{"$f":"title173","v":"Power loss in distribution network"},null,{"$f":"title172","v":"kWh/year"},{"$f":"F50","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F52*G52","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F52*I52","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"$F52*K52","v":{"$error":"#REF!"}}]
[null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(G50:G52)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"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],[5,9,5,11],[5,7,5,8],[5,5,5,6],[5,2,5,4],[17,9,20,11]]}
[]
[]
[null,null,"ELECTRICITY PRICE CALCULATOR FOR ISOLATED AND RURAL AREAS "]
[]
[]
[null,null,"Instructions",null,null,"Use white cells to input data",null,null,null,"Grey cells are used for calculations"]
[]
[null,null,"Current Electricity Technology",null,null,null,null,null,null,"Costing parameters"]
[]
[null,null,"Typical diesel generator capacity",null,null,null,null,"kW",null,"National Diesel Price",null,null,{"$f":"+'Data Entry Needs'!$D$44","v":0},"USD/L"]
[null,null,"Operating hours per day",null,null,null,null,"h",null,"Transportation Cost of diesel",null,null,null,"USD/t/km"]
[null,null,"Operating days per year",null,null,null,null,"day",null,"Transportation Distance",null,null,null,"km"]
[null,null,"Typical efficiency",null,null,null,null,"%",null,"Labor and Maintenance Costs",null,null,null,"USD/kWh"]
[null,null,"Calculated diesel consumption",null,null,null,{"$f":"+$G$10*$G$11*($G$12/100)*G13/(42.8*0.837/3.6)","v":0},"L/year",null,"Equipment Cost",null,null,null,"USD"]
[]
[null,null,"Total production cost of electricity"]
[]
[null,null,"Concept",null,null,null,null,"Units",null,"Comparative Production Cost of Electricity",null,null,{"$f":"ROUND(IFERROR($G$23/($G$10*$G$11*($G$12/100)*G13),0),2)","v":0},"USD/kWh"]
[null,null,"Diesel Cost",null,null,null,{"$f":"+G14*M10","v":0},"USD/year"]
[null,null,"Transportation Cost",null,null,null,{"$f":"+M11*G14*0.84*M12/1000","v":0},"USD/year"]
[null,null,"Labor and Maintenance Costs",null,null,null,{"$f":"+$G$10*$G$11*($G$13/100)*$G$12*$M$13","v":0},"USD/year"]
[null,null,"Investment Costs",null,null,null,{"$f":"+M14","v":0},"USD/year"]
[null,null,"Total production cost of electricity",null,null,null,{"$f":"SUM(G19:G22)","v":0},"USD/year"]

{"sheet":"STORAGE_RES1","index":7,"n_rows":55,"n_cols":37,"rows_kept":55,"cut":false,"hidden":true,"merged":[[21,5,21,11],[7,5,7,11],[2,2,2,12],[19,2,19,12]]}
[]
[]
[null,null,{"$f":"UPPER(\"storage calculator FOR GASIFICATION+RURAL ELECTRIFICATION FROM \"&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"STORAGE CALCULATOR FOR GASIFICATION+RURAL ELECTRIFICATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,"Biomass safety stock rate definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,"Unit",null,10,null,null,40,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_RES1!$G$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES1!$I$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES1!$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/month",null,{"$f":"F10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/12","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/day",null,{"$f":"F10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/365","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Biomass production within a specific distance","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$13","v":0}]
[]
[null,null,"Biomass safety stock rate",null,null,{"$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,"Biomass stock pile capacity","ts",null,{"$f":"+MAX(F25:F36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(I25:I36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(L25:L36)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Maximum storage definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,null,null,{"$f":"+F9","v":10},null,null,{"$f":"+I9","v":40},null,null,{"$f":"+L9","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"Harvest Month Selection","Storage Month","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term","Storage month","EQ term","Storage time"]
[null,null,{"$f":"title336","v":"January"},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$D36+1,IF($AC36>$AC25,0))))","v":0},{"$f":"+F$11","v":{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$f":"+I$11","v":{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$f":"+L$11","v":{"$error":"#DIV/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":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+N(AB25)","v":0},{"$f":"+IF(AND(AC26>AC25,AC25=0),\"Last\"&AF25,\"\")","v":"Last1"},{"$f":"+IF($AC25=1,0,IF($AC25<$AC36,1,IF($AC25=$AC36,$AE36+1,IF($AC36>$AC25,1))))","v":10},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":"title337","v":"February"},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":1},{"$error":"#DIV/0!"},{"$f":"IF(D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+N(AB26)","v":1},{"$f":"+IF(AND(AC27>AC26,AC26=0),\"Last\"&AF26,\"\")","v":""},{"$f":"+IF($AC26=1,0,IF($AC26<$AC25,1,IF($AC26=$AC25,$AE25+1,IF($AC25>$AC26,1))))","v":0},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":2},{"$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>$AC26,0))))","v":1},{"$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":"title338","v":"March"},2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$I$11/$AK27)*$D27+$I$11*$I$16,0)","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$L$11/$AK27)*$D27+$L$11*$L$16,0)","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":""},0,{"$f":"+IF($AE26>$AE27,$AF26+1,$AF26)","v":2},10,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":"Last1"},{"$f":"+IF($AC27=0,0,IF($AC27>$AC26,1,IF($AC27=$AC26,$AI26+1,IF($AC26>$AC27,0))))","v":2},{"$f":"+IF($AI26>$AI27,$AJ26+1,$AJ26)","v":1},2]
[null,null,{"$f":"title339","v":"April"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},1,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":2},10,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},0,2,2]
[null,null,{"$f":"title340","v":"May"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,2,10,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},0,2,2]
[null,null,{"$f":"title341","v":"June"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,2,10,"",0,2,2]
[null,null,{"$f":"title342","v":"July"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",4,2,10,"",0,2,2]
[null,null,{"$f":"title343","v":"August"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",5,2,10,"",0,2,2]
[null,null,{"$f":"title344","v":"September"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",6,2,10,"",0,2,2]
[null,null,{"$f":"title345","v":"October"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",7,2,10,"",0,2,2]
[null,null,{"$f":"title346","v":"November"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",8,2,10,"",0,2,2]
[null,null,{"$f":"title347","v":"December"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},9,{"$f":"+IF($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,{"$f":"+MAX(D25:D36)*30","v":60}]
[null,null,"Maximum Storage Capacity Required (ts)",null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(MAX(G25:G36),0)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":2}]
[null,null,"Minimum Safety Storage (ts)",null,null,{"$f":"+ROUNDUP(MIN(G25:G36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(J25:J36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(M25:M36),0)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC38","v":10}]
[]
[null,null,"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,{"$f":"F23&\" (kW)\"","v":"10 (kW)"},{"$f":"I23&\" (kW)\"","v":"40 (kW)"},{"$f":"L23&\" (kW)\"","v":"100 (kW)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C25,3)","v":"Jan"},{"$f":"+G25","v":{"$error":"#VALUE!"}},{"$f":"+J25","v":{"$error":"#VALUE!"}},{"$f":"+M25","v":{"$error":"#VALUE!"}}]
[null,null,null,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",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mar",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,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",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,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",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jul",{"$f":"+G31","v":{"$error":"#VALUE!"}},{"$f":"+J31","v":{"$error":"#VALUE!"}},{"$f":"+M31","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C32,3)","v":"Aug"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C33,3)","v":"Sep"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C34,3)","v":"Oct"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C35,3)","v":"Nov"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C36,3)","v":"Dec"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"STORAGE_RES2","index":8,"n_rows":53,"n_cols":37,"rows_kept":53,"cut":false,"hidden":true,"merged":[[21,5,21,11],[7,5,7,11],[2,2,2,12],[19,2,19,12]]}
[]
[]
[null,null,{"$f":"UPPER(\"storage calculator FOR GASIFICATION+RURAL ELECTRIFICATION FROM \"&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"STORAGE CALCULATOR FOR GASIFICATION+RURAL ELECTRIFICATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,"Biomass safety stock rate definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,"Unit",null,10,null,null,40,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_RES2!$G$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES2!$I$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES2!$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/month",null,{"$f":"F10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/12","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/day",null,{"$f":"F10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/365","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+'Data Entry Needs'!$E$13","v":0},null,null,{"$f":"+F14","v":0},null,null,{"$f":"I14","v":0}]
[]
[null,null,"Biomass safety stock rate",null,null,{"$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,"Biomass stock pile capacity","ts",null,{"$f":"+MAX(F25:F36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(I25:I36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(L25:L36)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Maximum storage definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,null,null,{"$f":"+F9","v":10},null,null,{"$f":"+I9","v":40},null,null,{"$f":"+L9","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"Harvest Month Selection","Storage Month","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term","Storage month","EQ term","Storage time"]
[null,null,{"$f":"title336","v":"January"},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$D36+1,IF($AC36>$AC25,0))))","v":0},{"$f":"+F$11","v":{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$f":"+I$11","v":{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$f":"+L$11","v":{"$error":"#DIV/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":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$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":7},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":"title337","v":"February"},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$error":"#DIV/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":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$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":8},{"$f":"+IF($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":"title338","v":"March"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$I$11/$AK27)*$D27+$I$11*$I$16,0)","v":0},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$L$11/$AK27)*$D27+$L$11*$L$16,0)","v":0},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":""},9,{"$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":"title339","v":"April"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":"Last1"},10,{"$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":"title340","v":"May"},1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,10,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},1,1,2]
[null,null,{"$f":"title341","v":"June"},2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},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,{"$f":"title342","v":"July"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,2,10,"",0,2,2]
[null,null,{"$f":"title343","v":"August"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,2,10,"",0,2,2]
[null,null,{"$f":"title344","v":"September"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,2,10,"",0,2,2]
[null,null,{"$f":"title345","v":"October"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",4,2,10,"",0,2,2]
[null,null,{"$f":"title346","v":"November"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",5,2,10,"",0,2,2]
[null,null,{"$f":"title347","v":"December"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},6,{"$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,{"$f":"+MAX(D25:D36)*30","v":60}]
[null,null,"Maximum Storage Capacity Required (ts)",null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(MAX(G25:G36),0)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":2}]
[null,null,"Minimum Safety Storage (ts)",null,null,{"$f":"+ROUNDUP(MIN(G25:G36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(J25:J36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(M25:M36),0)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC38","v":10}]
[]
[null,null,"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,{"$f":"F23&\" (kW)\"","v":"10 (kW)"},{"$f":"I23&\" (kW)\"","v":"40 (kW)"},{"$f":"L23&\" (kW)\"","v":"100 (kW)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C25,3)","v":"Jan"},{"$f":"+G25","v":{"$error":"#VALUE!"}},{"$f":"+J25","v":{"$error":"#VALUE!"}},{"$f":"+M25","v":{"$error":"#VALUE!"}}]
[null,null,null,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",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mar",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,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",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,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",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C31,3)","v":"Jul"},{"$f":"+G31","v":{"$error":"#VALUE!"}},{"$f":"+J31","v":{"$error":"#VALUE!"}},{"$f":"+M31","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aug",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sep",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nov",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dec",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"STORAGE_RES3","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,{"$f":"UPPER(\"storage calculator FOR GASIFICATION+RURAL ELECTRIFICATION FROM \"&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"STORAGE CALCULATOR FOR GASIFICATION+RURAL ELECTRIFICATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,"Biomass safety stock rate definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,"Unit",null,10,null,null,40,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_RES3!$G$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES3!$I$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES3!$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/month",null,{"$f":"F10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/12","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/day",null,{"$f":"F10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/365","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+'Data Entry Needs'!$F$13","v":0},null,null,{"$f":"+F14","v":0},null,null,{"$f":"I14","v":0}]
[]
[null,null,"Biomass safety stock rate",null,null,{"$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,"Biomass stock pile capacity","ts",null,{"$f":"+MAX(F25:F36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(I25:I36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(L25:L36)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Maximum storage definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,null,null,{"$f":"+F9","v":10},null,null,{"$f":"+I9","v":40},null,null,{"$f":"+L9","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"Harvest Month Selection","Storage Month","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term","Storage month","EQ term","Storage time"]
[null,null,{"$f":"title336","v":"January"},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$D36+1,IF($AC36>$AC25,0))))","v":0},{"$f":"+F$11","v":{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$f":"+I$11","v":{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$f":"+L$11","v":{"$error":"#DIV/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":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$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":6},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF25,$AD$25:$AE$36,2,FALSE),AK25)","v":8},{"$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":"title337","v":"February"},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$error":"#DIV/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":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$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":7},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF26,$AD$25:$AE$36,2,FALSE),$AG$25)","v":8},{"$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":"title338","v":"March"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$I$11/$AK27)*$D27+$I$11*$I$16,0)","v":0},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$L$11/$AK27)*$D27+$L$11*$L$16,0)","v":0},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":"Last1"},8,{"$f":"+IF($AE26>$AE27,$AF26+1,$AF26)","v":1},8,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},{"$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":"title339","v":"April"},1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},0,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":2},2,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":"Last1"},1,1,1]
[null,null,{"$f":"title340","v":"May"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,2,2,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},0,2,1]
[null,null,{"$f":"title341","v":"June"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"Last2",2,2,2,"",0,2,1]
[null,null,{"$f":"title342","v":"July"},1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,3,8,"Last2",1,2,1]
[null,null,{"$f":"title343","v":"August"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,3,8,"",0,3,1]
[null,null,{"$f":"title344","v":"September"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,3,8,"",0,3,1]
[null,null,{"$f":"title345","v":"October"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,3,8,"",0,3,1]
[null,null,{"$f":"title346","v":"November"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",4,3,8,"",0,3,1]
[null,null,{"$f":"title347","v":"December"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},5,{"$f":"+IF($AE35>$AE36,$AF35+1,$AF35)","v":3},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF36,$AD$25:$AE$36,2,FALSE),$AG$25)","v":8},{"$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,{"$f":"+MAX(D25:D36)*30","v":30}]
[null,null,"Maximum Storage Capacity Required (ts)",null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(MAX(G25:G36),0)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":2}]
[null,null,"Minimum Safety Storage (ts)",null,null,{"$f":"+ROUNDUP(MIN(G25:G36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(J25:J36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(M25:M36),0)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC38","v":10}]
[]
[null,null,"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,null,{"$f":"F23&\" (kW)\"","v":"10 (kW)"},{"$f":"I23&\" (kW)\"","v":"40 (kW)"},{"$f":"L23&\" (kW)\"","v":"100 (kW)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C25,3)","v":"Jan"},{"$f":"+G25","v":{"$error":"#VALUE!"}},{"$f":"+J25","v":{"$error":"#VALUE!"}},{"$f":"+M25","v":{"$error":"#VALUE!"}}]
[null,null,null,null,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",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mar",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,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",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,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",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$K$28,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"+LEFT(C31,3)","v":"Jul"},{"$f":"+G31","v":{"$error":"#VALUE!"}},{"$f":"+J31","v":{"$error":"#VALUE!"}},{"$f":"+M31","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$K$28,10,FALSE)","v":{"$error":"#N/A"}},"Aug",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$K$28,11,FALSE)","v":{"$error":"#N/A"}},"Sep",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$K$28,13,FALSE)","v":{"$error":"#N/A"}},"Oct",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nov",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Dec",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"STORAGE_RES4","index":10,"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,{"$f":"UPPER(\"storage calculator FOR GASIFICATION+RURAL ELECTRIFICATION FROM \"&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"STORAGE CALCULATOR FOR GASIFICATION+RURAL ELECTRIFICATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,"Biomass safety stock rate definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,"Unit",null,10,null,null,40,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_RES4!$G$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES4!$I$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES4!$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/month",null,{"$f":"F10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/12","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/day",null,{"$f":"F10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/365","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+'Data Entry Needs'!$G$13","v":0},null,null,{"$f":"+F14","v":0},null,null,{"$f":"I14","v":0}]
[]
[null,null,"Biomass safety stock rate",null,null,{"$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,"Biomass stock pile capacity","ts",null,{"$f":"+MAX(F25:F36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(I25:I36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(L25:L36)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Maximum storage definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,null,null,{"$f":"+F9","v":10},null,null,{"$f":"+I9","v":40},null,null,{"$f":"+L9","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"Harvest Month Selection","Storage Month","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term","Storage month","EQ term","Storage time"]
[null,null,{"$f":"title336","v":"January"},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$D36+1,IF($AC36>$AC25,0))))","v":0},{"$f":"+F$11","v":{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$f":"+I$11","v":{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$f":"+L$11","v":{"$error":"#DIV/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":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$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":7},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF25,$AD$25:$AE$36,2,FALSE),AK25)","v":11},{"$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":"title337","v":"February"},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$error":"#DIV/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":{"$error":"#VALUE!"}},{"$error":"#DIV/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":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$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":8},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF26,$AD$25:$AE$36,2,FALSE),$AG$25)","v":11},{"$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":"title338","v":"March"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$I$11/$AK27)*$D27+$I$11*$I$16,0)","v":0},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$L$11/$AK27)*$D27+$L$11*$L$16,0)","v":0},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":""},9,{"$f":"+IF($AE26>$AE27,$AF26+1,$AF26)","v":1},11,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},{"$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":"title339","v":"April"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},10,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":1},11,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},0,1,1]
[null,null,{"$f":"title340","v":"May"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"Last1",11,1,11,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},0,1,1]
[null,null,{"$f":"title341","v":"June"},1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,11,"Last1",1,1,1]
[null,null,{"$f":"title342","v":"July"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,2,11,"",0,2,1]
[null,null,{"$f":"title343","v":"August"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,2,11,"",0,2,1]
[null,null,{"$f":"title344","v":"September"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,2,11,"",0,2,1]
[null,null,{"$f":"title345","v":"October"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",4,2,11,"",0,2,1]
[null,null,{"$f":"title346","v":"November"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",5,2,11,"",0,2,1]
[null,null,{"$f":"title347","v":"December"},0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},6,{"$f":"+IF($AE35>$AE36,$AF35+1,$AF35)","v":2},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF36,$AD$25:$AE$36,2,FALSE),$AG$25)","v":11},{"$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},1]
[null,null,null,{"$f":"+MAX(D25:D36)*30","v":30}]
[null,null,"Maximum Storage Capacity Required (ts)",null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(MAX(G25:G36),0)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":1}]
[null,null,"Minimum Safety Storage (ts)",null,null,{"$f":"+ROUNDUP(MIN(G25:G36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(J25:J36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(M25:M36),0)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC38","v":11}]
[]
[null,null,"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,null,null,{"$f":"F23&\" (kW)\"","v":"10 (kW)"},{"$f":"I23&\" (kW)\"","v":"40 (kW)"},{"$f":"L23&\" (kW)\"","v":"100 (kW)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C25,3)","v":"Jan"},{"$f":"+G25","v":{"$error":"#VALUE!"}},{"$f":"+J25","v":{"$error":"#VALUE!"}},{"$f":"+M25","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,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",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mar",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,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",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,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",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$K$28,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"+LEFT(C31,3)","v":"Jul"},{"$f":"+G31","v":{"$error":"#VALUE!"}},{"$f":"+J31","v":{"$error":"#VALUE!"}},{"$f":"+M31","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$K$28,10,FALSE)","v":{"$error":"#N/A"}},"Aug",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$K$28,11,FALSE)","v":{"$error":"#N/A"}},"Sep",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$K$28,13,FALSE)","v":{"$error":"#N/A"}},"Oct",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nov",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Dec",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"Data Entry Needs","index":11,"n_rows":200,"n_cols":43,"rows_kept":200,"cut":false,"hidden":false,"merged":[[54,5,54,8],[27,2,28,2],[2,2,2,9],[11,8,11,9],[12,8,12,9],[13,8,13,9],[14,8,14,9],[26,5,28,9],[29,5,32,9],[5,3,5,4],[15,8,15,9],[16,8,16,9],[17,8,17,9],[18,8,18,9]]}
[]
[]
[null,null,{"$f":"title60","v":"DATA ENTRY FOR RURAL ELECTRIFICATION - COMBUSTION"}]
[]
[]
[null,null,{"$f":"title61","v":"Use white cells to input data"},{"$f":"title62","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title63","v":"Feedstock Availability and Cost"}]
[]
[null,null,null,{"$f":"title64&\" 1\"","v":"Feedstock 1"},{"$f":"title64&\" 2\"","v":"Feedstock 2"},{"$f":"title64&\" 3\"","v":"Feedstock 3"},{"$f":"title64&\" 4\"","v":"Feedstock 4"}]
[null,null,null,"Please Select","Please Select","Please Select","Please Select"]
[null,null,{"$f":"title64","v":"Feedstock"},"Please Select","Please Select","Please Select","Please Select"]
[null,null,{"$f":"title65","v":"Feedstock potential (t/year)"}]
[null,null,{"$f":"title66","v":"Feedstock yield (t/ha)"}]
[null,null,{"$f":"title67","v":"Moisture content (%)"},{"$f":"+IF(D$11=title73,0,IFERROR(IF(D$11=title19,VLOOKUP(D$11,dummy_database!$C$1:$E$31,2,FALSE),VLOOKUP(D$11&D$12,dummy_database!$C$1:$E$31,2,FALSE)),\"\"))","v":0},{"$f":"+IF(E$11=title73,0,IFERROR(IF(E$11=title19,VLOOKUP(E$11,dummy_database!$C$1:$E$31,2,FALSE),VLOOKUP(E$11&E$12,dummy_database!$C$1:$E$31,2,FALSE)),\"\"))","v":0},{"$f":"+IF(F$11=title73,0,IFERROR(IF(F$11=title19,VLOOKUP(F$11,dummy_database!$C$1:$E$31,2,FALSE),VLOOKUP(F$11&F$12,dummy_database!$C$1:$E$31,2,FALSE)),\"\"))","v":0},{"$f":"+IF(G$11=title73,0,IFERROR(IF(G$11=title19,VLOOKUP(G$11,dummy_database!$C$1:$E$31,2,FALSE),VLOOKUP(G$11&G$12,dummy_database!$C$1:$E$31,2,FALSE)),\"\"))","v":0}]
[null,null,{"$f":"title68","v":"Size (mm)"},{"$f":"IF(D$11=title73,0,IFERROR(IF(D$11=title19,VLOOKUP(D$11,dummy_database!$C$1:$E$31,3,FALSE),VLOOKUP(D$11&D$12,dummy_database!$C$2:$E$31,3,FALSE)),\"\"))","v":0},{"$f":"IF(E$11=title73,0,IFERROR(IF(E$11=title19,VLOOKUP(E$11,dummy_database!$C$1:$E$31,3,FALSE),VLOOKUP(E$11&E$12,dummy_database!$C$2:$E$31,3,FALSE)),\"\"))","v":0},{"$f":"IF(F$11=title73,0,IFERROR(IF(F$11=title19,VLOOKUP(F$11,dummy_database!$C$1:$E$31,3,FALSE),VLOOKUP(F$11&F$12,dummy_database!$C$2:$E$31,3,FALSE)),\"\"))","v":0},{"$f":"IF(G$11=title73,0,IFERROR(IF(G$11=title19,VLOOKUP(G$11,dummy_database!$C$1:$E$31,3,FALSE),VLOOKUP(G$11&G$12,dummy_database!$C$2:$E$31,3,FALSE)),\"\"))","v":0}]
[null,null,{"$f":"title69","v":"Feedstock price (USD/t)"}]
[null,null,false,{"$f":"+IF(D$11=title73,0,IF($C$18=FALSE,PRICE_RES1!$I$26,title74))","v":0},{"$f":"+IF(E$11=title73,0,IF($C$18=FALSE,PRICE_RES2!$I$26,title74))","v":0},{"$f":"+IF(F$11=title73,0,IF($C$18=FALSE,PRICE_RES3!$I$26,title74))","v":0},{"$f":"+IF(G$11=title73,0,IF($C$18=FALSE,PRICE_RES4!$I$26,title74))","v":0}]
[null,null,true]
[null,null,{"$f":"title72","v":"Feedstock storage cost (USD/t)"}]
[]
[null,null,null,{"$f":"IF(OR(D11=title20,D11=title21),TRUE,FALSE)","v":false},{"$f":"IF(OR(E11=title20,E11=title21),TRUE,FALSE)","v":false},{"$f":"IF(OR(F11=title20,F11=title21),TRUE,FALSE)","v":false},{"$f":"IF(OR(G11=title20,G11=title21),TRUE,FALSE)","v":false}]
[null,null,{"$f":"title76","v":"Electricity Price Definition"}]
[]
[null,null,{"$f":"title77","v":"Select a method to determine the price of electricity"}]
[]
[null,null,{"$f":"title78","v":"Method 1"},null,"Units",{"$f":"title81","v":"Method 1: Use a calculator to determine the production cost of electricity from diesel generator."}]
[null,null,{"$f":"title79","v":"Comparative production cost of electricity"},{"$f":"+'Rural Electricity Price'!$M$18","v":0},"USD/kWh"]
[]
[null,null,{"$f":"title82","v":"Method 2"},null,{"$f":"title80","v":"Unit"},{"$f":"title110","v":"Method 2: Use an electricity price defined by the user. In the assessment , it is important to consider that this price might include subsidies."}]
[]
[null,null,{"$f":"title111","v":"Price paid by customer"},null,"USD/kWh"]
[]
[null,null,{"$f":"title83","v":"Production Cost and Financial Parameters"}]
[]
[null,null,{"$f":"title84","v":"Labour"},null,{"$f":"title80","v":"Unit"},null,null,null,null,{"$f":"title80","v":"Unit"}]
[null,null,{"$f":"title85","v":"Unskilled worker"},null,{"$f":"title100","v":"USD/person-h"},{"$f":"title103","v":"Skilled worker"},null,null,null,{"$f":"title100","v":"USD/person-h"}]
[]
[null,null,{"$f":"title86","v":"Utilities"},null,{"$f":"title80","v":"Unit"},null,null,null,null,{"$f":"title80","v":"Unit"}]
[null,null,{"$f":"title87","v":"Water"},null,"USD/m3"]
[]
[null,null,{"$f":"title88","v":"Feedstock collection"},null,{"$f":"title80","v":"Unit"},null,null,null,null,{"$f":"title80","v":"Unit"}]
[null,null,{"$f":"title89","v":"Working hours per day (manual)"},null,{"$f":"title101","v":"h/day"},{"$f":"title105","v":"Working hours per day (mechanized)"},null,null,null,{"$f":"title101","v":"h/day"}]
[null,null,{"$f":"title104","v":"Diesel"},null,"USD/litre"]
[null,null,{"$f":"title90","v":"Transportation cost "},null,{"$f":"title80","v":"Unit"}]
[null,null,{"$f":"title91","v":"Feedstock (collection point to plant)"},null,"USD/t/km"]
[]
[null,null,{"$f":"title92","v":"Other costs"},null,{"$f":"title80","v":"Unit"},null,null,null,null,{"$f":"title80","v":"Unit"}]
[null,null,{"$f":"title93","v":"General and administrative (%)"},null,null,{"$f":"title106&\"(%)\"","v":"Maintenance cost(%)"}]
[null,null,{"$f":"title94","v":"Plant overhead (%)"},null,null,"Miscellaneous costs (%)"]
[]
[null,null,{"$f":"title95","v":"Financial parameters"},null,{"$f":"title80","v":"Unit"},{"$f":"title108","v":"Investment cost update"}]
[null,null,{"$f":"title96","v":"Discount rate"}]
[null,null,{"$f":"title97","v":"Loan ratio"},null,null,{"$f":"title109&MONTH(TODAY())&\"/\"&YEAR(TODAY())","v":"Plant Cost Index during 5/2017"}]
[null,null,{"$f":"title98","v":"Loan interest rate"},null,null,"http://www.intratec.us/free-tools/intratec-construction-index"]
[null,null,{"$f":"title99","v":"Loan term"},null,{"$f":"title102","v":"year"}]
[]
[]
[null,null,"Inflation rate",0.05]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+D$11&\" \"&D$12","v":"Please Select Please Select"},{"$f":"+E$11&\" \"&E$12","v":"Please Select Please Select"},{"$f":"+F$11&\" \"&F$12","v":"Please Select Please Select"},{"$f":"+G$11&\" \"&G$12","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selction Binder",null,null,"Change in raw material cost (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crop","Crop",{"$f":"title64","v":"Feedstock"},"Options",null,"Feedstock 1",{"$f":"+IF($D$22=\"yes\",AI90,\"\")","v":""},null,null,"Change in Labour cost (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title73","v":"Please Select"},{"$f":"title73","v":"Please Select"},{"$f":"title73","v":"Please Select"},"yes",null,null,{"$f":"+IF($D$22=\"yes\",AI91,\"\")","v":""},null,null,"Change in Investment cost (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title3","v":"cacao"},{"$f":"title2","v":"barley"},{"$f":"title22","v":"straw"},"no",null,null,null,null,null,"Change in electricity price(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title4","v":"cassava"},{"$f":"title3","v":"cacao"},{"$f":"title23","v":"pods"},null,null,"Feedstock 2",null,null,null,"Income Tax rate",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title2","v":"barley"},null,null,null,null,null,null,null,{"$f":"title5","v":"coconut"},{"$f":"title4","v":"cassava"},{"$f":"title24","v":"stalk"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title3","v":"cacao"},null,null,null,null,null,null,null,{"$f":"title6","v":"coffee"},{"$f":"title5","v":"coconut"},{"$f":"title25","v":"fronds"},null,null,null,null,null,null,"Condition"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title4","v":"cassava"},null,null,null,null,null,null,null,{"$f":"title7","v":"cotton"},"coconut1",{"$f":"title26","v":"husk"},null,null,"Feedstock 3",null,null,null,"Wage1",{"$f":"IF(OR($D$37=\"\",$D$37=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title5","v":"coconut"},null,null,null,null,null,null,null,{"$f":"title8","v":"groundnut"},"coconut2",{"$f":"title27","v":"shell"},null,null,null,{"$f":"+IF($D$22=\"yes\",AI92,\"\")","v":""},null,null,"Wage2",{"$f":"IF(OR($I$37=\"\",$I$37=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"coffee"},null,null,null,null,null,null,null,{"$f":"title9","v":"maize"},{"$f":"title6","v":"coffee"},{"$f":"title26","v":"husk"},null,null,null,{"$f":"+IF($E$22=\"yes\",AI90,\"\")","v":""},null,null,{"$f":"title104","v":"Diesel"},{"$f":"IF(OR($D$44=\"\",$D$44=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title7","v":"cotton"},null,null,null,null,null,null,null,{"$f":"title10","v":"millet"},{"$f":"title7","v":"cotton"},{"$f":"title28","v":"hull"},null,null,"Feedstock 4",{"$f":"+IF($E$22=\"yes\",AI91,\"\")","v":""},null,null,"Decision1",{"$f":"+OR(AO95,AO96,AO97)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title8","v":"groundnut"},null,null,null,null,null,null,null,{"$f":"title11","v":"oat"},"cotton1",{"$f":"title24","v":"stalk"},null,null,null,{"$f":"+IF($E$22=\"yes\",AI92,\"\")","v":""},null,null,"Decision2",{"$f":"+C18","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title9","v":"maize"},null,null,null,null,null,null,null,{"$f":"title12","v":"oil palm"},{"$f":"title8","v":"groundnut"},{"$f":"title27","v":"shell"},null,null,null,{"$f":"+IF($F$22=\"yes\",AI90,\"\")","v":""},null,null,"PCI",{"$f":"IF(OR($I$54=\"\",$I$54=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title10","v":"millet"},null,null,null,null,null,null,null,{"$f":"title13","v":"rice"},{"$f":"title9","v":"maize"},{"$f":"title29","v":"cob"},null,null,null,{"$f":"+IF($F$22=\"yes\",AI91,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title11","v":"oat"},null,null,null,null,null,null,null,{"$f":"title15","v":"sorghum"},"maize1",{"$f":"title26","v":"husk"},null,null,null,{"$f":"+IF($F$22=\"yes\",AI92,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oilpalm",null,null,null,null,null,null,null,{"$f":"title16","v":"soybean"},"maize2",{"$f":"title30","v":"stover"},null,null,null,{"$f":"IF($G$22=\"yes\",AI90,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title13","v":"rice"},null,null,null,null,null,null,null,{"$f":"title17","v":"sugarcane"},{"$f":"title10","v":"millet"},{"$f":"title22","v":"straw"},null,null,null,{"$f":"IF($G$22=\"yes\",AI91,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title15","v":"sorghum"},null,null,null,null,null,null,null,{"$f":"title18","v":"wheat"},{"$f":"title11","v":"oat"},{"$f":"title22","v":"straw"},null,null,null,{"$f":"IF($G$22=\"yes\",AI92,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title16","v":"soybean"},null,null,null,null,null,null,null,{"$f":"title19","v":"Briquettes/Pellets"},{"$f":"title12","v":"oil palm"},{"$f":"title31","v":"empty bunches"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title17","v":"sugarcane"},null,null,null,null,null,null,null,{"$f":"title20","v":"Forest Harvest. Res."},"oil palm1",{"$f":"title25","v":"fronds"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sunflower",null,null,null,null,null,null,null,{"$f":"title21","v":"Wood Proces. Res."},"oil palm2",{"$f":"title27","v":"shell"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title18","v":"wheat"},null,null,null,null,null,null,null,null,{"$f":"title13","v":"rice"},{"$f":"title22","v":"straw"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rice1",{"$f":"title26","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,{"$f":"title14","v":"rye"},{"$f":"title22","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,{"$f":"title15","v":"sorghum"},{"$f":"title32","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,{"$f":"title16","v":"soybean"},{"$f":"title22","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,"soybean1",{"$f":"title23","v":"pods"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title17","v":"sugarcane"},{"$f":"title33","v":"tops/leaves"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sugarcane1","baggase",null,"FS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title18","v":"wheat"},{"$f":"title22","v":"straw"},null,1,{"$f":"+IF($D$11=title73,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title19","v":"Briquettes/Pellets"},{"$f":"title2","v":"barley"},null,2,{"$f":"+IF($E$11=title73,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Briquettes/Pellets1",{"$f":"title3","v":"cacao"},null,3,{"$f":"+IF($F$11=title73,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Briquettes/Pellets2",{"$f":"title4","v":"cassava"},null,4,{"$f":"+IF($G$11=title73,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Briquettes/Pellets3",{"$f":"title5","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,"Briquettes/Pellets4",{"$f":"title6","v":"coffee"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Briquettes/Pellets5",{"$f":"title7","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,"Briquettes/Pellets6",{"$f":"title8","v":"groundnut"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 1","Selection Crop","Crop Feedstock",null,"Briquettes/Pellets7",1,null,null,"ElectriCity Price",1,{"$f":"+IF($AK$125=1,$D$28,$D$32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D$11","v":"Please Select"},{"$f":"+IFERROR(VLOOKUP($AC$126&AB126,$AF$91:$AG$136,2,FALSE),title73)","v":"Please Select"},null,"Briquettes/Pellets8",{"$f":"title10","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$126&AB127,$AF$91:$AG$136,2,FALSE),\"\")","v":""},null,"Briquettes/Pellets9",{"$f":"title11","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,{"$f":"+IFERROR(VLOOKUP($AC$126&AB128,$AF$91:$AG$136,2,FALSE),\"\")","v":""},null,"Briquettes/Pellets10","oilpalm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"",null,"Briquettes/Pellets11",{"$f":"title13","v":"rice"}]
[null,null,null,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,"Briquettes/Pellets12",{"$f":"title14","v":"rye"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"",null,"Briquettes/Pellets13",{"$f":"title15","v":"sorghum"}]
[null,null,null,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,"Briquettes/Pellets14",{"$f":"title16","v":"soybean"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"",null,"Briquettes/Pellets15",{"$f":"title17","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,"Briquettes/Pellets16",{"$f":"title18","v":"wheat"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title386","v":"Forest"},{"$f":"title388","v":"Harv. Res."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"",null,{"$f":"title387","v":"Wood"},{"$f":"title389","v":"Proc. Res."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection Crop","Crop Feedstock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E$11","v":"Please Select"},{"$f":"+IFERROR(VLOOKUP($AC$146&AB146,$AF$91:$AG$136,2,FALSE),title73)","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($AC$146&AB147,$AF$91:$AG$136,2,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"+IFERROR(VLOOKUP($AC$146&AB148,$AF$91:$AG$136,2,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,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,"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,"Selection Crop","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$165&AB165,$AF$91:$AG$136,2,FALSE),title73)","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($AC$165&AB166,$AF$91:$AG$136,2,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"+IFERROR(VLOOKUP($AC$165&AB167,$AF$91:$AG$136,2,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,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,"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,"Selection Crop","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$184&AB184,$AF$91:$AG$136,2,FALSE),title73)","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($AC$184&AB185,$AF$91:$AG$136,2,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"+IFERROR(VLOOKUP($AC$184&AB186,$AF$91:$AG$136,2,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,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":"PRICE_RES1","index":12,"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,{"$f":"+title385&UPPER('Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12)","v":"COLLECTION COSTS CALCULATOR FOR PLEASE SELECT PLEASE SELECT"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title370","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title366","v":"Mechanized"},{"$f":"title360","v":"Number of skilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title372","v":"Agricultural residues spread in the field"},1,{"$f":"+$F$11","v":"Manual"},null,{"$f":"title366&2","v":"Mechanized2"},{"$f":"title361","v":"Skilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title373","v":"Agricultural residues collected from field"},2,"Selection1",1,{"$f":"title366&4","v":"Mechanized4"},{"$f":"title362","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title61","v":"Use white cells to input data"},null,{"$f":"title62","v":"Grey cells are used for calculations"},null,null,null,null,null,null,null,null,null,null,{"$f":"title374","v":"Agricultural residues from food processing plant"},3,{"$f":"+VLOOKUP($C$11,$P$3:$Q$10,2,FALSE)","v":1},2,{"$f":"title366&5","v":"Mechanized5"},{"$f":"title363","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title375","v":"Forestry "},4,null,3,{"$f":"title367","v":"Semi-mechanized"},{"$f":"title360","v":"Number of skilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,{"$f":"title369","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,"Forestry and plantation residues",5,null,4,{"$f":"title367&1","v":"Semi-mechanized1"},{"$f":"title364","v":"Number of unskilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title376","v":"Residues from wood industry"},6,null,5,{"$f":"title367&2","v":"Semi-mechanized2"},{"$f":"title361","v":"Skilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[null,null,{"$f":"title370","v":"Sources of biomass"},null,null,{"$f":"title370","v":"Sources of biomass"},null,null,null,null,null,null,null,null,null,{"$f":"title377","v":"Dedicated wood energy plantation "},7,null,null,{"$f":"title367&3","v":"Semi-mechanized3"},{"$f":"title365","v":"Unskilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[null,null,"Agricultural residues spread in the field",null,null,"Manual",null,null,null,null,null,null,null,null,null,"Collection Method",null,null,null,{"$f":"title367&4","v":"Semi-mechanized4"},{"$f":"title362","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title366","v":"Mechanized"},null,null,null,{"$f":"title367&5","v":"Semi-mechanized5"},{"$f":"title363","v":"Fuel price"},"USD/l"]
[null,null,{"$f":"IF($R$6=7,title378,IF(OR($R$6=1,$R$6=5,$R$6=4),title369,title379))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title367","v":"Semi-mechanized"},null,null,null,{"$f":"title368","v":"Manual"},{"$f":"title364","v":"Number of unskilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title368","v":"Manual"},null,null,null,{"$f":"title368&2","v":"Manual2"},{"$f":"title365","v":"Unskilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[]
[null,null,{"$f":"title380","v":"Biomass price definition"}]
[null,null,{"$f":"title381","v":"Labour cost"},{"$f":"title163","v":"Quantity "},{"$f":"title80","v":"Unit"},{"$f":"title163","v":"Quantity "},null,{"$f":"title80","v":"Unit"},"Total",{"$f":"title80","v":"Unit"}]
[null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Number of unskilled workers"},null,{"$f":"IF(OR(entry1=title20,entry1=title21),title396,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$14,2,FALSE),\"\"),\"\")","v":"Unskilled labour wage"},{"$f":"IF(F18=\"\",\"\",IF(F18=title365,'Data Entry Needs'!$D$37,IF(F18=title361,'Data Entry Needs'!$I$37)))","v":0},{"$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$6=5),title182,\"\")","v":"USD/year"},{"$f":"IF(OR(entry1=title20,entry1=title21),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=title367,OR(entry1=title20,entry1=title21)),title396,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$37)","v":""},{"$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$6=5),title182,\"\")","v":"USD/year"}]
[null,null,null,{"$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$6=5),title143,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$18:$I$19,\">0\")","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title182,\"\")","v":"USD/year"}]
[null,null,{"$f":"title382","v":"Machinery and operating cost"},{"$f":"title163","v":"Quantity "},{"$f":"title80","v":"Unit"},{"$f":"title163","v":"Quantity "},null,{"$f":"title80","v":"Unit"},"Total",{"$f":"title80","v":"Unit"}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F22=\"\",\"\",'Data Entry Needs'!$D$44)","v":""},{"$f":"+IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,3,FALSE),\"\")","v":""},{"$f":"+IFERROR(G22*D22*IF($F$11=title368,0,$D$18*COST_RES1!$E$10/COST_RES1!$E$11),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title182,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title143,\"\")","v":"Subtotal"},{"$f":"+I22","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title182,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$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$6=5),title182,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($R$6=7,title383,title384)&'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Collection price of  Please Select Please Select"},null,null,{"$f":"I24/COST_RES1!E10","v":{"$error":"#DIV/0!"}},"USD/t"]

{"sheet":"PRICE_RES2","index":13,"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,{"$f":"+UPPER(title385&'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12)","v":"COLLECTION COSTS CALCULATOR FOR PLEASE SELECT PLEASE SELECT"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title370","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title366","v":"Mechanized"},{"$f":"title360","v":"Number of skilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title372","v":"Agricultural residues spread in the field"},1,{"$f":"+$F$11","v":"Manual"},null,{"$f":"title366&2","v":"Mechanized2"},{"$f":"title361","v":"Skilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title373","v":"Agricultural residues collected from field"},2,"Selection1",1,{"$f":"title366&4","v":"Mechanized4"},{"$f":"title362","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title61","v":"Use white cells to input data"},null,{"$f":"title62","v":"Grey cells are used for calculations"},null,null,null,null,null,null,null,null,null,null,{"$f":"title374","v":"Agricultural residues from food processing plant"},3,{"$f":"+VLOOKUP($C$11,$P$3:$Q$10,2,FALSE)","v":1},2,{"$f":"title366&5","v":"Mechanized5"},{"$f":"title363","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title375","v":"Forestry "},4,null,3,{"$f":"title367","v":"Semi-mechanized"},{"$f":"title360","v":"Number of skilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,{"$f":"title369","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,"Forestry and plantation residues",5,null,4,{"$f":"title367&1","v":"Semi-mechanized1"},{"$f":"title364","v":"Number of unskilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title376","v":"Residues from wood industry"},6,null,5,{"$f":"title367&2","v":"Semi-mechanized2"},{"$f":"title361","v":"Skilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[null,null,{"$f":"title370","v":"Sources of biomass"},null,null,{"$f":"title370","v":"Sources of biomass"},null,null,null,null,null,null,null,null,null,{"$f":"title377","v":"Dedicated wood energy plantation "},7,null,null,{"$f":"title367&3","v":"Semi-mechanized3"},{"$f":"title365","v":"Unskilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[null,null,"Agricultural residues spread in the field",null,null,"Manual",null,null,null,null,null,null,null,null,null,"Collection method",null,null,null,{"$f":"title367&4","v":"Semi-mechanized4"},{"$f":"title362","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title366","v":"Mechanized"},null,null,null,{"$f":"title367&5","v":"Semi-mechanized5"},{"$f":"title363","v":"Fuel price"},"USD/l"]
[null,null,{"$f":"IF($R$6=7,title378,IF(OR($R$6=1,$R$6=5,$R$6=4),title369,title379))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title367","v":"Semi-mechanized"},null,null,null,{"$f":"title368","v":"Manual"},{"$f":"title364","v":"Number of unskilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title368","v":"Manual"},null,null,null,{"$f":"title368&2","v":"Manual2"},{"$f":"title365","v":"Unskilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[]
[null,null,{"$f":"title380","v":"Biomass price definition"}]
[null,null,{"$f":"title381","v":"Labour cost"},{"$f":"title163","v":"Quantity "},{"$f":"title80","v":"Unit"},{"$f":"title163","v":"Quantity "},null,{"$f":"title80","v":"Unit"},"Total",{"$f":"title80","v":"Unit"}]
[null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Number of unskilled workers"},null,{"$f":"IF(OR(entry2=title20,entry2=title21),title396,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$14,2,FALSE),\"\"),\"\")","v":"Unskilled labour wage"},{"$f":"IF(F18=\"\",\"\",IF(F18=title365,'Data Entry Needs'!$D$37,IF(F18=title361,'Data Entry Needs'!$I$37)))","v":0},{"$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$6=5),title182,\"\")","v":"USD/year"},{"$f":"IF(OR(entry2=title20,entry2=title21),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=title367,OR(entry2=title20,entry2=title21)),title396,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$37)","v":""},{"$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$6=5),title182,\"\")","v":"USD/year"}]
[null,null,null,{"$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$6=5),title143,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$18:$I$19,\">0\")","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title182,\"\")","v":"USD/year"}]
[null,null,{"$f":"title382","v":"Machinery and operating cost"},{"$f":"title163","v":"Quantity "},{"$f":"title80","v":"Unit"},{"$f":"title163","v":"Quantity "},null,{"$f":"title80","v":"Unit"},"Total",{"$f":"title80","v":"Unit"}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F22=\"\",\"\",'Data Entry Needs'!$D$44)","v":""},{"$f":"+IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,3,FALSE),\"\")","v":""},{"$f":"+IFERROR(G22*D22*IF($F$11=title368,0,$D$18*COST_RES2!$E$10/COST_RES2!$E$11),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title182,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title143,\"\")","v":"Subtotal"},{"$f":"+I22","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title182,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$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$6=5),title182,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($R$6=7,title383,title384)&'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12","v":"Collection price of  Please Select Please Select"},null,null,{"$f":"I24/COST_RES2!E10","v":{"$error":"#DIV/0!"}},"USD/t"]

{"sheet":"PRICE_RES3","index":14,"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,{"$f":"+UPPER(title385&'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12)","v":"COLLECTION COSTS CALCULATOR FOR PLEASE SELECT PLEASE SELECT"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title370","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title366","v":"Mechanized"},{"$f":"title360","v":"Number of skilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title372","v":"Agricultural residues spread in the field"},1,{"$f":"+$F$11","v":"Manual"},null,{"$f":"title366&2","v":"Mechanized2"},{"$f":"title361","v":"Skilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title373","v":"Agricultural residues collected from field"},2,"Selection1",1,{"$f":"title366&4","v":"Mechanized4"},{"$f":"title362","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title61","v":"Use white cells to input data"},null,{"$f":"title62","v":"Grey cells are used for calculations"},null,null,null,null,null,null,null,null,null,null,{"$f":"title374","v":"Agricultural residues from food processing plant"},3,{"$f":"+VLOOKUP($C$11,$P$3:$Q$10,2,FALSE)","v":1},2,{"$f":"title366&5","v":"Mechanized5"},{"$f":"title363","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title375","v":"Forestry "},4,null,3,{"$f":"title367","v":"Semi-mechanized"},{"$f":"title360","v":"Number of skilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,{"$f":"title369","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,"Forestry and plantation residues",5,null,4,{"$f":"title367&1","v":"Semi-mechanized1"},{"$f":"title364","v":"Number of unskilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title376","v":"Residues from wood industry"},6,null,5,{"$f":"title367&2","v":"Semi-mechanized2"},{"$f":"title361","v":"Skilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[null,null,{"$f":"title370","v":"Sources of biomass"},null,null,{"$f":"title370","v":"Sources of biomass"},null,null,null,null,null,null,null,null,null,{"$f":"title377","v":"Dedicated wood energy plantation "},7,null,null,{"$f":"title367&3","v":"Semi-mechanized3"},{"$f":"title365","v":"Unskilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[null,null,"Agricultural residues spread in the field",null,null,"Manual",null,null,null,null,null,null,null,null,null,"Collection method",null,null,null,{"$f":"title367&4","v":"Semi-mechanized4"},{"$f":"title362","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title366","v":"Mechanized"},null,null,null,{"$f":"title367&5","v":"Semi-mechanized5"},{"$f":"title363","v":"Fuel price"},"USD/l"]
[null,null,{"$f":"IF($R$6=7,title378,IF(OR($R$6=1,$R$6=5,$R$6=4),title369,title379))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title367","v":"Semi-mechanized"},null,null,null,{"$f":"title368","v":"Manual"},{"$f":"title364","v":"Number of unskilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title368","v":"Manual"},null,null,null,{"$f":"title368&2","v":"Manual2"},{"$f":"title365","v":"Unskilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[]
[null,null,{"$f":"title380","v":"Biomass price definition"}]
[null,null,{"$f":"title381","v":"Labour cost"},{"$f":"title163","v":"Quantity "},{"$f":"title80","v":"Unit"},{"$f":"title163","v":"Quantity "},null,{"$f":"title80","v":"Unit"},null,{"$f":"title80","v":"Unit"}]
[null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Number of unskilled workers"},null,{"$f":"IF(OR(entry3=title20,entry3=title21),title396,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$14,2,FALSE),\"\"),\"\")","v":"Unskilled labour wage"},{"$f":"IF(F18=\"\",\"\",IF(F18=title365,'Data Entry Needs'!$D$37,IF(F18=title361,'Data Entry Needs'!$I$37)))","v":0},{"$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$6=5),title182,\"\")","v":"USD/year"},{"$f":"IF(OR(entry3=title20,entry3=title21),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=title367,OR(entry3=title20,entry3=title21)),title396,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$37)","v":""},{"$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$6=5),title182,\"\")","v":"USD/year"}]
[null,null,null,{"$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$6=5),title143,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$18:$I$19,\">0\")","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title182,\"\")","v":"USD/year"}]
[null,null,{"$f":"title382","v":"Machinery and operating cost"},{"$f":"title163","v":"Quantity "},{"$f":"title80","v":"Unit"},{"$f":"title163","v":"Quantity "},null,{"$f":"title80","v":"Unit"},"Total",{"$f":"title80","v":"Unit"}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F22=\"\",\"\",'Data Entry Needs'!$D$44)","v":""},{"$f":"+IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,3,FALSE),\"\")","v":""},{"$f":"+IFERROR(G22*D22*IF($F$11=title368,0,$D$18*COST_RES3!$E$10/COST_RES3!$E$11),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title182,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title143,\"\")","v":"Subtotal"},{"$f":"+I22","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title182,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$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$6=5),title182,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($R$6=7,title383,title384)&'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12","v":"Collection price of  Please Select Please Select"},null,null,{"$f":"I24/COST_RES3!E10","v":{"$error":"#DIV/0!"}},"USD/t"]

{"sheet":"PRICE_RES4","index":15,"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,{"$f":"+UPPER(title385&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"COLLECTION COSTS CALCULATOR FOR PLEASE SELECT PLEASE SELECT"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title370","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title366","v":"Mechanized"},{"$f":"title360","v":"Number of skilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title372","v":"Agricultural residues spread in the field"},1,{"$f":"+$F$11","v":"Manual"},null,{"$f":"title366&2","v":"Mechanized2"},{"$f":"title361","v":"Skilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title373","v":"Agricultural residues collected from field"},2,"Selection1",1,{"$f":"title366&4","v":"Mechanized4"},{"$f":"title362","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title61","v":"Use white cells to input data"},null,{"$f":"title62","v":"Grey cells are used for calculations"},null,null,null,null,null,null,null,null,null,null,{"$f":"title374","v":"Agricultural residues from food processing plant"},3,{"$f":"+VLOOKUP($C$11,$P$3:$Q$10,2,FALSE)","v":1},2,{"$f":"title366&5","v":"Mechanized5"},{"$f":"title363","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title375","v":"Forestry "},4,null,3,{"$f":"title367","v":"Semi-mechanized"},{"$f":"title360","v":"Number of skilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,{"$f":"title369","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,"Forestry and plantation residues",5,null,4,{"$f":"title367&1","v":"Semi-mechanized1"},{"$f":"title364","v":"Number of unskilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title376","v":"Residues from wood industry"},6,null,5,{"$f":"title367&2","v":"Semi-mechanized2"},{"$f":"title361","v":"Skilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[null,null,{"$f":"title370","v":"Sources of biomass"},null,null,{"$f":"title370","v":"Sources of biomass"},null,null,null,null,null,null,null,null,null,{"$f":"title377","v":"Dedicated wood energy plantation "},7,null,null,{"$f":"title367&3","v":"Semi-mechanized3"},{"$f":"title365","v":"Unskilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[null,null,"Agricultural residues spread in the field",null,null,"Manual",null,null,null,null,null,null,null,null,null,"Collection method",null,null,null,{"$f":"title367&4","v":"Semi-mechanized4"},{"$f":"title362","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title366","v":"Mechanized"},null,null,null,{"$f":"title367&5","v":"Semi-mechanized5"},{"$f":"title363","v":"Fuel price"},"USD/l"]
[null,null,{"$f":"IF($R$6=7,title378,IF(OR($R$6=1,$R$6=5,$R$6=4),title369,title379))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title367","v":"Semi-mechanized"},null,null,null,{"$f":"title368","v":"Manual"},{"$f":"title364","v":"Number of unskilled workers"},{"$f":"title391","v":" person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title368","v":"Manual"},null,null,null,{"$f":"title368&2","v":"Manual2"},{"$f":"title365","v":"Unskilled labour wage"},{"$f":"title390","v":"USD/person-hour"}]
[]
[null,null,{"$f":"title380","v":"Biomass price definition"}]
[null,null,{"$f":"title381","v":"Labour cost"},{"$f":"title163","v":"Quantity "},{"$f":"title80","v":"Unit"},{"$f":"title163","v":"Quantity "},null,{"$f":"title80","v":"Unit"},null,{"$f":"title80","v":"Unit"}]
[null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Number of unskilled workers"},null,{"$f":"IF(OR(entry4=title20,entry4=title21),title396,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$14,2,FALSE),\"\"),\"\")","v":"Unskilled labour wage"},{"$f":"IF(F18=\"\",\"\",IF(F18=title365,'Data Entry Needs'!$D$37,IF(F18=title361,'Data Entry Needs'!$I$37)))","v":0},{"$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$6=5),title182,\"\")","v":"USD/year"},{"$f":"IF(OR(entry4=title20,entry4=title21),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=title367,OR(entry4=title20,entry4=title21)),title396,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$37)","v":""},{"$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$6=5),title182,\"\")","v":"USD/year"}]
[null,null,null,{"$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$6=5),title143,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$18:$I$19,\">0\")","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title182,\"\")","v":"USD/year"}]
[null,null,{"$f":"title382","v":"Machinery and operating cost"},{"$f":"title163","v":"Quantity "},{"$f":"title80","v":"Unit"},{"$f":"title163","v":"Quantity "},null,{"$f":"title80","v":"Unit"},"Total",{"$f":"title80","v":"Unit"}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F22=\"\",\"\",'Data Entry Needs'!$D$44)","v":""},{"$f":"+IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,3,FALSE),\"\")","v":""},{"$f":"+IFERROR(G22*D22*IF($F$11=title368,0,$D$18*COST_RES4!$E$10/COST_RES4!$E$11),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title182,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title143,\"\")","v":"Subtotal"},{"$f":"+I22","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title182,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$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$6=5),title182,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($R$6=7,title383,title384)&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12","v":"Collection price of  Please Select Please Select"},null,null,{"$f":"I24/COST_RES4!E10","v":{"$error":"#DIV/0!"}},"USD/t"]

{"sheet":"COST_RES1","index":16,"n_rows":110,"n_cols":14,"rows_kept":110,"cut":false,"hidden":false,"merged":[[100,3,101,3],[100,4,101,4],[100,5,101,5],[87,3,88,3],[87,4,88,4],[87,5,88,5],[78,3,79,3],[78,4,79,4],[78,5,79,5],[70,3,71,3],[70,4,71,4],[70,5,71,5],[54,3,55,3],[54,4,55,4],[59,3,60,3],[59,4,60,4],[59,5,60,5],[42,3,43,3],[42,4,43,4],[49,3,50,3],[49,4,50,4],[2,2,2,13],[36,3,37,3],[36,4,37,4],[31,6,31,11],[32,6,32,7],[32,8,32,9],[32,10,32,11],[5,2,5,3],[5,4,5,6],[10,8,11,8],[91,6,91,7],[87,10,87,11],[90,10,90,11],[88,10,88,11],[89,10,89,11],[89,8,89,9],[90,8,90,9],[91,8,91,9],[87,8,87,9],[88,8,88,9],[90,6,90,7],[87,6,87,7],[88,6,88,7],[89,6,89,7],[91,10,91,11],[92,8,92,9],[98,10,98,11],[92,10,92,11],[97,6,97,7],[97,10,97,11],[92,6,92,7],[98,6,98,7],[97,8,97,9],[98,8,98,9],[96,6,96,11]]}
[]
[]
[null,null,{"$f":"+UPPER(title112&'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12)","v":"PROCESSING COSTS FOR POWER GENERATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title61","v":"Use white cells to input data"},null,{"$f":"title62","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title113","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title114","v":"Summary of Operational Parameters"},null,null,null,{"$f":"title95","v":"Financial parameters"}]
[]
[null,null,{"$f":"title115","v":"Feedstock available (t/year)"},null,{"$f":"+'Data Entry Needs'!$D$13","v":0},null,{"$f":"title117","v":"Boiler"},null,{"$f":"+\"Stoker @\"&Steam_Calculator!$C$3","v":"Stoker @20 bar"},null,{"$f":"title231","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$55","v":0}]
[null,null,{"$f":"title116","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$D$14","v":0},null,{"$f":"title118","v":"Turbine"},null,{"$f":"+Steam_Calculator!$C$2","v":"Backpressure steam turbine"},null,{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$54","v":0}]
[null,null,{"$f":"title67","v":"Moisture content (%)"},null,{"$f":"+'Data Entry Needs'!$D$15","v":0},null,null,null,null,null,{"$f":"title126","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$56","v":0}]
[null,null,{"$f":"title68","v":"Size (mm)"},null,{"$f":"+'Data Entry Needs'!$D$16","v":0},null,{"$f":"title119","v":"Capacity utilization factor"},null,{"$f":"H34/8760","v":0},null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$53","v":0}]
[null,null,{"$f":"title72","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$D$20","v":0},null,{"$f":"title120","v":"Power conversion (kWh/kg feedstock)"},null,{"$f":"VLOOKUP(IF('Data Entry Needs'!$D$11=title19,'Data Entry Needs'!$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,{"$f":"+'Data Entry Needs'!F54","v":"Plant Cost Index during 5/2017"},null,null,{"$f":"+'Data Entry Needs'!I54","v":0}]
[null,null,null,null,null,null,{"$f":"title121","v":"Boiler efficiency (%)"},null,{"$f":"+Steam_Calculator!$C$4","v":0.63},null,{"$f":"IF('Data Entry Needs'!$AK$125=0,title129,title130)","v":"Price of electricity (USD/kWh) - Calculated"},null,null,{"$f":"+'Data Entry Needs'!$AL$125","v":0}]
[null,null,null,null,null,null,{"$f":"title122","v":"Turbine efficiency (%)"},null,{"$f":"+Steam_Calculator!$C$5","v":0.17},null,{"$f":"title127","v":"Project lifetime"},null,null,20]
[null,null,null,null,null,null,{"$f":"title123","v":"Power loss due to operation (%)"}]
[null,null,null,null,null,null,{"$f":"title124","v":"Operating hours per day"}]
[null,null,null,null,null,null,{"$f":"title125","v":"Power loss in distribution network (%)"}]
[]
[]
[]
[null,null,{"$f":"title131","v":"Transport Distance of Feedstock"},null,null,{"$f":"title132","v":"Transport Quantity"},null,null,{"$f":"title131","v":"Transport Distance of Feedstock"},null,null,{"$f":"title132","v":"Transport Quantity"}]
[]
[null,null,{"$f":"title133","v":"Distance small scale production (km)"},null,null,{"$f":"title135","v":"Small scale (t/year)"},null,{"$f":"+$G$39","v":{"$error":"#DIV/0!"}},{"$f":"title137","v":"Distance large scale production (km)"},null,null,{"$f":"title139","v":"Large scale (t/year)"},null,{"$f":"+$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title134","v":"Distance medium scale production (km)"},null,null,{"$f":"title136","v":"Medium scale (t/year)"},null,{"$f":"+$I$39","v":{"$error":"#DIV/0!"}},{"$f":"title138","v":"Transportation cost (USD/t/km)"},null,null,null,null,{"$f":"+'Data Entry Needs'!$D$46","v":0}]
[]
[]
[]
[null,null,{"$f":"title140","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title183","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,10,null,40,null,100]
[null,null,null,null,null,null,{"$f":"title187","v":"Operating hours per year"},{"$f":"$I$18*365","v":0},{"$f":"title187","v":"Operating hours per year"},{"$f":"$I$18*365","v":0},{"$f":"title187","v":"Operating hours per year"},{"$f":"$I$18*365","v":0}]
[]
[]
[null,null,null,{"$f":"title140","v":"Production Cost Details"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title162","v":"(USD/unit)"},{"$f":"title164","v":"(Unit/year)"},{"$f":"title165","v":"(USD/year)"},{"$f":"title164","v":"(Unit/year)"},{"$f":"title165","v":"(USD/year)"},{"$f":"title164","v":"(Unit/year)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title64","v":"Feedstock"},"t",{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!D$18,'Data Entry Needs'!D$19)","v":0},{"$f":"+Steam_Calculator!$C$8*'COST(ADJUSTED)_RES1'!F8*H34*Steam_Calculator!$F$2/(Steam_Calculator!$C$4*COST_RES1!$I$14*3.6*1000000)/(1-$I$17)","v":{"$error":"#DIV/0!"}},{"$f":"+G39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$8*'COST(ADJUSTED)_RES1'!G8*J34*Steam_Calculator!$F$2/(Steam_Calculator!$C$4*COST_RES1!$I$14*3.6*1000000)/(1-$I$17)","v":{"$error":"#DIV/0!"}},{"$f":"+I39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$8*'COST(ADJUSTED)_RES1'!H8*J34*Steam_Calculator!$F$2/(Steam_Calculator!$C$4*COST_RES1!$I$14*3.6*1000000)/(1-$I$17)","v":{"$error":"#DIV/0!"}},{"$f":"+K39*$F39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title142","v":"Water make-up + chemical additives"},"m3",{"$f":"+'Data Entry Needs'!$D$40+0.002*1000/4.56","v":0.43859649122807021},{"$f":"+Steam_Calculator!$C$9*'COST(ADJUSTED)_RES1'!F8*H34/1000","v":{"$error":"#DIV/0!"}},{"$f":"+G40*$F40","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$9*'COST(ADJUSTED)_RES1'!G8*J34/1000","v":{"$error":"#DIV/0!"}},{"$f":"+I40*$F40","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$9*'COST(ADJUSTED)_RES1'!H8*L34/1000","v":{"$error":"#DIV/0!"}},{"$f":"+K40*$F40","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H39:H40)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J39:J40)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L39:L40)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title144","v":"Labour and miscellaneous costs"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"\"(\"&title390&\")\"","v":"(USD/person-hour)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title85","v":"Unskilled worker"},{"$f":"title166","v":" # employee"},{"$f":"+'Data Entry Needs'!$D$37","v":0},1,{"$f":"+F45*G45*H34","v":0},3,{"$f":"+$F45*I45*$H$34","v":0},6,{"$f":"+$F45*K45*$H$34","v":0}]
[null,null,null,{"$f":"title103","v":"Skilled worker"},{"$f":"title166","v":" # employee"},{"$f":"+'Data Entry Needs'!I$37","v":0},1,{"$f":"+F46*G46*H34","v":0},{"$f":"+ROUND(I45/4,0)","v":1},{"$f":"+$F46*I46*$H$34","v":0},{"$f":"+ROUND(K45/3,0)","v":2},{"$f":"+$F46*K46*$H$34","v":0}]
[null,null,null,{"$f":"title107","v":"Miscellaneous costs"},null,null,{"$f":"+'Data Entry Needs'!$I$50","v":0},{"$f":"+G47*SUM(H45:H46)","v":0},{"$f":"+G47","v":0},{"$f":"+I47*SUM(J45:J46)","v":0},{"$f":"+G47","v":0},{"$f":"+K47*SUM(L45:L46)","v":0}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"+H45+H46+H47","v":0},null,{"$f":"+J45+J46+J47","v":0},null,{"$f":"+L45+L46+L47","v":0}]
[null,null,null,null,null,null,{"$f":"+SUM(G45:G46)","v":2},null,{"$f":"+SUM(I45:I46)","v":4},null,{"$f":"+SUM(K45:K46)","v":8}]
[null,null,null,{"$f":"title145","v":"Transport of feedstock"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title146","v":"Feedstock (farm to plant)"},"km",{"$f":"+'Data Entry Needs'!$D$46","v":0},{"$f":"+$E$25","v":0},{"$f":"+G52*F52*G39","v":{"$error":"#DIV/0!"}},{"$f":"+$E$26","v":0},{"$f":"+I52*$F52*I$39","v":{"$error":"#DIV/0!"}},{"$f":"+$K$25","v":0},{"$f":"+K52*$F52*K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"+H52","v":{"$error":"#DIV/0!"}},null,{"$f":"+J52","v":{"$error":"#DIV/0!"}},null,{"$f":"+L52","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title147","v":"Storage"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/year)",{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title64","v":"Feedstock"},"t",{"$f":"+$E$14","v":0},{"$f":"+STORAGE_RES1!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"+F57*G57","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES1!$I$38","v":{"$error":"#DIV/0!"}},{"$f":"I57*F57","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES1!$L$38","v":{"$error":"#DIV/0!"}},{"$f":"F57*K57","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L57)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title148","v":"Investment"},{"$f":"title80","v":"Unit"},{"$f":"title184","v":"Years"},"Total",{"$f":"title167","v":"Depreciation"},"Total",{"$f":"title167","v":"Depreciation"},"Total",{"$f":"title167","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"title165","v":"(USD/year)"},"(USD)",{"$f":"title165","v":"(USD/year)"},"(USD)",{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title149","v":"Equipments"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES1'!$F$22)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+G62/F62","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES1'!$G$22)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+I62/F62","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES1'!$H$22)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+K62/F62","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title150","v":"Building"},"USD",{"$f":"+$N$16","v":20},{"$f":"+'COST(ADJUSTED)_RES1'!$F$25","v":1909.96},{"$f":"+G63/F63","v":95.498000000000005},{"$f":"+'COST(ADJUSTED)_RES1'!$G$25","v":2499.6400000000003},{"$f":"+I63/F63","v":124.98200000000001},{"$f":"+'COST(ADJUSTED)_RES1'!$H$25","v":3679},{"$f":"+K63/F63","v":183.95}]
[null,null,null,{"$f":"title151","v":"Installation"},"USD",{"$f":"+$N$16","v":20},{"$f":"+'COST(ADJUSTED)_RES1'!$F$28","v":271.42857142857144},{"$f":"+G64/F64","v":13.571428571428573},{"$f":"+'COST(ADJUSTED)_RES1'!$G$28","v":1085.7142857142858},{"$f":"+I64/F64","v":54.285714285714292},{"$f":"+'COST(ADJUSTED)_RES1'!$H$28","v":2714.2857142857142},{"$f":"+K64/F64","v":135.71428571428572}]
[null,null,null,{"$f":"title152","v":"Distribution network"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES1'!$F$32)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+G65/F65","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES1'!$G32)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+I65/F65","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES1'!$H32)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+K65/F65","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title153","v":"Total Investment"},null,null,{"$f":"SUM(G62:G65)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I62:I65)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K62:K65)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"title168","v":"Total depreciation"},{"$f":"SUM(H62:H66)","v":{"$error":"#DIV/0!"}},{"$f":"title168","v":"Total depreciation"},{"$f":"SUM(J62:J66)","v":{"$error":"#DIV/0!"}},{"$f":"title168","v":"Total depreciation"},{"$f":"SUM(L62:L66)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title106","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$I$49","v":0},null,{"$f":"+F68*H67","v":{"$error":"#DIV/0!"}},null,{"$f":"+F68*$J$67","v":{"$error":"#DIV/0!"}},null,{"$f":"+$F$68*L67","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H67:H68)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J67:J68)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L67:L68)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title92","v":"Other costs"},{"$f":"title80","v":"Unit"},"Rate (%)",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title154","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$50","v":0},null,{"$f":"+(H45+H46+H68)*$F$73","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J45+J46+J68)*$F$73","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L45+L46+L68)*$F$73","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title155","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$49","v":0},null,{"$f":"+(H41+H48+H73+H68)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J41+J48+J73+J68)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L41+L48+L73+L68)*$F$74","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title156","v":"Loan interest"},"USD",{"$f":"+'Data Entry Needs'!$D$55","v":0},null,{"$f":"-FA10kW_RES1!G84","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA40kW_RES1!G84","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA100kW_RES1!G84","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H73:H75)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J73:J75)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L73:L75)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title169","v":"Share (%)"},"Total",{"$f":"title169","v":"Share (%)"},"Total",{"$f":"title169","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title157","v":"Total operating costs"},null,null,{"$f":"+H41+H48+H53+H58","v":{"$error":"#DIV/0!"}},{"$f":"+G81/$G$84","v":{"$error":"#DIV/0!"}},{"$f":"+J41+J48+J53+J58","v":{"$error":"#DIV/0!"}},{"$f":"+I81/$I$84","v":{"$error":"#DIV/0!"}},{"$f":"+L41+L48+L53+L58","v":{"$error":"#DIV/0!"}},{"$f":"+K81/$K$84","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title158","v":"Total fixed costs"},null,null,{"$f":"+H69","v":{"$error":"#DIV/0!"}},{"$f":"+G82/$G$84","v":{"$error":"#DIV/0!"}},{"$f":"+J69","v":{"$error":"#DIV/0!"}},{"$f":"+I82/$I$84","v":{"$error":"#DIV/0!"}},{"$f":"+L69","v":{"$error":"#DIV/0!"}},{"$f":"+K82/$K$84","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title159","v":"Total other costs"},null,null,{"$f":"+H77","v":{"$error":"#DIV/0!"}},{"$f":"+G83/$G$84","v":{"$error":"#DIV/0!"}},{"$f":"+J77","v":{"$error":"#DIV/0!"}},{"$f":"+I83/$I$84","v":{"$error":"#DIV/0!"}},{"$f":"+L77","v":{"$error":"#DIV/0!"}},{"$f":"+K83/$K$84","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title160","v":"Total production costs"},null,null,{"$f":"SUM(G81:G83)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I81:I83)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K81:K83)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title170","v":"Power generation"}]
[]
[null,null,null,null,{"$f":"title80","v":"Unit"},null,{"$f":"title163","v":"Quantity "},null,{"$f":"title163","v":"Quantity "},null,{"$f":"title163","v":"Quantity "}]
[null,null,null,null,null,null,{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title80&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title170","v":"Power generation"},{"$f":"title172","v":"kWh/year"},null,{"$f":"+G33*H34*(1-$I$17)","v":0},null,{"$f":"+I33*J34*(1-$I$17)","v":0},null,{"$f":"+K33*L34*(1-$I$17)","v":0}]
[null,null,null,{"$f":"title171","v":"Electricity - self use"},{"$f":"title172","v":"kWh/year"},null,{"$f":"-G90*10%","v":0},null,{"$f":"-I90*10%","v":0},null,{"$f":"-K90*10%","v":0}]
[null,null,null,{"$f":"title173","v":"Power loss in distribution network"},{"$f":"title172","v":"kWh/year"},null,{"$f":"-G90*$I$19","v":0},null,{"$f":"-I90*$I$19","v":0},null,{"$f":"-K90*$I$19","v":0}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,{"$f":"SUM(G90:H92)","v":0},null,{"$f":"SUM(I90:J92)","v":0},null,{"$f":"SUM(K90:L92)","v":0}]
[]
[null,null,{"$f":"title174","v":"Total Production Cost + Distribution"}]
[]
[null,null,null,null,null,null,{"$f":"$G$32","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G33","v":10},null,{"$f":"+I33","v":40},null,{"$f":"+K33","v":100}]
[null,null,null,{"$f":"title175","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G84/G93","v":{"$error":"#DIV/0!"}},null,{"$f":"I84/I93","v":{"$error":"#DIV/0!"}},null,{"$f":"K84/K93","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title180","v":"Average loan interest"},{"$f":"title80","v":"Unit"},{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title153","v":"Total Investment"},{"$f":"title176","v":"Loan amount"},{"$f":"title153","v":"Total Investment"},{"$f":"title176","v":"Loan amount"},{"$f":"title153","v":"Total Investment"},{"$f":"title176","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title176","v":"Loan amount"},"USD",{"$f":"+$N$11","v":0},{"$f":"G66","v":{"$error":"#DIV/0!"}},{"$f":"$F$103*G103","v":{"$error":"#DIV/0!"}},{"$f":"I66","v":{"$error":"#DIV/0!"}},{"$f":"$F$103*I103","v":{"$error":"#DIV/0!"}},{"$f":"K66","v":{"$error":"#DIV/0!"}},{"$f":"$F$103*K103","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title98","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0}]
[null,null,null,{"$f":"title177","v":"Loan payment"},{"$f":"title181","v":"USD/month"},null,null,{"$f":"PMT(H104/12,H107*12,H103,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(J104/12,J107*12,J103,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(L104/12,L107*12,L103,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title178","v":"Annual loan payment"},{"$f":"title182","v":"USD/year"},null,null,{"$f":"H105*12","v":{"$error":"#DIV/0!"}},null,{"$f":"J105*12","v":{"$error":"#DIV/0!"}},null,{"$f":"L105*12","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title99","v":"Loan term"},{"$f":"title102","v":"year"},null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0}]
[null,null,null,{"$f":"title179","v":"Total loan payment"},"USD",null,null,{"$f":"H106*H107","v":{"$error":"#DIV/0!"}},null,{"$f":"J106*J107","v":{"$error":"#DIV/0!"}},null,{"$f":"L106*L107","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title156","v":"Loan interest"},"USD",null,null,{"$f":"H108+H103","v":{"$error":"#DIV/0!"}},null,{"$f":"J108+J103","v":{"$error":"#DIV/0!"}},null,{"$f":"L108+L103","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title180","v":"Average loan interest"},{"$f":"title182","v":"USD/year"},null,null,{"$f":"H109/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"J109/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"L109/$N$16","v":{"$error":"#DIV/0!"}}]

{"sheet":"Steam_Calculator","index":17,"n_rows":35,"n_cols":7,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection turbine",{"$f":"title188","v":"Backpressure steam turbine"},null,"Escalation Factor",10]
[null,"Steam pressure","20 bar"]
[null,"Boiler efficiency",0.63,"biomass wet"]
[null,{"$f":"title118","v":"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,"Generator",400,"USD/kW","Mainteinance","2% investement"]
[null,"Microturbine",700,"USD/kW"]

{"sheet":"COST(ADJUSTED)_RES1","index":18,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":true,"merged":[[2,2,2,7],[4,5,4,7]]}
[]
[]
[null,null,"DETAILED INVESTMENT OF BIOMASS COMBUSTION FOR RURAL ELECTRIFICATION"]
[]
[null,null,null,null,null,"Capacities (kW of power generation)"]
[null,null,null,null,null,10,40,100]
[null,null,null,"Operating period","h/year",{"$f":"+COST_RES1!$H$34","v":0},{"$f":"+COST_RES1!$J$34","v":0},{"$f":"+COST_RES1!$L$34","v":0}]
[null,null,null,"Steam","kg/h",{"$f":"+COST_RES1!$G$90*3600/(COST_RES1!$I$16*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*'COST(ADJUSTED)_RES1'!F7)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES1!$I$90*3600/(COST_RES1!$I$16*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*'COST(ADJUSTED)_RES1'!G7)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES1!$K$90*3600/(COST_RES1!$I$16*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*'COST(ADJUSTED)_RES1'!H7)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Households","Household",{"$f":"+COST_RES1!G93/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES1!I93/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES1!K93/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}}]
[null,null,"Estimated distance covered (m)","m/household",10,{"$f":"+F9*$E$10","v":{"$error":"#DIV/0!"}},{"$f":"+G9*$E$10","v":{"$error":"#DIV/0!"}},{"$f":"+H9*$E$10","v":{"$error":"#DIV/0!"}}]
[null,null,"Equipments"]
[null,null,"Boiler","USDh/kg steam",127.8400072150072,{"$f":"+$E$12*F8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$12*G8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$12*H8","v":{"$error":"#DIV/0!"}}]
[null,null,"Condenser, cyclone, water pump, cooling tower","USDh/kg steam",127.03179279568167,{"$f":"+$E$13*F8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$13*G8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$13*H8","v":{"$error":"#DIV/0!"}}]
[null,null,"Back pressure steam turbine","USD/kW",561.11111111111097,{"$f":"+F6*700","v":7000},{"$f":"+$E$14*G6","v":22444.444444444438},{"$f":"+$E$14*H6","v":56111.111111111095}]
[null,null,"Biomass cutter ","USD",null,146.1619689708391,146.1619689708391,17500]
[null,null,"Biomass dryer ","USD",null,194.88262529445211,682.08918853058242]
[null,null,"Moisture meter ","USD",null,97.441312647226056,97.441312647226056]
[null,null,"Chain pulley block ","USD",null,58.464787588335639,126.67370644139388]
[null,null,"Water cooling system ","USD",null,0,584.64787588335639]
[null,null,"Other accessories ","USD",null,974.41312647226061,1753.9436276500689]
[null,null,"Generator","USD/kW",400,{"$f":"+$E$21*F6","v":4000},{"$f":"+$E$21*G6","v":16000},{"$f":"+$E$21*H6","v":40000}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F12:F21)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G12:G21)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H12:H21)","v":{"$error":"#DIV/0!"}}]
[null,null,"Building"]
[null,null,"Civil work (building, generator platform etc.)","USD",null,{"$f":"19.656* F6+ 1713.4","v":1909.96},{"$f":"19.656* G6+ 1713.4","v":2499.6400000000003},{"$f":"19.656* H6+ 1713.4","v":3679}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F24)","v":1909.96},{"$f":"SUM(G24)","v":2499.6400000000003},{"$f":"SUM(H24)","v":3679}]
[null,null,"Installation"]
[null,null,"Connection and earthing","USD/kW",27.142857142857142,{"$f":"($E$27*F6)","v":271.42857142857144},{"$f":"($E$27*G6)","v":1085.7142857142858},{"$f":"($E$27*H6)","v":2714.2857142857142}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F27)","v":271.42857142857144},{"$f":"SUM(G27)","v":1085.7142857142858},{"$f":"SUM(H27)","v":2714.2857142857142}]
[null,null,"Distribution network"]
[null,null,"Primary electricity cable","USD/m",7.4539999999999997,{"$f":"+F$10*$E30","v":{"$error":"#DIV/0!"}},{"$f":"+G$10*$E30","v":{"$error":"#DIV/0!"}},{"$f":"+H$10*$E30","v":{"$error":"#DIV/0!"}}]
[null,null,"Secondary cable, installation and meter","USD/household",164,{"$f":"+F$9*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+G$9*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+H$9*$E31","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F30:F31)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G30:G31)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H30:H31)","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA10kW_RES1","index":19,"n_rows":105,"n_cols":23,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,1,0,13],[9,2,9,3]]}
[null,{"$f":"title189","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 10 kW"}]
[]
[]
[{"$f":"title192","v":"Revenues"}]
[]
[null,{"$f":"title193","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title194","v":"Power generation capacity (kW)"},10,{"$f":"C8","v":10},{"$f":"D8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,{"$f":"title195","v":"Turbine type"},{"$f":"+COST_RES1!$I$11","v":"Backpressure steam turbine"}]
[]
[null,{"$f":"title125","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES1!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title187","v":"Operating hours per year"},{"$f":"+COST_RES1!$H$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title119","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title196","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title197","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title198","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES1!$I$19","v":0},{"$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":"title199","v":"Total power sold to the customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title128","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0}]
[null,{"$f":"title200","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title201","v":"Project lifetime (years)"},{"$f":"+COST_RES1!$N$16","v":20}]
[null,{"$f":"title202","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title203","v":"Lifespan of combustion system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title204","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title205","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title206","v":"Capital and operating cost"}]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title207","v":"Direct capital cost (USD)"}]
[null,{"$f":"title149","v":"Equipments"},{"$f":"COST_RES1!G62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title150","v":"Building"},{"$f":"COST_RES1!G63","v":1909.96}]
[null,{"$f":"title151","v":"Installation"},{"$f":"COST_RES1!G64","v":271.42857142857144}]
[null,{"$f":"title152","v":"Distribution network"},{"$f":"COST_RES1!G65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"SUM(C36:C39)","v":{"$error":"#DIV/0!"}},{"$f":"D36+D37+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title209","v":"Capital cost (USD/kW)"},{"$f":"C40/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title210","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title211","v":"Sub-total material cost (USD)"},{"$f":"C47+C55","v":{"$error":"#DIV/0!"}},{"$f":"D47+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title212","v":"Biomass cost (USD/year)"},{"$f":"C48*C49","v":{"$error":"#DIV/0!"}},{"$f":"D48*D49","v":{"$error":"#DIV/0!"}},{"$f":"E48*E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title213","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES1!$G$39","v":{"$error":"#DIV/0!"}},{"$f":"+C48","v":{"$error":"#DIV/0!"}},{"$f":"+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title214","v":"Biomass total price (USD/t)"},{"$f":"SUM(C50:C51)","v":0},{"$f":"SUM(D50:D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title215","v":"Biomass price (USD/t)"},{"$f":"+COST_RES1!$F$39","v":0},{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Biomass transportation cost (USD/t)"},{"$f":"+C52*C53","v":0},{"$f":"C51","v":0},{"$f":"D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title217","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES1!$F$52","v":0}]
[null,{"$f":"title218","v":"Transportation distant (km)"},{"$f":"+COST_RES1!$G$52","v":0}]
[]
[null,{"$f":"title219","v":"Water cost (USD/year)"},{"$f":"C56*C57","v":{"$error":"#DIV/0!"}},{"$f":"D56*D57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title220","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES1!$G$40","v":{"$error":"#DIV/0!"}},{"$f":"+C56","v":{"$error":"#DIV/0!"}},{"$f":"+D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title221","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES1!$F$40","v":0.43859649122807021},{"$f":"C57","v":0.43859649122807021},{"$f":"D57","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title222","v":"Sub-total operating cost (USD)"},{"$f":"C60+C61+C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title223","v":"Labour cost (USD)"},{"$f":"COST_RES1!H48","v":0},{"$f":"C60","v":0},{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title154","v":"Plant overhead"},{"$f":"COST_RES1!H73","v":{"$error":"#DIV/0!"}},{"$f":"C61","v":{"$error":"#DIV/0!"}},{"$f":"D61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title155","v":"General and administrative cost"},{"$f":"COST_RES1!H74","v":{"$error":"#DIV/0!"}},{"$f":"C62","v":{"$error":"#DIV/0!"}},{"$f":"D62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title224","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES1!H68","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":{"$error":"#DIV/0!"}},{"$f":"D63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title225","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES1!H67","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":{"$error":"#DIV/0!"}},{"$f":"D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title226","v":"Sub-total of storage capacity"},{"$f":"+COST_RES1!H58","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title227","v":"Total operation and maintenance cost (USD)"},{"$f":"C46+C59+C63+C65+C67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title228","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C69/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title95","v":"Financial parameters"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES1!$N$13","v":0}]
[null,{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES1!$N$11","v":0}]
[]
[null,{"$f":"title229","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title230","v":"Loan amount (USD )"},{"$f":"C75*C40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title231","v":"Loan interest rate (%)"},{"$f":"+COST_RES1!$N$10","v":0}]
[null,{"$f":"title126","v":"Loan term (years)"},{"$f":"+COST_RES1!$N$12","v":0}]
[null,{"$f":"title232","v":"Loan payment (USD/month)"},{"$f":"(PMT(C79/12,(12*C80),C78))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title233","v":"Loan payment (USD/year)"},null,{"$f":"IF(D73<=$C$80,$C$81*12,0)","v":0},{"$f":"IF(E73<=$C$80,$C$81*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Total loan payment (USD)"},{"$f":"SUM(D82:W82)","v":0}]
[null,{"$f":"title235","v":"Loan interest payment (USD)"},{"$f":"C83+C78","v":{"$error":"#DIV/0!"}},{"$f":"title240","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C84/C25","v":{"$error":"#DIV/0!"}},{"$f":"title241","v":"USD per year"}]
[]
[{"$f":"title167","v":"Depreciation"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title236","v":"Depreciation method"},{"$f":"title239","v":" Straight-line"}]
[null,{"$f":"title237","v":"Total depreciation (USD)"},null,{"$f":"COST_RES1!H67","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":{"$error":"#DIV/0!"}},{"$f":"E89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title242","v":"Base case project"}]
[{"$f":"title243","v":"Summary of this project - before tax"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Total revenue (USD)"},null,{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"-(C40-C78)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D69+D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title246","v":"Loan payment (USD)"},null,{"$f":"D82","v":0},{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C95:C98)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D95:D98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title248","v":"Financial analysis result"}]
[]
[null,{"$f":"title249","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C74,D99:W99)+C99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title250","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C103<0,title392,IRR(C99:W99,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title251","v":"Payback period (years)"},{"$f":"title252","v":" Please see Figure of the cumulative value of Net Profit - before tax"}]

{"sheet":"FA40kW_RES1","index":20,"n_rows":105,"n_cols":23,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,1,0,13],[9,2,9,3]]}
[null,{"$f":"title190","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 40 kW"}]
[]
[]
[{"$f":"title192","v":"Revenues"}]
[]
[null,{"$f":"title193","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title194","v":"Power generation capacity (kW)"},40,{"$f":"C8","v":40},{"$f":"D8","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[null,{"$f":"title195","v":"Turbine type"},{"$f":"+COST_RES1!$I$11","v":"Backpressure steam turbine"}]
[]
[null,{"$f":"title125","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES1!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title187","v":"Operating hours per year"},{"$f":"+COST_RES1!$J$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title119","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title196","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title197","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title198","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES1!$I$19","v":0},{"$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":"title199","v":"Total power sold to the customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title128","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0}]
[null,{"$f":"title200","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title201","v":"Project lifetime (years)"},{"$f":"+COST_RES1!$N$16","v":20}]
[null,{"$f":"title202","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title203","v":"Lifespan of combustion system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title204","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title205","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title206","v":"Capital and operating cost"}]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title207","v":"Direct capital cost (USD)"}]
[null,{"$f":"title149","v":"Equipments"},{"$f":"COST_RES1!I62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title150","v":"Building"},{"$f":"COST_RES1!I63","v":2499.6400000000003}]
[null,{"$f":"title151","v":"Installation"},{"$f":"COST_RES1!I64","v":1085.7142857142858}]
[null,{"$f":"title152","v":"Distribution network"},{"$f":"COST_RES1!I65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"SUM(C36:C39)","v":{"$error":"#DIV/0!"}},{"$f":"D36+D37+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title209","v":"Capital cost (USD/kW)"},{"$f":"C40/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title210","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title211","v":"Sub-total material cost (USD)"},{"$f":"C47+C55","v":{"$error":"#DIV/0!"}},{"$f":"D47+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title212","v":"Biomass cost (USD/year)"},{"$f":"C48*C49","v":{"$error":"#DIV/0!"}},{"$f":"D48*D49","v":{"$error":"#DIV/0!"}},{"$f":"E48*E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title213","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES1!$I$39","v":{"$error":"#DIV/0!"}},{"$f":"+C48","v":{"$error":"#DIV/0!"}},{"$f":"+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title214","v":"Biomass total price (USD/t)"},{"$f":"SUM(C50:C51)","v":0},{"$f":"SUM(D50:D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title215","v":"Biomass price (USD/t)"},{"$f":"+COST_RES1!$F$39","v":0},{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Biomass transportation cost (USD/t)"},{"$f":"+C52*C53","v":0},{"$f":"+C51","v":0},{"$f":"+D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title217","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES1!$F$52","v":0}]
[null,{"$f":"title218","v":"Transportation distant (km)"},{"$f":"+COST_RES1!$I$52","v":0}]
[]
[null,{"$f":"title219","v":"Water cost (USD/year)"},{"$f":"C56*C57","v":{"$error":"#DIV/0!"}},{"$f":"D56*D57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title220","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES1!$I$40","v":{"$error":"#DIV/0!"}},{"$f":"+C56","v":{"$error":"#DIV/0!"}},{"$f":"+D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title221","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES1!$F$40","v":0.43859649122807021},{"$f":"C57","v":0.43859649122807021},{"$f":"D57","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title222","v":"Sub-total operating cost (USD)"},{"$f":"C60+C61+C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title223","v":"Labour cost (USD)"},{"$f":"COST_RES1!J48","v":0},{"$f":"C60","v":0},{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title154","v":"Plant overhead"},{"$f":"COST_RES1!J73","v":{"$error":"#DIV/0!"}},{"$f":"C61","v":{"$error":"#DIV/0!"}},{"$f":"D61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title155","v":"General and administrative cost"},{"$f":"COST_RES1!J74","v":{"$error":"#DIV/0!"}},{"$f":"C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title224","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES1!J68","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title225","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES1!J67","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":{"$error":"#DIV/0!"}},{"$f":"D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title226","v":"Sub-total of storage capacity"},{"$f":"+COST_RES1!J58","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title227","v":"Total operation and maintenance cost (USD)"},{"$f":"C46+C59+C63+C65+C67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title228","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C69/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title95","v":"Financial parameters"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES1!$N$13","v":0}]
[null,{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES1!$N$11","v":0}]
[]
[null,{"$f":"title229","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title230","v":"Loan amount (USD )"},{"$f":"C75*C40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title231","v":"Loan interest rate (%)"},{"$f":"+COST_RES1!$N$10","v":0}]
[null,{"$f":"title126","v":"Loan term (years)"},{"$f":"+COST_RES1!$N$12","v":0}]
[null,{"$f":"title232","v":"Loan payment (USD/month)"},{"$f":"(PMT(C79/12,(12*C80),C78))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title233","v":"Loan payment (USD/year)"},null,{"$f":"IF(D73<=$C$80,$C$81*12,0)","v":0},{"$f":"IF(E73<=$C$80,$C$81*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Total loan payment (USD)"},{"$f":"SUM(D82:W82)","v":0}]
[null,{"$f":"title235","v":"Loan interest payment (USD)"},{"$f":"C83+C78","v":{"$error":"#DIV/0!"}},{"$f":"title240","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C84/C25","v":{"$error":"#DIV/0!"}},{"$f":"title241","v":"USD per year"}]
[]
[{"$f":"title167","v":"Depreciation"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title236","v":"Depreciation method"},{"$f":"title239","v":" Straight-line"}]
[null,{"$f":"title237","v":"Total depreciation (USD)"},null,{"$f":"COST_RES1!H67","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":{"$error":"#DIV/0!"}},{"$f":"E89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title242","v":"Base case project"}]
[{"$f":"title243","v":"Summary of this project - before tax"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Total revenue (USD)"},null,{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"-(C40-C78)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D69+D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title246","v":"Loan payment (USD)"},null,{"$f":"D82","v":0},{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C95:C98)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D95:D98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title248","v":"Financial analysis result"}]
[]
[null,{"$f":"title249","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C74,D99:W99)+C99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title250","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C103<0,title392,IRR(C99:W99,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title251","v":"Payback period (years)"},{"$f":"title252","v":" Please see Figure of the cumulative value of Net Profit - before tax"}]

{"sheet":"FA100kW_RES1","index":21,"n_rows":105,"n_cols":23,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,1,0,13],[9,2,9,3]]}
[null,{"$f":"title191","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 100 kW"}]
[]
[]
[{"$f":"title192","v":"Revenues"}]
[]
[null,{"$f":"title193","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title194","v":"Power generation capacity (kW)"},100,{"$f":"C8","v":100},{"$f":"D8","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,{"$f":"title195","v":"Turbine type"},{"$f":"+COST_RES1!$I$11","v":"Backpressure steam turbine"}]
[]
[null,{"$f":"title125","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES1!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title187","v":"Operating hours per year"},{"$f":"+COST_RES1!$L$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title119","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title196","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title197","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title198","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES1!$I$19","v":0},{"$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":"title199","v":"Total power sold to the customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title128","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0}]
[null,{"$f":"title200","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title201","v":"Project lifetime (years)"},{"$f":"+COST_RES1!$N$16","v":20}]
[null,{"$f":"title202","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title203","v":"Lifespan of combustion system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title204","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title205","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title206","v":"Capital and operating cost"}]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title207","v":"Direct capital cost (USD)"}]
[null,{"$f":"title149","v":"Equipments"},{"$f":"COST_RES1!K62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title150","v":"Building"},{"$f":"COST_RES1!K63","v":3679}]
[null,{"$f":"title151","v":"Installation"},{"$f":"COST_RES1!K64","v":2714.2857142857142}]
[null,{"$f":"title152","v":"Distribution network"},{"$f":"COST_RES1!K65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"SUM(C36:C39)","v":{"$error":"#DIV/0!"}},{"$f":"D36+D37+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title209","v":"Capital cost (USD/kW)"},{"$f":"C40/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title210","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title211","v":"Sub-total material cost (USD)"},{"$f":"C47+C55","v":{"$error":"#DIV/0!"}},{"$f":"D47+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title212","v":"Biomass cost (USD/year)"},{"$f":"C48*C49","v":{"$error":"#DIV/0!"}},{"$f":"D48*D49","v":{"$error":"#DIV/0!"}},{"$f":"E48*E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title213","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES1!$K$39","v":{"$error":"#DIV/0!"}},{"$f":"+C48","v":{"$error":"#DIV/0!"}},{"$f":"+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title214","v":"Biomass total price (USD/t)"},{"$f":"SUM(C50:C51)","v":0},{"$f":"SUM(D50:D51)","v":0},{"$f":"SUM(E50:E51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title215","v":"Biomass price (USD/t)"},{"$f":"+COST_RES1!$F$39","v":0},{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Biomass transportation cost (USD/t)"},{"$f":"+C52*C53","v":0},{"$f":"+C51","v":0},{"$f":"+D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title217","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES1!$F$52","v":0}]
[null,{"$f":"title218","v":"Transportation distant (km)"},{"$f":"+COST_RES1!$K$52","v":0}]
[]
[null,{"$f":"title219","v":"Water cost (USD/year)"},{"$f":"C56*C57","v":{"$error":"#DIV/0!"}},{"$f":"D56*D57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title220","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES1!$K$40","v":{"$error":"#DIV/0!"}},{"$f":"+C56","v":{"$error":"#DIV/0!"}},{"$f":"+D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title221","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES1!$F$40","v":0.43859649122807021},{"$f":"C57","v":0.43859649122807021},{"$f":"D57","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title222","v":"Sub-total operating cost (USD)"},{"$f":"C60+C61+C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title223","v":"Labour cost (USD)"},{"$f":"COST_RES1!L48","v":0},{"$f":"C60","v":0},{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title154","v":"Plant overhead"},{"$f":"COST_RES1!L73","v":{"$error":"#DIV/0!"}},{"$f":"C61","v":{"$error":"#DIV/0!"}},{"$f":"D61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title155","v":"General and administrative cost"},{"$f":"COST_RES1!L74","v":{"$error":"#DIV/0!"}},{"$f":"C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title224","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES1!L68","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title225","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES1!L67","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":{"$error":"#DIV/0!"}},{"$f":"D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title226","v":"Sub-total of storage capacity"},{"$f":"+COST_RES1!L58","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title227","v":"Total operation and maintenance cost (USD)"},{"$f":"C46+C59+C63+C65+C67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title228","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C69/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title95","v":"Financial parameters"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES1!$N$13","v":0}]
[null,"Debt ratio (%)",{"$f":"+COST_RES1!$N$11","v":0}]
[]
[null,{"$f":"title229","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title230","v":"Loan amount (USD )"},{"$f":"C75*C40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title231","v":"Loan interest rate (%)"},{"$f":"+COST_RES1!$N$10","v":0}]
[null,{"$f":"title126","v":"Loan term (years)"},{"$f":"+COST_RES1!$N$12","v":0}]
[null,{"$f":"title232","v":"Loan payment (USD/month)"},{"$f":"(PMT(C79/12,(12*C80),C78))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title233","v":"Loan payment (USD/year)"},null,{"$f":"IF(D73<=$C$80,$C$81*12,0)","v":0},{"$f":"IF(E73<=$C$80,$C$81*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Total loan payment (USD)"},{"$f":"SUM(D82:W82)","v":0}]
[null,{"$f":"title235","v":"Loan interest payment (USD)"},{"$f":"C83+C78","v":{"$error":"#DIV/0!"}},{"$f":"title240","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C84/C25","v":{"$error":"#DIV/0!"}},{"$f":"title241","v":"USD per year"}]
[]
[{"$f":"title167","v":"Depreciation"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title236","v":"Depreciation method"},{"$f":"title239","v":" Straight-line"}]
[null,{"$f":"title237","v":"Total depreciation (USD)"},null,{"$f":"COST_RES1!H67","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":{"$error":"#DIV/0!"}},{"$f":"E89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title242","v":"Base case project"}]
[{"$f":"title243","v":"Summary of this project - before tax"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Total revenue (USD)"},null,{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"-(C40-C78)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D69+D65","v":{"$error":"#DIV/0!"}},{"$f":"-E69+E65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title246","v":"Loan payment (USD)"},null,{"$f":"D82","v":0},{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C95:C98)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D95:D98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title248","v":"Financial analysis result"}]
[]
[null,{"$f":"title249","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C74,D99:W99)+C99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title250","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C103<0,title392,IRR(C99:W99,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title251","v":"Payback period (years)"},{"$f":"title252","v":" Please see Figure of the cumulative value of Net Profit - before tax"}]

{"sheet":"COST_RES2","index":22,"n_rows":110,"n_cols":14,"rows_kept":110,"cut":false,"hidden":false,"merged":[[100,3,101,3],[100,4,101,4],[100,5,101,5],[96,6,96,11],[97,6,97,7],[97,8,97,9],[97,10,97,11],[98,6,98,7],[98,8,98,9],[98,10,98,11],[91,6,91,7],[91,8,91,9],[91,10,91,11],[92,6,92,7],[92,8,92,9],[92,10,92,11],[89,6,89,7],[89,8,89,9],[89,10,89,11],[90,6,90,7],[90,8,90,9],[90,10,90,11],[87,6,87,7],[87,8,87,9],[87,10,87,11],[88,6,88,7],[88,8,88,9],[88,10,88,11],[78,3,79,3],[78,4,79,4],[78,5,79,5],[87,3,88,3],[87,4,88,4],[87,5,88,5],[70,3,71,3],[70,4,71,4],[70,5,71,5],[36,3,37,3],[36,4,37,4],[42,3,43,3],[42,4,43,4],[49,3,50,3],[49,4,50,4],[54,3,55,3],[54,4,55,4],[59,3,60,3],[59,4,60,4],[59,5,60,5],[32,6,32,7],[32,8,32,9],[32,10,32,11],[2,2,2,13],[5,2,5,3],[5,4,5,6],[10,8,11,8],[31,6,31,11]]}
[]
[]
[null,null,{"$f":"+UPPER(title112&'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12)","v":"PROCESSING COSTS FOR POWER GENERATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title61","v":"Use white cells to input data"},null,{"$f":"title62","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title113","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title114","v":"Summary of Operational Parameters"},null,null,null,{"$f":"title95","v":"Financial parameters"}]
[]
[null,null,{"$f":"title115","v":"Feedstock available (t/year)"},null,{"$f":"+'Data Entry Needs'!$E$13","v":0},null,{"$f":"title117","v":"Boiler"},null,{"$f":"+\"Stoker @\"&Steam_Calculator!$C$3","v":"Stoker @20 bar"},null,{"$f":"title231","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$55","v":0}]
[null,null,{"$f":"title116","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$E$14","v":0},null,{"$f":"title118","v":"Turbine"},null,{"$f":"+Steam_Calculator!$C$2","v":"Backpressure steam turbine"},null,{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$54","v":0}]
[null,null,{"$f":"title67","v":"Moisture content (%)"},null,{"$f":"+'Data Entry Needs'!$E$15","v":0},null,null,null,null,null,{"$f":"title126","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$56","v":0}]
[null,null,{"$f":"title68","v":"Size (mm)"},null,{"$f":"+'Data Entry Needs'!$E$16","v":0},null,{"$f":"title119","v":"Capacity utilization factor"},null,{"$f":"H34/8760","v":0},null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$53","v":0}]
[null,null,{"$f":"title72","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$E$20","v":0},null,{"$f":"title120","v":"Power conversion (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$E$11=title19,'Data Entry Needs'!$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,{"$f":"+'Data Entry Needs'!F54","v":"Plant Cost Index during 5/2017"},null,null,{"$f":"+'Data Entry Needs'!I54","v":0}]
[null,null,null,null,null,null,{"$f":"title121","v":"Boiler efficiency (%)"},null,{"$f":"+Steam_Calculator!$C$4","v":0.63},null,{"$f":"IF('Data Entry Needs'!$AK$125=0,title129,title130)","v":"Price of electricity (USD/kWh) - Calculated"},null,null,{"$f":"+'Data Entry Needs'!$AL$125","v":0}]
[null,null,null,null,null,null,{"$f":"title122","v":"Turbine efficiency (%)"},null,{"$f":"+Steam_Calculator!$C$5","v":0.17},null,{"$f":"title127","v":"Project lifetime"},null,null,20]
[null,null,null,null,null,null,{"$f":"title123","v":"Power loss due to operation (%)"}]
[null,null,null,null,null,null,{"$f":"title124","v":"Operating hours per day"}]
[null,null,null,null,null,null,{"$f":"title125","v":"Power loss in distribution network (%)"}]
[]
[]
[]
[null,null,{"$f":"title131","v":"Transport Distance of Feedstock"},null,null,{"$f":"title132","v":"Transport Quantity"},null,null,{"$f":"title131","v":"Transport Distance of Feedstock"},null,null,{"$f":"title132","v":"Transport Quantity"}]
[]
[null,null,{"$f":"title133","v":"Distance small scale production (km)"},null,null,{"$f":"title135","v":"Small scale (t/year)"},null,{"$f":"+$G$39","v":{"$error":"#DIV/0!"}},{"$f":"title137","v":"Distance large scale production (km)"},null,null,{"$f":"title139","v":"Large scale (t/year)"},null,{"$f":"+$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title134","v":"Distance medium scale production (km)"},null,null,{"$f":"title136","v":"Medium scale (t/year)"},null,{"$f":"+$I$39","v":{"$error":"#DIV/0!"}},{"$f":"title138","v":"Transportation cost (USD/t/km)"},null,null,null,null,{"$f":"+'Data Entry Needs'!$D$46","v":0}]
[]
[]
[]
[null,null,{"$f":"title140","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title183","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,10,null,40,null,100]
[null,null,null,null,null,null,{"$f":"title187","v":"Operating hours per year"},{"$f":"$I$18*365","v":0},{"$f":"title187","v":"Operating hours per year"},{"$f":"$I$18*365","v":0},{"$f":"title187","v":"Operating hours per year"},{"$f":"$I$18*365","v":0}]
[]
[]
[null,null,null,{"$f":"title140","v":"Production Cost Details"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title162","v":"(USD/unit)"},{"$f":"title164","v":"(Unit/year)"},{"$f":"title165","v":"(USD/year)"},{"$f":"title164","v":"(Unit/year)"},{"$f":"title165","v":"(USD/year)"},{"$f":"title164","v":"(Unit/year)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title64","v":"Feedstock"},"t",{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!E$18,'Data Entry Needs'!E$19)","v":0},{"$f":"+Steam_Calculator!$C$8*'COST(ADJUSTED)_RES2'!F8*H34*Steam_Calculator!$F$2/(Steam_Calculator!$C$4*COST_RES2!$I$14*3.6*1000000)/(1-$I$17)","v":{"$error":"#DIV/0!"}},{"$f":"+G39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$8*'COST(ADJUSTED)_RES2'!G8*J34*Steam_Calculator!$F$2/(Steam_Calculator!$C$4*COST_RES2!$I$14*3.6*1000000)/(1-$I$17)","v":{"$error":"#DIV/0!"}},{"$f":"+I39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$8*'COST(ADJUSTED)_RES2'!H8*J34*Steam_Calculator!$F$2/(Steam_Calculator!$C$4*COST_RES2!$I$14*3.6*1000000)/(1-$I$17)","v":{"$error":"#DIV/0!"}},{"$f":"+K39*$F39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title142","v":"Water make-up + chemical additives"},"m3",{"$f":"+'Data Entry Needs'!$D$40+0.002*1000/4.56","v":0.43859649122807021},{"$f":"+Steam_Calculator!$C$9*'COST(ADJUSTED)_RES2'!F8*H34/1000","v":{"$error":"#DIV/0!"}},{"$f":"+G40*$F40","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$9*'COST(ADJUSTED)_RES2'!G8*J34/1000","v":{"$error":"#DIV/0!"}},{"$f":"+I40*$F40","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$9*'COST(ADJUSTED)_RES2'!H8*L34/1000","v":{"$error":"#DIV/0!"}},{"$f":"+K40*$F40","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H39:H40)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J39:J40)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L39:L40)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title144","v":"Labour and miscellaneous costs"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"\"(\"&title390&\")\"","v":"(USD/person-hour)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title85","v":"Unskilled worker"},{"$f":"title166","v":" # employee"},{"$f":"+'Data Entry Needs'!$D$37","v":0},1,{"$f":"+F45*G45*H34","v":0},3,{"$f":"+$F45*I45*$H$34","v":0},6,{"$f":"+$F45*K45*$H$34","v":0}]
[null,null,null,{"$f":"title103","v":"Skilled worker"},{"$f":"title166","v":" # employee"},{"$f":"+'Data Entry Needs'!I$37","v":0},1,{"$f":"+F46*G46*H34","v":0},{"$f":"+ROUND(I45/4,0)","v":1},{"$f":"+$F46*I46*$H$34","v":0},{"$f":"+ROUND(K45/3,0)","v":2},{"$f":"+$F46*K46*$H$34","v":0}]
[null,null,null,{"$f":"title107","v":"Miscellaneous costs"},null,null,{"$f":"+'Data Entry Needs'!$I$50","v":0},{"$f":"+G47*SUM(H45:H46)","v":0},{"$f":"+G47","v":0},{"$f":"+I47*SUM(J45:J46)","v":0},{"$f":"+G47","v":0},{"$f":"+K47*SUM(L45:L46)","v":0}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"+H45+H46+H47","v":0},null,{"$f":"+J45+J46+J47","v":0},null,{"$f":"+L45+L46+L47","v":0}]
[null,null,null,null,null,null,{"$f":"+SUM(G45:G46)","v":2},null,{"$f":"+SUM(I45:I46)","v":4},null,{"$f":"+SUM(K45:K46)","v":8}]
[null,null,null,{"$f":"title145","v":"Transport of feedstock"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title146","v":"Feedstock (farm to plant)"},"km",{"$f":"+'Data Entry Needs'!$D$46","v":0},{"$f":"+$E$25","v":0},{"$f":"+G52*F52*G39","v":{"$error":"#DIV/0!"}},{"$f":"+$E$26","v":0},{"$f":"+I52*$F52*I$39","v":{"$error":"#DIV/0!"}},{"$f":"+$K$25","v":0},{"$f":"+K52*$F52*K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"+H52","v":{"$error":"#DIV/0!"}},null,{"$f":"+J52","v":{"$error":"#DIV/0!"}},null,{"$f":"+L52","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title147","v":"Storage"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/year)",{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title64","v":"Feedstock"},"t",{"$f":"+$E$14","v":0},{"$f":"+STORAGE_RES2!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"+F57*G57","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES2!$I$38","v":{"$error":"#DIV/0!"}},{"$f":"I57*F57","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES2!$L$38","v":{"$error":"#DIV/0!"}},{"$f":"F57*K57","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L57)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title148","v":"Investment"},{"$f":"title80","v":"Unit"},"Years","Total",{"$f":"title167","v":"Depreciation"},"Total",{"$f":"title167","v":"Depreciation"},"Total",{"$f":"title167","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"title165","v":"(USD/year)"},"(USD)",{"$f":"title165","v":"(USD/year)"},"(USD)",{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title149","v":"Equipments"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES2'!$F$22)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+G62/F62","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES2'!$G$22)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+I62/F62","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES2'!$H$22)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+K62/F62","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title150","v":"Building"},"USD",{"$f":"+$N$16","v":20},{"$f":"+'COST(ADJUSTED)_RES2'!$F$25","v":1909.96},{"$f":"+G63/F63","v":95.498000000000005},{"$f":"+'COST(ADJUSTED)_RES2'!$G$25","v":2499.6400000000003},{"$f":"+I63/F63","v":124.98200000000001},{"$f":"+'COST(ADJUSTED)_RES2'!$H$25","v":3679},{"$f":"+K63/F63","v":183.95}]
[null,null,null,{"$f":"title151","v":"Installation"},"USD",{"$f":"+$N$16","v":20},{"$f":"+'COST(ADJUSTED)_RES2'!$F$28","v":271.42857142857144},{"$f":"+G64/F64","v":13.571428571428573},{"$f":"+'COST(ADJUSTED)_RES2'!$G$28","v":1085.7142857142858},{"$f":"+I64/F64","v":54.285714285714292},{"$f":"+'COST(ADJUSTED)_RES2'!$H$28","v":2714.2857142857142},{"$f":"+K64/F64","v":135.71428571428572}]
[null,null,null,{"$f":"title152","v":"Distribution network"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES2'!$F$32)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+G65/F65","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES2'!$G32)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+I65/F65","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES2'!$H32)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+K65/F65","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title153","v":"Total Investment"},null,null,{"$f":"SUM(G62:G65)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I62:I65)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K62:K65)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"title168","v":"Total depreciation"},{"$f":"SUM(H62:H66)","v":{"$error":"#DIV/0!"}},{"$f":"title168","v":"Total depreciation"},{"$f":"SUM(J62:J66)","v":{"$error":"#DIV/0!"}},{"$f":"title168","v":"Total depreciation"},{"$f":"SUM(L62:L66)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title106","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$I$49","v":0},null,{"$f":"+F68*H67","v":{"$error":"#DIV/0!"}},null,{"$f":"+F68*$J$67","v":{"$error":"#DIV/0!"}},null,{"$f":"+$F$68*L67","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H67:H68)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J67:J68)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L67:L68)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title92","v":"Other costs"},{"$f":"title80","v":"Unit"},"Rate (%)",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title154","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$50","v":0},null,{"$f":"+(H45+H46+H68)*$F$73","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J45+J46+J68)*$F$73","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L45+L46+L68)*$F$73","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title155","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$49","v":0},null,{"$f":"+(H41+H48+H73+H68)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J41+J48+J73+J68)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L41+L48+L73+L68)*$F$74","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title156","v":"Loan interest"},"USD",{"$f":"+'Data Entry Needs'!$D$55","v":0},null,{"$f":"-FA10kW_RES2!G84","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA40kW_RES2!G84","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA100kW_RES2!G84","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H73:H75)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J73:J75)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L73:L75)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title169","v":"Share (%)"},"Total",{"$f":"title169","v":"Share (%)"},"Total",{"$f":"title169","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title157","v":"Total operating costs"},null,null,{"$f":"+H41+H48+H53+H58","v":{"$error":"#DIV/0!"}},{"$f":"+G81/$G$84","v":{"$error":"#DIV/0!"}},{"$f":"+J41+J48+J53+J58","v":{"$error":"#DIV/0!"}},{"$f":"+I81/$I$84","v":{"$error":"#DIV/0!"}},{"$f":"+L41+L48+L53+L58","v":{"$error":"#DIV/0!"}},{"$f":"+K81/$K$84","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title158","v":"Total fixed costs"},null,null,{"$f":"+H69","v":{"$error":"#DIV/0!"}},{"$f":"+G82/$G$84","v":{"$error":"#DIV/0!"}},{"$f":"+J69","v":{"$error":"#DIV/0!"}},{"$f":"+I82/$I$84","v":{"$error":"#DIV/0!"}},{"$f":"+L69","v":{"$error":"#DIV/0!"}},{"$f":"+K82/$K$84","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title159","v":"Total other costs"},null,null,{"$f":"+H77","v":{"$error":"#DIV/0!"}},{"$f":"+G83/$G$84","v":{"$error":"#DIV/0!"}},{"$f":"+J77","v":{"$error":"#DIV/0!"}},{"$f":"+I83/$I$84","v":{"$error":"#DIV/0!"}},{"$f":"+L77","v":{"$error":"#DIV/0!"}},{"$f":"+K83/$K$84","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title160","v":"Total production costs"},null,null,{"$f":"SUM(G81:G83)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I81:I83)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K81:K83)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title170","v":"Power generation"}]
[]
[null,null,null,null,{"$f":"title80","v":"Unit"},null,{"$f":"title163","v":"Quantity "},null,{"$f":"title163","v":"Quantity "},null,{"$f":"title163","v":"Quantity "}]
[null,null,null,null,null,null,{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title80&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title170","v":"Power generation"},{"$f":"title172","v":"kWh/year"},null,{"$f":"+G33*H34*(1-$I$17)","v":0},null,{"$f":"+I33*J34*(1-$I$17)","v":0},null,{"$f":"+K33*L34*(1-$I$17)","v":0}]
[null,null,null,{"$f":"title171","v":"Electricity - self use"},{"$f":"title172","v":"kWh/year"},null,{"$f":"-G90*10%","v":0},null,{"$f":"-I90*10%","v":0},null,{"$f":"-K90*10%","v":0}]
[null,null,null,{"$f":"title173","v":"Power loss in distribution network"},{"$f":"title172","v":"kWh/year"},null,{"$f":"-G90*$I$19","v":0},null,{"$f":"-I90*$I$19","v":0},null,{"$f":"-K90*$I$19","v":0}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,{"$f":"SUM(G90:H92)","v":0},null,{"$f":"SUM(I90:J92)","v":0},null,{"$f":"SUM(K90:L92)","v":0}]
[]
[null,null,{"$f":"title174","v":"Total Production Cost + Distribution"}]
[]
[null,null,null,null,null,null,{"$f":"$G$32","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G33","v":10},null,{"$f":"+I33","v":40},null,{"$f":"+K33","v":100}]
[null,null,null,{"$f":"title175","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G84/G93","v":{"$error":"#DIV/0!"}},null,{"$f":"I84/I93","v":{"$error":"#DIV/0!"}},null,{"$f":"K84/K93","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title180","v":"Average loan interest"},{"$f":"title80","v":"Unit"},{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title153","v":"Total Investment"},{"$f":"title176","v":"Loan amount"},{"$f":"title153","v":"Total Investment"},{"$f":"title176","v":"Loan amount"},{"$f":"title153","v":"Total Investment"},{"$f":"title176","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title176","v":"Loan amount"},"USD",{"$f":"+$N$11","v":0},{"$f":"G66","v":{"$error":"#DIV/0!"}},{"$f":"$F$103*G103","v":{"$error":"#DIV/0!"}},{"$f":"I66","v":{"$error":"#DIV/0!"}},{"$f":"$F$103*I103","v":{"$error":"#DIV/0!"}},{"$f":"K66","v":{"$error":"#DIV/0!"}},{"$f":"$F$103*K103","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title98","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0}]
[null,null,null,{"$f":"title177","v":"Loan payment"},{"$f":"title181","v":"USD/month"},null,null,{"$f":"PMT(H104/12,H107*12,H103,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(J104/12,J107*12,J103,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(L104/12,L107*12,L103,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title178","v":"Annual loan payment"},{"$f":"title182","v":"USD/year"},null,null,{"$f":"H105*12","v":{"$error":"#DIV/0!"}},null,{"$f":"J105*12","v":{"$error":"#DIV/0!"}},null,{"$f":"L105*12","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title99","v":"Loan term"},{"$f":"title102","v":"year"},null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0}]
[null,null,null,{"$f":"title179","v":"Total loan payment"},"USD",null,null,{"$f":"H106*H107","v":{"$error":"#DIV/0!"}},null,{"$f":"J106*J107","v":{"$error":"#DIV/0!"}},null,{"$f":"L106*L107","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title156","v":"Loan interest"},"USD",null,null,{"$f":"H108+H103","v":{"$error":"#DIV/0!"}},null,{"$f":"J108+J103","v":{"$error":"#DIV/0!"}},null,{"$f":"L108+L103","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title180","v":"Average loan interest"},{"$f":"title182","v":"USD/year"},null,null,{"$f":"H109/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"J109/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"L109/$N$16","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST(ADJUSTED)_RES2","index":23,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":true,"merged":[[2,2,2,7],[4,5,4,7]]}
[]
[]
[null,null,"DETAILED INVESTMENT OF BIOMASS COMBUSTION FOR RURAL ELECTRIFICATION"]
[]
[null,null,null,null,null,"Capacities (kW of power generation)"]
[null,null,null,null,null,10,40,100]
[null,null,null,"Operating period","h/year",{"$f":"+COST_RES2!$H$34","v":0},{"$f":"+COST_RES2!$J$34","v":0},{"$f":"+COST_RES2!$L$34","v":0}]
[null,null,null,"Steam","kg/h",{"$f":"+COST_RES2!$G$90*3600/(COST_RES2!$I$16*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*'COST(ADJUSTED)_RES2'!F7)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES2!$I$90*3600/(COST_RES2!$I$16*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*'COST(ADJUSTED)_RES2'!G7)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES2!$K$90*3600/(COST_RES2!$I$16*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*'COST(ADJUSTED)_RES2'!H7)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Households","Household",{"$f":"+COST_RES2!G93/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES2!I93/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES2!K93/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}}]
[null,null,"Estimated distance covered (m)","m/household",10,{"$f":"+F9*$E$10","v":{"$error":"#DIV/0!"}},{"$f":"+G9*$E$10","v":{"$error":"#DIV/0!"}},{"$f":"+H9*$E$10","v":{"$error":"#DIV/0!"}}]
[null,null,"Equipments"]
[null,null,"Boiler","USDh/kg steam",127.8400072150072,{"$f":"+$E$12*F8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$12*G8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$12*H8","v":{"$error":"#DIV/0!"}}]
[null,null,"Condenser, cyclone, water pump, cooling tower","USDh/kg steam",127.03179279568167,{"$f":"+$E$13*F8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$13*G8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$13*H8","v":{"$error":"#DIV/0!"}}]
[null,null,"Back pressure steam turbine","USD/kW",561.11111111111097,{"$f":"+F6*700","v":7000},{"$f":"+$E$14*G6","v":22444.444444444438},{"$f":"+$E$14*H6","v":56111.111111111095}]
[null,null,"Biomass cutter ","USD",null,146.1619689708391,146.1619689708391,17500]
[null,null,"Biomass dryer ","USD",null,194.88262529445211,682.08918853058242]
[null,null,"Moisture meter ","USD",null,97.441312647226056,97.441312647226056]
[null,null,"Chain pulley block ","USD",null,58.464787588335639,126.67370644139388]
[null,null,"Water cooling system ","USD",null,0,584.64787588335639]
[null,null,"Other accessories ","USD",null,974.41312647226061,1753.9436276500689]
[null,null,"Generator","USD/kW",400,{"$f":"+$E$21*F6","v":4000},{"$f":"+$E$21*G6","v":16000},{"$f":"+$E$21*H6","v":40000}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F12:F21)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G12:G21)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H12:H21)","v":{"$error":"#DIV/0!"}}]
[null,null,"Building"]
[null,null,"Civil work (building, generator platform etc.)","USD",null,{"$f":"19.656* F6+ 1713.4","v":1909.96},{"$f":"19.656* G6+ 1713.4","v":2499.6400000000003},{"$f":"19.656* H6+ 1713.4","v":3679}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F24)","v":1909.96},{"$f":"SUM(G24)","v":2499.6400000000003},{"$f":"SUM(H24)","v":3679}]
[null,null,"Installation"]
[null,null,"Connection and earthing","USD/kW",27.142857142857142,{"$f":"($E$27*F6)","v":271.42857142857144},{"$f":"($E$27*G6)","v":1085.7142857142858},{"$f":"($E$27*H6)","v":2714.2857142857142}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F27)","v":271.42857142857144},{"$f":"SUM(G27)","v":1085.7142857142858},{"$f":"SUM(H27)","v":2714.2857142857142}]
[null,null,"Distribution network"]
[null,null,"Primary electricity cable","USD/m",7.4539999999999997,{"$f":"+F$10*$E30","v":{"$error":"#DIV/0!"}},{"$f":"+G$10*$E30","v":{"$error":"#DIV/0!"}},{"$f":"+H$10*$E30","v":{"$error":"#DIV/0!"}}]
[null,null,"Secondary cable, installation and meter","USD/household",164,{"$f":"+F$9*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+G$9*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+H$9*$E31","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F30:F31)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G30:G31)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H30:H31)","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA10kW_RES2","index":24,"n_rows":105,"n_cols":23,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,1,0,13],[9,2,9,3]]}
[null,{"$f":"title189","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 10 kW"}]
[]
[]
[{"$f":"title192","v":"Revenues"}]
[]
[null,{"$f":"title193","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title194","v":"Power generation capacity (kW)"},10,{"$f":"C8","v":10},{"$f":"D8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,{"$f":"title195","v":"Turbine type"},{"$f":"+COST_RES2!$I$11","v":"Backpressure steam turbine"}]
[]
[null,{"$f":"title125","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES2!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title187","v":"Operating hours per year"},{"$f":"+COST_RES2!$H$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title119","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title196","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title197","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title198","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES2!$I$19","v":0},{"$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":"title199","v":"Total power sold to the customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title128","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0}]
[null,{"$f":"title200","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title201","v":"Project lifetime (years)"},{"$f":"+COST_RES2!$N$16","v":20}]
[null,{"$f":"title202","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title203","v":"Lifespan of combustion system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title204","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title205","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title206","v":"Capital and operating cost"}]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title207","v":"Direct capital cost (USD)"}]
[null,{"$f":"title149","v":"Equipments"},{"$f":"COST_RES2!G62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title150","v":"Building"},{"$f":"COST_RES2!G63","v":1909.96}]
[null,{"$f":"title151","v":"Installation"},{"$f":"COST_RES2!G64","v":271.42857142857144}]
[null,{"$f":"title152","v":"Distribution network"},{"$f":"COST_RES2!G65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"SUM(C36:C39)","v":{"$error":"#DIV/0!"}},{"$f":"D36+D37+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title209","v":"Capital cost (USD/kW)"},{"$f":"C40/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title210","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title211","v":"Sub-total material cost (USD)"},{"$f":"C47+C55","v":{"$error":"#DIV/0!"}},{"$f":"D47+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title212","v":"Biomass cost (USD/year)"},{"$f":"C48*C49","v":{"$error":"#DIV/0!"}},{"$f":"D48*D49","v":{"$error":"#DIV/0!"}},{"$f":"E48*E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title213","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES2!$G$39","v":{"$error":"#DIV/0!"}},{"$f":"+C48","v":{"$error":"#DIV/0!"}},{"$f":"+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title214","v":"Biomass total price (USD/t)"},{"$f":"SUM(C50:C51)","v":0},{"$f":"SUM(D50:D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title215","v":"Biomass price (USD/t)"},{"$f":"+COST_RES2!$F$39","v":0},{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Biomass transportation cost (USD/t)"},{"$f":"+C52*C53","v":0},{"$f":"C51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title217","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES2!$F$52","v":0}]
[null,{"$f":"title218","v":"Transportation distant (km)"},{"$f":"+COST_RES2!$G$52","v":0}]
[]
[null,{"$f":"title219","v":"Water cost (USD/year)"},{"$f":"C56*C57","v":{"$error":"#DIV/0!"}},{"$f":"D56*D57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title220","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES2!$G$40","v":{"$error":"#DIV/0!"}},{"$f":"+C56","v":{"$error":"#DIV/0!"}},{"$f":"+D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title221","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES2!$F$40","v":0.43859649122807021},{"$f":"C57","v":0.43859649122807021},{"$f":"D57","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title222","v":"Sub-total operating cost (USD)"},{"$f":"C60+C61+C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title223","v":"Labour cost (USD)"},{"$f":"COST_RES2!H48","v":0},{"$f":"C60","v":0},{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title154","v":"Plant overhead"},{"$f":"COST_RES2!H73","v":{"$error":"#DIV/0!"}},{"$f":"C61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title155","v":"General and administrative cost"},{"$f":"COST_RES2!H74","v":{"$error":"#DIV/0!"}},{"$f":"C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title224","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES2!H68","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title225","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES2!H67","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":{"$error":"#DIV/0!"}},{"$f":"D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title226","v":"Sub-total of storage capacity"},{"$f":"+COST_RES2!H58","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title227","v":"Total operation and maintenance cost (USD)"},{"$f":"C46+C59+C63+C65+C67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title228","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C69/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title95","v":"Financial parameters"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES2!$N$13","v":0}]
[null,{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES2!$N$11","v":0}]
[]
[null,{"$f":"title229","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title230","v":"Loan amount (USD )"},{"$f":"C75*C40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title231","v":"Loan interest rate (%)"},{"$f":"+COST_RES2!$N$10","v":0}]
[null,{"$f":"title126","v":"Loan term (years)"},{"$f":"+COST_RES2!$N$12","v":0}]
[null,{"$f":"title232","v":"Loan payment (USD/month)"},{"$f":"(PMT(C79/12,(12*C80),C78))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title233","v":"Loan payment (USD/year)"},null,{"$f":"IF(D73<=$C$80,$C$81*12,0)","v":0},{"$f":"IF(E73<=$C$80,$C$81*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Total loan payment (USD)"},{"$f":"SUM(D82:W82)","v":0}]
[null,{"$f":"title235","v":"Loan interest payment (USD)"},{"$f":"C83+C78","v":{"$error":"#DIV/0!"}},{"$f":"title240","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C84/C25","v":{"$error":"#DIV/0!"}},{"$f":"title241","v":"USD per year"}]
[]
[{"$f":"title167","v":"Depreciation"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title236","v":"Depreciation method"},{"$f":"title239","v":" Straight-line"}]
[null,{"$f":"title237","v":"Total depreciation (USD)"},null,{"$f":"COST_RES2!H67","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":{"$error":"#DIV/0!"}},{"$f":"E89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title242","v":"Base case project"}]
[{"$f":"title243","v":"Summary of this project - before tax"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Total revenue (USD)"},null,{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"-(C40-C78)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D69+D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title246","v":"Loan payment (USD)"},null,{"$f":"D82","v":0},{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C95:C98)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D95:D98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title248","v":"Financial analysis result"}]
[]
[null,{"$f":"title249","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C74,D99:W99)+C99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title250","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C103<0,title392,IRR(C99:W99,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title251","v":"Payback period (years)"},{"$f":"title252","v":" Please see Figure of the cumulative value of Net Profit - before tax"}]

{"sheet":"FA40kW_RES2","index":25,"n_rows":105,"n_cols":23,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,1,0,13],[9,2,9,3]]}
[null,{"$f":"title190","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 40 kW"}]
[]
[]
[{"$f":"title192","v":"Revenues"}]
[]
[null,{"$f":"title193","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title194","v":"Power generation capacity (kW)"},40,{"$f":"C8","v":40},{"$f":"D8","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[null,{"$f":"title195","v":"Turbine type"},{"$f":"+COST_RES2!$I$11","v":"Backpressure steam turbine"}]
[]
[null,{"$f":"title125","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES2!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title187","v":"Operating hours per year"},{"$f":"+COST_RES2!$J$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title119","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title196","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title197","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title198","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES2!$I$19","v":0},{"$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":"title199","v":"Total power sold to the customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title128","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0}]
[null,{"$f":"title200","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title201","v":"Project lifetime (years)"},{"$f":"+COST_RES2!$N$16","v":20}]
[null,{"$f":"title202","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title203","v":"Lifespan of combustion system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title204","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title205","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title206","v":"Capital and operating cost"}]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title207","v":"Direct capital cost (USD)"}]
[null,{"$f":"title149","v":"Equipments"},{"$f":"COST_RES2!I62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title150","v":"Building"},{"$f":"COST_RES2!I63","v":2499.6400000000003}]
[null,{"$f":"title151","v":"Installation"},{"$f":"COST_RES2!I64","v":1085.7142857142858}]
[null,{"$f":"title152","v":"Distribution network"},{"$f":"COST_RES2!I65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"SUM(C36:C39)","v":{"$error":"#DIV/0!"}},{"$f":"D36+D37+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title209","v":"Capital cost (USD/kW)"},{"$f":"C40/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title210","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title211","v":"Sub-total material cost (USD)"},{"$f":"C47+C55","v":{"$error":"#DIV/0!"}},{"$f":"D47+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title212","v":"Biomass cost (USD/year)"},{"$f":"C48*C49","v":{"$error":"#DIV/0!"}},{"$f":"D48*D49","v":{"$error":"#DIV/0!"}},{"$f":"E48*E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title213","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES2!$I$39","v":{"$error":"#DIV/0!"}},{"$f":"+C48","v":{"$error":"#DIV/0!"}},{"$f":"+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title214","v":"Biomass total price (USD/t)"},{"$f":"SUM(C50:C51)","v":0},{"$f":"SUM(D50:D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title215","v":"Biomass price (USD/t)"},{"$f":"+COST_RES2!$F$39","v":0},{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Biomass transportation cost (USD/t)"},{"$f":"+C52*C53","v":0},{"$f":"+C51","v":0},{"$f":"+D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title217","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES2!$F$52","v":0}]
[null,{"$f":"title218","v":"Transportation distant (km)"},{"$f":"+COST_RES2!$I$52","v":0}]
[]
[null,{"$f":"title219","v":"Water cost (USD/year)"},{"$f":"C56*C57","v":{"$error":"#DIV/0!"}},{"$f":"D56*D57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title220","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES2!$I$40","v":{"$error":"#DIV/0!"}},{"$f":"+C56","v":{"$error":"#DIV/0!"}},{"$f":"+D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title221","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES2!$F$40","v":0.43859649122807021},{"$f":"C57","v":0.43859649122807021},{"$f":"D57","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title222","v":"Sub-total operating cost (USD)"},{"$f":"C60+C61+C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title223","v":"Labour cost (USD)"},{"$f":"COST_RES2!J48","v":0},{"$f":"C60","v":0},{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title154","v":"Plant overhead"},{"$f":"COST_RES2!J73","v":{"$error":"#DIV/0!"}},{"$f":"C61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title155","v":"General and administrative cost"},{"$f":"COST_RES2!J74","v":{"$error":"#DIV/0!"}},{"$f":"C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title224","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES2!J68","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title225","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES2!J67","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":{"$error":"#DIV/0!"}},{"$f":"D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title226","v":"Sub-total of storage capacity"},{"$f":"+COST_RES2!J58","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title227","v":"Total operation and maintenance cost (USD)"},{"$f":"C46+C59+C63+C65+C67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title228","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C69/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title95","v":"Financial parameters"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES2!$N$13","v":0}]
[null,{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES2!$N$11","v":0}]
[]
[null,{"$f":"title229","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title230","v":"Loan amount (USD )"},{"$f":"C75*C40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title231","v":"Loan interest rate (%)"},{"$f":"+COST_RES2!$N$10","v":0}]
[null,{"$f":"title126","v":"Loan term (years)"},{"$f":"+COST_RES2!$N$12","v":0}]
[null,{"$f":"title232","v":"Loan payment (USD/month)"},{"$f":"(PMT(C79/12,(12*C80),C78))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title233","v":"Loan payment (USD/year)"},null,{"$f":"IF(D73<=$C$80,$C$81*12,0)","v":0},{"$f":"IF(E73<=$C$80,$C$81*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Total loan payment (USD)"},{"$f":"SUM(D82:W82)","v":0}]
[null,{"$f":"title235","v":"Loan interest payment (USD)"},{"$f":"C83+C78","v":{"$error":"#DIV/0!"}},{"$f":"title240","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C84/C25","v":{"$error":"#DIV/0!"}},{"$f":"title241","v":"USD per year"}]
[]
[{"$f":"title167","v":"Depreciation"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title236","v":"Depreciation method"},{"$f":"title239","v":" Straight-line"}]
[null,{"$f":"title237","v":"Total depreciation (USD)"},null,{"$f":"COST_RES2!H67","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":{"$error":"#DIV/0!"}},{"$f":"E89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title242","v":"Base case project"}]
[{"$f":"title243","v":"Summary of this project - before tax"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Total revenue (USD)"},null,{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"-(C40-C78)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D69+D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title246","v":"Loan payment (USD)"},null,{"$f":"D82","v":0},{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C95:C98)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D95:D98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title248","v":"Financial analysis result"}]
[]
[null,{"$f":"title249","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C74,D99:W99)+C99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title250","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C103<0,title392,IRR(C99:W99,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title251","v":"Payback period (years)"},{"$f":"title252","v":" Please see Figure of the cumulative value of Net Profit - before tax"}]

{"sheet":"FA100kW_RES2","index":26,"n_rows":105,"n_cols":23,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,1,0,13],[9,2,9,3]]}
[null,{"$f":"title191","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 100 kW"}]
[]
[]
[{"$f":"title192","v":"Revenues"}]
[]
[null,{"$f":"title193","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title194","v":"Power generation capacity (kW)"},100,{"$f":"C8","v":100},{"$f":"D8","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,{"$f":"title195","v":"Turbine type"},{"$f":"+COST_RES2!$I$11","v":"Backpressure steam turbine"}]
[]
[null,{"$f":"title125","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES2!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title187","v":"Operating hours per year"},{"$f":"+COST_RES2!$L$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title119","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title196","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title197","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title198","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES2!$I$19","v":0},{"$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":"title199","v":"Total power sold to the customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title128","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"+COST_RES2!$N$15","v":0}]
[null,{"$f":"title200","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title201","v":"Project lifetime (years)"},{"$f":"+COST_RES2!$N$16","v":20}]
[null,{"$f":"title202","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title203","v":"Lifespan of combustion system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title204","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title205","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title206","v":"Capital and operating cost"}]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title207","v":"Direct capital cost (USD)"}]
[null,{"$f":"title149","v":"Equipments"},{"$f":"COST_RES2!K62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title150","v":"Building"},{"$f":"COST_RES2!K63","v":3679}]
[null,{"$f":"title151","v":"Installation"},{"$f":"COST_RES2!K64","v":2714.2857142857142}]
[null,{"$f":"title152","v":"Distribution network"},{"$f":"COST_RES2!K65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"SUM(C36:C39)","v":{"$error":"#DIV/0!"}},{"$f":"D36+D37+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title209","v":"Capital cost (USD/kW)"},{"$f":"C40/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title210","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title211","v":"Sub-total material cost (USD)"},{"$f":"C47+C55","v":{"$error":"#DIV/0!"}},{"$f":"D47+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title212","v":"Biomass cost (USD/year)"},{"$f":"C48*C49","v":{"$error":"#DIV/0!"}},{"$f":"D48*D49","v":{"$error":"#DIV/0!"}},{"$f":"E48*E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title213","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES2!$K$39","v":{"$error":"#DIV/0!"}},{"$f":"+C48","v":{"$error":"#DIV/0!"}},{"$f":"+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title214","v":"Biomass total price (USD/t)"},{"$f":"SUM(C50:C51)","v":0},{"$f":"SUM(D50:D51)","v":0},{"$f":"SUM(E50:E51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title215","v":"Biomass price (USD/t)"},{"$f":"+COST_RES2!$F$39","v":0},{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Biomass transportation cost (USD/t)"},{"$f":"+C52*C53","v":0},{"$f":"+C51","v":0},{"$f":"+D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title217","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES2!$F$52","v":0}]
[null,{"$f":"title218","v":"Transportation distant (km)"},{"$f":"+COST_RES2!$K$52","v":0}]
[]
[null,{"$f":"title219","v":"Water cost (USD/year)"},{"$f":"C56*C57","v":{"$error":"#DIV/0!"}},{"$f":"D56*D57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title220","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES2!$K$40","v":{"$error":"#DIV/0!"}},{"$f":"+C56","v":{"$error":"#DIV/0!"}},{"$f":"+D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title221","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES2!$F$40","v":0.43859649122807021},{"$f":"C57","v":0.43859649122807021},{"$f":"D57","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title222","v":"Sub-total operating cost (USD)"},{"$f":"C60+C61+C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title223","v":"Labour cost (USD)"},{"$f":"COST_RES2!L48","v":0},{"$f":"C60","v":0},{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title154","v":"Plant overhead"},{"$f":"COST_RES2!L73","v":{"$error":"#DIV/0!"}},{"$f":"C61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title155","v":"General and administrative cost"},{"$f":"COST_RES2!L74","v":{"$error":"#DIV/0!"}},{"$f":"C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title224","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES2!L68","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title225","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES2!L67","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":{"$error":"#DIV/0!"}},{"$f":"D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title226","v":"Sub-total of storage capacity"},{"$f":"+COST_RES2!L58","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title227","v":"Total operation and maintenance cost (USD)"},{"$f":"C46+C59+C63+C65+C67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title228","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C69/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title95","v":"Financial parameters"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES2!$N$13","v":0}]
[null,"Debt ratio (%)",{"$f":"+COST_RES2!$N$11","v":0}]
[]
[null,{"$f":"title229","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title230","v":"Loan amount (USD )"},{"$f":"C75*C40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title231","v":"Loan interest rate (%)"},{"$f":"+COST_RES2!$N$10","v":0}]
[null,{"$f":"title126","v":"Loan term (years)"},{"$f":"+COST_RES2!$N$12","v":0}]
[null,{"$f":"title232","v":"Loan payment (USD/month)"},{"$f":"(PMT(C79/12,(12*C80),C78))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title233","v":"Loan payment (USD/year)"},null,{"$f":"IF(D73<=$C$80,$C$81*12,0)","v":0},{"$f":"IF(E73<=$C$80,$C$81*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Total loan payment (USD)"},{"$f":"SUM(D82:W82)","v":0}]
[null,{"$f":"title235","v":"Loan interest payment (USD)"},{"$f":"C83+C78","v":{"$error":"#DIV/0!"}},{"$f":"title240","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C84/C25","v":{"$error":"#DIV/0!"}},{"$f":"title241","v":"USD per year"}]
[]
[{"$f":"title167","v":"Depreciation"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title236","v":"Depreciation method"},{"$f":"title239","v":" Straight-line"}]
[null,{"$f":"title237","v":"Total depreciation (USD)"},null,{"$f":"COST_RES2!H67","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":{"$error":"#DIV/0!"}},{"$f":"E89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title242","v":"Base case project"}]
[{"$f":"title243","v":"Summary of this project - before tax"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Total revenue (USD)"},null,{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"-(C40-C78)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D69+D65","v":{"$error":"#DIV/0!"}},{"$f":"-E69+E65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title246","v":"Loan payment (USD)"},null,{"$f":"D82","v":0},{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C95:C98)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D95:D98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title248","v":"Financial analysis result"}]
[]
[null,{"$f":"title249","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C74,D99:W99)+C99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title250","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C103<0,title392,IRR(C99:W99,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title251","v":"Payback period (years)"},{"$f":"title252","v":" Please see Figure of the cumulative value of Net Profit - before tax"}]

{"sheet":"COST_RES3","index":27,"n_rows":110,"n_cols":14,"rows_kept":110,"cut":false,"hidden":false,"merged":[[100,3,101,3],[100,4,101,4],[100,5,101,5],[96,6,96,11],[97,6,97,7],[97,8,97,9],[97,10,97,11],[98,6,98,7],[98,8,98,9],[98,10,98,11],[91,6,91,7],[91,8,91,9],[91,10,91,11],[92,6,92,7],[92,8,92,9],[92,10,92,11],[89,6,89,7],[89,8,89,9],[89,10,89,11],[90,6,90,7],[90,8,90,9],[90,10,90,11],[87,6,87,7],[87,8,87,9],[87,10,87,11],[88,6,88,7],[88,8,88,9],[88,10,88,11],[78,3,79,3],[78,4,79,4],[78,5,79,5],[87,3,88,3],[87,4,88,4],[87,5,88,5],[70,3,71,3],[70,4,71,4],[70,5,71,5],[36,3,37,3],[36,4,37,4],[42,3,43,3],[42,4,43,4],[49,3,50,3],[49,4,50,4],[54,3,55,3],[54,4,55,4],[59,3,60,3],[59,4,60,4],[59,5,60,5],[32,6,32,7],[32,8,32,9],[32,10,32,11],[2,2,2,13],[5,2,5,3],[5,4,5,6],[10,8,11,8],[31,6,31,11]]}
[]
[]
[null,null,{"$f":"+UPPER(title112&'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12)","v":"PROCESSING COSTS FOR POWER GENERATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title61","v":"Use white cells to input data"},null,{"$f":"title62","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title113","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title114","v":"Summary of Operational Parameters"},null,null,null,{"$f":"title95","v":"Financial parameters"}]
[]
[null,null,{"$f":"title115","v":"Feedstock available (t/year)"},null,{"$f":"+'Data Entry Needs'!$F$13","v":0},null,{"$f":"title117","v":"Boiler"},null,{"$f":"+\"Stoker @\"&Steam_Calculator!$C$3","v":"Stoker @20 bar"},null,{"$f":"title231","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$55","v":0}]
[null,null,{"$f":"title116","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$F$14","v":0},null,{"$f":"title118","v":"Turbine"},null,{"$f":"+Steam_Calculator!$C$2","v":"Backpressure steam turbine"},null,{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$54","v":0}]
[null,null,{"$f":"title67","v":"Moisture content (%)"},null,{"$f":"+'Data Entry Needs'!$F$15","v":0},null,null,null,null,null,{"$f":"title126","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$56","v":0}]
[null,null,{"$f":"title68","v":"Size (mm)"},null,{"$f":"+'Data Entry Needs'!$F$16","v":0},null,{"$f":"title119","v":"Capacity utilization factor"},null,{"$f":"H34/8760","v":0},null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$53","v":0}]
[null,null,{"$f":"title72","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$F$20","v":0},null,{"$f":"title120","v":"Power conversion (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$F$11=title19,'Data Entry Needs'!$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,{"$f":"+'Data Entry Needs'!F54","v":"Plant Cost Index during 5/2017"},null,null,{"$f":"+'Data Entry Needs'!I54","v":0}]
[null,null,null,null,null,null,{"$f":"title121","v":"Boiler efficiency (%)"},null,{"$f":"+Steam_Calculator!$C$4","v":0.63},null,{"$f":"IF('Data Entry Needs'!$AK$125=0,title129,title130)","v":"Price of electricity (USD/kWh) - Calculated"},null,null,{"$f":"+'Data Entry Needs'!$AL$125","v":0}]
[null,null,null,null,null,null,{"$f":"title122","v":"Turbine efficiency (%)"},null,{"$f":"+Steam_Calculator!$C$5","v":0.17},null,{"$f":"title127","v":"Project lifetime"},null,null,20]
[null,null,null,null,null,null,{"$f":"title123","v":"Power loss due to operation (%)"}]
[null,null,null,null,null,null,{"$f":"title124","v":"Operating hours per day"}]
[null,null,null,null,null,null,{"$f":"title125","v":"Power loss in distribution network (%)"}]
[]
[]
[]
[null,null,{"$f":"title131","v":"Transport Distance of Feedstock"},null,null,{"$f":"title132","v":"Transport Quantity"},null,null,{"$f":"title131","v":"Transport Distance of Feedstock"},null,null,{"$f":"title132","v":"Transport Quantity"}]
[]
[null,null,{"$f":"title133","v":"Distance small scale production (km)"},null,null,{"$f":"title135","v":"Small scale (t/year)"},null,{"$f":"+$G$39","v":{"$error":"#DIV/0!"}},{"$f":"title137","v":"Distance large scale production (km)"},null,null,{"$f":"title139","v":"Large scale (t/year)"},null,{"$f":"+$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title134","v":"Distance medium scale production (km)"},null,null,{"$f":"title136","v":"Medium scale (t/year)"},null,{"$f":"+$I$39","v":{"$error":"#DIV/0!"}},{"$f":"title138","v":"Transportation cost (USD/t/km)"},null,null,null,null,{"$f":"+'Data Entry Needs'!$D$46","v":0}]
[]
[]
[]
[null,null,{"$f":"title140","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title183","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,10,null,40,null,100]
[null,null,null,null,null,null,{"$f":"title187","v":"Operating hours per year"},{"$f":"$I$18*365","v":0},{"$f":"title187","v":"Operating hours per year"},{"$f":"$I$18*365","v":0},{"$f":"title187","v":"Operating hours per year"},{"$f":"$I$18*365","v":0}]
[]
[]
[null,null,null,{"$f":"title140","v":"Production Cost Details"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title162","v":"(USD/unit)"},{"$f":"title164","v":"(Unit/year)"},{"$f":"title165","v":"(USD/year)"},{"$f":"title164","v":"(Unit/year)"},{"$f":"title165","v":"(USD/year)"},{"$f":"title164","v":"(Unit/year)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title64","v":"Feedstock"},"t",{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!F$18,'Data Entry Needs'!F$19)","v":0},{"$f":"+Steam_Calculator!$C$8*'COST(ADJUSTED)_RES3'!F8*H34*Steam_Calculator!$F$2/(Steam_Calculator!$C$4*COST_RES3!$I$14*3.6*1000000)/(1-$I$17)","v":{"$error":"#DIV/0!"}},{"$f":"+G39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$8*'COST(ADJUSTED)_RES3'!G8*J34*Steam_Calculator!$F$2/(Steam_Calculator!$C$4*COST_RES3!$I$14*3.6*1000000)/(1-$I$17)","v":{"$error":"#DIV/0!"}},{"$f":"+I39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$8*'COST(ADJUSTED)_RES3'!H8*J34*Steam_Calculator!$F$2/(Steam_Calculator!$C$4*COST_RES3!$I$14*3.6*1000000)/(1-$I$17)","v":{"$error":"#DIV/0!"}},{"$f":"+K39*$F39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title142","v":"Water make-up + chemical additives"},"m3",{"$f":"+'Data Entry Needs'!$D$40+0.002*1000/4.56","v":0.43859649122807021},{"$f":"+Steam_Calculator!$C$9*'COST(ADJUSTED)_RES3'!F8*H34/1000","v":{"$error":"#DIV/0!"}},{"$f":"+G40*$F40","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$9*'COST(ADJUSTED)_RES3'!G8*J34/1000","v":{"$error":"#DIV/0!"}},{"$f":"+I40*$F40","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$9*'COST(ADJUSTED)_RES3'!H8*L34/1000","v":{"$error":"#DIV/0!"}},{"$f":"+K40*$F40","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H39:H40)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J39:J40)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L39:L40)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title144","v":"Labour and miscellaneous costs"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"\"(\"&title390&\")\"","v":"(USD/person-hour)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title85","v":"Unskilled worker"},{"$f":"title166","v":" # employee"},{"$f":"+'Data Entry Needs'!$D$37","v":0},1,{"$f":"+F45*G45*H34","v":0},3,{"$f":"+$F45*I45*$H$34","v":0},6,{"$f":"+$F45*K45*$H$34","v":0}]
[null,null,null,{"$f":"title103","v":"Skilled worker"},{"$f":"title166","v":" # employee"},{"$f":"+'Data Entry Needs'!I$37","v":0},1,{"$f":"+F46*G46*H34","v":0},{"$f":"+ROUND(I45/4,0)","v":1},{"$f":"+$F46*I46*$H$34","v":0},{"$f":"+ROUND(K45/3,0)","v":2},{"$f":"+$F46*K46*$H$34","v":0}]
[null,null,null,{"$f":"title107","v":"Miscellaneous costs"},null,null,{"$f":"+'Data Entry Needs'!$I$50","v":0},{"$f":"+G47*SUM(H45:H46)","v":0},{"$f":"+G47","v":0},{"$f":"+I47*SUM(J45:J46)","v":0},{"$f":"+G47","v":0},{"$f":"+K47*SUM(L45:L46)","v":0}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"+H45+H46+H47","v":0},null,{"$f":"+J45+J46+J47","v":0},null,{"$f":"+L45+L46+L47","v":0}]
[null,null,null,null,null,null,{"$f":"+SUM(G45:G46)","v":2},null,{"$f":"+SUM(I45:I46)","v":4},null,{"$f":"+SUM(K45:K46)","v":8}]
[null,null,null,{"$f":"title145","v":"Transport of feedstock"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title146","v":"Feedstock (farm to plant)"},"km",{"$f":"+'Data Entry Needs'!$D$46","v":0},{"$f":"+$E$25","v":0},{"$f":"+G52*F52*G39","v":{"$error":"#DIV/0!"}},{"$f":"+$E$26","v":0},{"$f":"+I52*$F52*I$39","v":{"$error":"#DIV/0!"}},{"$f":"+$K$25","v":0},{"$f":"+K52*$F52*K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"+H52","v":{"$error":"#DIV/0!"}},null,{"$f":"+J52","v":{"$error":"#DIV/0!"}},null,{"$f":"+L52","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title147","v":"Storage"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/year)",{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title64","v":"Feedstock"},"t",{"$f":"+$E$14","v":0},{"$f":"+STORAGE_RES2!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"+F57*G57","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES2!$I$38","v":{"$error":"#DIV/0!"}},{"$f":"I57*F57","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES2!$L$38","v":{"$error":"#DIV/0!"}},{"$f":"F57*K57","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L57)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title148","v":"Investment"},{"$f":"title80","v":"Unit"},{"$f":"title184","v":"Years"},"Total",{"$f":"title167","v":"Depreciation"},"Total",{"$f":"title167","v":"Depreciation"},"Total",{"$f":"title167","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"title165","v":"(USD/year)"},"(USD)",{"$f":"title165","v":"(USD/year)"},"(USD)",{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title149","v":"Equipments"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES3'!$F$22)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+G62/F62","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES3'!$G$22)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+I62/F62","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES3'!$H$22)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+K62/F62","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title150","v":"Building"},"USD",{"$f":"+$N$16","v":20},{"$f":"+'COST(ADJUSTED)_RES3'!$F$25","v":1909.96},{"$f":"+G63/F63","v":95.498000000000005},{"$f":"+'COST(ADJUSTED)_RES3'!$G$25","v":2499.6400000000003},{"$f":"+I63/F63","v":124.98200000000001},{"$f":"+'COST(ADJUSTED)_RES3'!$H$25","v":3679},{"$f":"+K63/F63","v":183.95}]
[null,null,null,{"$f":"title151","v":"Installation"},"USD",{"$f":"+$N$16","v":20},{"$f":"+'COST(ADJUSTED)_RES3'!$F$28","v":271.42857142857144},{"$f":"+G64/F64","v":13.571428571428573},{"$f":"+'COST(ADJUSTED)_RES3'!$G$28","v":1085.7142857142858},{"$f":"+I64/F64","v":54.285714285714292},{"$f":"+'COST(ADJUSTED)_RES3'!$H$28","v":2714.2857142857142},{"$f":"+K64/F64","v":135.71428571428572}]
[null,null,null,{"$f":"title152","v":"Distribution network"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES3'!$F$32)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+G65/F65","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES3'!$G32)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+I65/F65","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES3'!$H32)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+K65/F65","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title153","v":"Total Investment"},null,null,{"$f":"SUM(G62:G65)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I62:I65)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K62:K65)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"title168","v":"Total depreciation"},{"$f":"SUM(H62:H66)","v":{"$error":"#DIV/0!"}},{"$f":"title168","v":"Total depreciation"},{"$f":"SUM(J62:J66)","v":{"$error":"#DIV/0!"}},{"$f":"title168","v":"Total depreciation"},{"$f":"SUM(L62:L66)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title106","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$I$49","v":0},null,{"$f":"+F68*H67","v":{"$error":"#DIV/0!"}},null,{"$f":"+F68*$J$67","v":{"$error":"#DIV/0!"}},null,{"$f":"+$F$68*L67","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H67:H68)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J67:J68)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L67:L68)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title92","v":"Other costs"},{"$f":"title80","v":"Unit"},"Rate (%)",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title154","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$50","v":0},null,{"$f":"+(H45+H46+H68)*$F$73","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J45+J46+J68)*$F$73","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L45+L46+L68)*$F$73","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title155","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$49","v":0},null,{"$f":"+(H41+H48+H73+H68)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J41+J48+J73+J68)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L41+L48+L73+L68)*$F$74","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title156","v":"Loan interest"},"USD",{"$f":"+'Data Entry Needs'!$D$55","v":0},null,{"$f":"-FA10kW_RES3!G84","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA40kW_RES3!G84","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA100kW_RES3!G84","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H73:H75)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J73:J75)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L73:L75)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title169","v":"Share (%)"},"Total",{"$f":"title169","v":"Share (%)"},"Total",{"$f":"title169","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title157","v":"Total operating costs"},null,null,{"$f":"+H41+H48+H53+H58","v":{"$error":"#DIV/0!"}},{"$f":"+G81/$G$84","v":{"$error":"#DIV/0!"}},{"$f":"+J41+J48+J53+J58","v":{"$error":"#DIV/0!"}},{"$f":"+I81/$I$84","v":{"$error":"#DIV/0!"}},{"$f":"+L41+L48+L53+L58","v":{"$error":"#DIV/0!"}},{"$f":"+K81/$K$84","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title158","v":"Total fixed costs"},null,null,{"$f":"+H69","v":{"$error":"#DIV/0!"}},{"$f":"+G82/$G$84","v":{"$error":"#DIV/0!"}},{"$f":"+J69","v":{"$error":"#DIV/0!"}},{"$f":"+I82/$I$84","v":{"$error":"#DIV/0!"}},{"$f":"+L69","v":{"$error":"#DIV/0!"}},{"$f":"+K82/$K$84","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title159","v":"Total other costs"},null,null,{"$f":"+H77","v":{"$error":"#DIV/0!"}},{"$f":"+G83/$G$84","v":{"$error":"#DIV/0!"}},{"$f":"+J77","v":{"$error":"#DIV/0!"}},{"$f":"+I83/$I$84","v":{"$error":"#DIV/0!"}},{"$f":"+L77","v":{"$error":"#DIV/0!"}},{"$f":"+K83/$K$84","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title160","v":"Total production costs"},null,null,{"$f":"SUM(G81:G83)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I81:I83)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K81:K83)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title170","v":"Power generation"}]
[]
[null,null,null,null,{"$f":"title80","v":"Unit"},null,{"$f":"title163","v":"Quantity "},null,{"$f":"title163","v":"Quantity "},null,{"$f":"title163","v":"Quantity "}]
[null,null,null,null,null,null,{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title80&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title170","v":"Power generation"},{"$f":"title172","v":"kWh/year"},null,{"$f":"+G33*H34*(1-$I$17)","v":0},null,{"$f":"+I33*J34*(1-$I$17)","v":0},null,{"$f":"+K33*L34*(1-$I$17)","v":0}]
[null,null,null,{"$f":"title171","v":"Electricity - self use"},{"$f":"title172","v":"kWh/year"},null,{"$f":"-G90*10%","v":0},null,{"$f":"-I90*10%","v":0},null,{"$f":"-K90*10%","v":0}]
[null,null,null,{"$f":"title173","v":"Power loss in distribution network"},{"$f":"title172","v":"kWh/year"},null,{"$f":"-G90*$I$19","v":0},null,{"$f":"-I90*$I$19","v":0},null,{"$f":"-K90*$I$19","v":0}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,{"$f":"SUM(G90:H92)","v":0},null,{"$f":"SUM(I90:J92)","v":0},null,{"$f":"SUM(K90:L92)","v":0}]
[]
[null,null,{"$f":"title174","v":"Total Production Cost + Distribution"}]
[]
[null,null,null,null,null,null,{"$f":"$G$32","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G33","v":10},null,{"$f":"+I33","v":40},null,{"$f":"+K33","v":100}]
[null,null,null,{"$f":"title175","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G84/G93","v":{"$error":"#DIV/0!"}},null,{"$f":"I84/I93","v":{"$error":"#DIV/0!"}},null,{"$f":"K84/K93","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title180","v":"Average loan interest"},{"$f":"title80","v":"Unit"},{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title153","v":"Total Investment"},{"$f":"title176","v":"Loan amount"},{"$f":"title153","v":"Total Investment"},{"$f":"title176","v":"Loan amount"},{"$f":"title153","v":"Total Investment"},{"$f":"title176","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title176","v":"Loan amount"},"USD",{"$f":"+$N$11","v":0},{"$f":"G66","v":{"$error":"#DIV/0!"}},{"$f":"$F$103*G103","v":{"$error":"#DIV/0!"}},{"$f":"I66","v":{"$error":"#DIV/0!"}},{"$f":"$F$103*I103","v":{"$error":"#DIV/0!"}},{"$f":"K66","v":{"$error":"#DIV/0!"}},{"$f":"$F$103*K103","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title98","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0}]
[null,null,null,{"$f":"title177","v":"Loan payment"},{"$f":"title181","v":"USD/month"},null,null,{"$f":"PMT(H104/12,H107*12,H103,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(J104/12,J107*12,J103,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(L104/12,L107*12,L103,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title178","v":"Annual loan payment"},{"$f":"title182","v":"USD/year"},null,null,{"$f":"H105*12","v":{"$error":"#DIV/0!"}},null,{"$f":"J105*12","v":{"$error":"#DIV/0!"}},null,{"$f":"L105*12","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title99","v":"Loan term"},{"$f":"title102","v":"year"},null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0}]
[null,null,null,{"$f":"title179","v":"Total loan payment"},"USD",null,null,{"$f":"H106*H107","v":{"$error":"#DIV/0!"}},null,{"$f":"J106*J107","v":{"$error":"#DIV/0!"}},null,{"$f":"L106*L107","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title156","v":"Loan interest"},"USD",null,null,{"$f":"H108+H103","v":{"$error":"#DIV/0!"}},null,{"$f":"J108+J103","v":{"$error":"#DIV/0!"}},null,{"$f":"L108+L103","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title180","v":"Average loan interest"},{"$f":"title182","v":"USD/year"},null,null,{"$f":"H109/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"J109/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"L109/$N$16","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST(ADJUSTED)_RES3","index":28,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":true,"merged":[[2,2,2,7],[4,5,4,7]]}
[]
[]
[null,null,"DETAILED INVESTEMET OF BIOMASS COMBUSTION FOR RURAL ELECTRIFICATION"]
[]
[null,null,null,null,null,"Capacities (kW of power generation)"]
[null,null,null,null,null,10,40,100]
[null,null,null,"Operating period","h/year",{"$f":"+COST_RES3!$H$34","v":0},{"$f":"+COST_RES3!$J$34","v":0},{"$f":"+COST_RES3!$L$34","v":0}]
[null,null,null,"Steam","kg/h",{"$f":"+COST_RES3!$G$90*3600/(COST_RES3!$I$16*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*'COST(ADJUSTED)_RES3'!F7)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES3!$I$90*3600/(COST_RES3!$I$16*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*'COST(ADJUSTED)_RES3'!G7)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES3!$K$90*3600/(COST_RES3!$I$16*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*'COST(ADJUSTED)_RES3'!H7)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Households","Household",{"$f":"+COST_RES3!G93/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES3!I93/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES3!K93/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}}]
[null,null,"Estimated distance covered (m)","m/household",10,{"$f":"+F9*$E$10","v":{"$error":"#DIV/0!"}},{"$f":"+G9*$E$10","v":{"$error":"#DIV/0!"}},{"$f":"+H9*$E$10","v":{"$error":"#DIV/0!"}}]
[null,null,"Equipments"]
[null,null,"Boiler","USDh/kg steam",127.8400072150072,{"$f":"+$E$12*F8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$12*G8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$12*H8","v":{"$error":"#DIV/0!"}}]
[null,null,"Condenser, cyclone, water pump, cooling tower","USDh/kg steam",127.03179279568167,{"$f":"+$E$13*F8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$13*G8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$13*H8","v":{"$error":"#DIV/0!"}}]
[null,null,"Back pressure steam turbine","USD/kW",561.11111111111097,{"$f":"+F6*700","v":7000},{"$f":"+$E$14*G6","v":22444.444444444438},{"$f":"+$E$14*H6","v":56111.111111111095}]
[null,null,"Biomass cutter ","USD",null,146.1619689708391,146.1619689708391,17500]
[null,null,"Biomass dryer ","USD",null,194.88262529445211,682.08918853058242]
[null,null,"Moisture meter ","USD",null,97.441312647226056,97.441312647226056]
[null,null,"Chain pulley block ","USD",null,58.464787588335639,126.67370644139388]
[null,null,"Water cooling system ","USD",null,0,584.64787588335639]
[null,null,"Other accessories ","USD",null,974.41312647226061,1753.9436276500689]
[null,null,"Generator","USD/kW",400,{"$f":"+$E$21*F6","v":4000},{"$f":"+$E$21*G6","v":16000},{"$f":"+$E$21*H6","v":40000}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F12:F21)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G12:G21)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H12:H21)","v":{"$error":"#DIV/0!"}}]
[null,null,"Building"]
[null,null,"Civil work (building, generator platform etc.)","USD",null,{"$f":"19.656* F6+ 1713.4","v":1909.96},{"$f":"19.656* G6+ 1713.4","v":2499.6400000000003},{"$f":"19.656* H6+ 1713.4","v":3679}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F24)","v":1909.96},{"$f":"SUM(G24)","v":2499.6400000000003},{"$f":"SUM(H24)","v":3679}]
[null,null,"Installation"]
[null,null,"Connection and earthing","USD/kW",27.142857142857142,{"$f":"($E$27*F6)","v":271.42857142857144},{"$f":"($E$27*G6)","v":1085.7142857142858},{"$f":"($E$27*H6)","v":2714.2857142857142}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F27)","v":271.42857142857144},{"$f":"SUM(G27)","v":1085.7142857142858},{"$f":"SUM(H27)","v":2714.2857142857142}]
[null,null,"Distribution network"]
[null,null,"Primary electricity cable","USD/m",7.4539999999999997,{"$f":"+F$10*$E30","v":{"$error":"#DIV/0!"}},{"$f":"+G$10*$E30","v":{"$error":"#DIV/0!"}},{"$f":"+H$10*$E30","v":{"$error":"#DIV/0!"}}]
[null,null,"Secondary cable, installation and meter","USD/household",164,{"$f":"+F$9*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+G$9*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+H$9*$E31","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F30:F31)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G30:G31)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H30:H31)","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA10kW_RES3","index":29,"n_rows":105,"n_cols":23,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,1,0,13],[9,2,9,3]]}
[null,{"$f":"title189","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 10 kW"}]
[]
[]
[{"$f":"title192","v":"Revenues"}]
[]
[null,{"$f":"title193","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title194","v":"Power generation capacity (kW)"},10,{"$f":"C8","v":10},{"$f":"D8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,{"$f":"title195","v":"Turbine type"},{"$f":"+COST_RES3!$I$11","v":"Backpressure steam turbine"}]
[]
[null,{"$f":"title125","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES3!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title187","v":"Operating hours per year"},{"$f":"+COST_RES3!$H$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title119","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title196","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title197","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title198","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES3!$I$19","v":0},{"$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":"title199","v":"Total power sold to the customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title128","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0}]
[null,{"$f":"title200","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title201","v":"Project lifetime (years)"},{"$f":"+COST_RES3!$N$16","v":20}]
[null,{"$f":"title202","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title203","v":"Lifespan of combustion system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title204","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title205","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title206","v":"Capital and operating cost"}]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title207","v":"Direct capital cost (USD)"}]
[null,{"$f":"title149","v":"Equipments"},{"$f":"COST_RES3!G62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title150","v":"Building"},{"$f":"COST_RES3!G63","v":1909.96}]
[null,{"$f":"title151","v":"Installation"},{"$f":"COST_RES3!G64","v":271.42857142857144}]
[null,{"$f":"title152","v":"Distribution network"},{"$f":"COST_RES3!G65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"SUM(C36:C39)","v":{"$error":"#DIV/0!"}},{"$f":"D36+D37+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title209","v":"Capital cost (USD/kW)"},{"$f":"C40/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title210","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title211","v":"Sub-total material cost (USD)"},{"$f":"C47+C55","v":{"$error":"#DIV/0!"}},{"$f":"D47+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title212","v":"Biomass cost (USD/year)"},{"$f":"C48*C49","v":{"$error":"#DIV/0!"}},{"$f":"D48*D49","v":{"$error":"#DIV/0!"}},{"$f":"E48*E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title213","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES3!$G$39","v":{"$error":"#DIV/0!"}},{"$f":"+C48","v":{"$error":"#DIV/0!"}},{"$f":"+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title214","v":"Biomass total price (USD/t)"},{"$f":"SUM(C50:C51)","v":0},{"$f":"SUM(D50:D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title215","v":"Biomass price (USD/t)"},{"$f":"+COST_RES3!$F$39","v":0},{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Biomass transportation cost (USD/t)"},{"$f":"+C52*C53","v":0},{"$f":"C51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title217","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES3!$F$52","v":0}]
[null,{"$f":"title218","v":"Transportation distant (km)"},{"$f":"+COST_RES3!$G$52","v":0}]
[]
[null,{"$f":"title219","v":"Water cost (USD/year)"},{"$f":"C56*C57","v":{"$error":"#DIV/0!"}},{"$f":"D56*D57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title220","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES3!$G$40","v":{"$error":"#DIV/0!"}},{"$f":"+C56","v":{"$error":"#DIV/0!"}},{"$f":"+D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title221","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES3!$F$40","v":0.43859649122807021},{"$f":"C57","v":0.43859649122807021},{"$f":"D57","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title222","v":"Sub-total operating cost (USD)"},{"$f":"C60+C61+C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title223","v":"Labour cost (USD)"},{"$f":"COST_RES3!H48","v":0},{"$f":"C60","v":0},{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title154","v":"Plant overhead"},{"$f":"COST_RES3!H73","v":{"$error":"#DIV/0!"}},{"$f":"C61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title155","v":"General and administrative cost"},{"$f":"COST_RES3!H74","v":{"$error":"#DIV/0!"}},{"$f":"C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title224","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES3!H68","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title225","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES3!H67","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":{"$error":"#DIV/0!"}},{"$f":"D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title226","v":"Sub-total of storage capacity"},{"$f":"+COST_RES3!H58","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title227","v":"Total operation and maintenance cost (USD)"},{"$f":"C46+C59+C63+C65+C67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title228","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C69/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title95","v":"Financial parameters"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES3!$N$13","v":0}]
[null,{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES3!$N$11","v":0}]
[]
[null,{"$f":"title229","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title230","v":"Loan amount (USD )"},{"$f":"C75*C40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title231","v":"Loan interest rate (%)"},{"$f":"+COST_RES3!$N$10","v":0}]
[null,{"$f":"title126","v":"Loan term (years)"},{"$f":"+COST_RES3!$N$12","v":0}]
[null,{"$f":"title232","v":"Loan payment (USD/month)"},{"$f":"(PMT(C79/12,(12*C80),C78))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title233","v":"Loan payment (USD/year)"},null,{"$f":"IF(D73<=$C$80,$C$81*12,0)","v":0},{"$f":"IF(E73<=$C$80,$C$81*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Total loan payment (USD)"},{"$f":"SUM(D82:W82)","v":0}]
[null,{"$f":"title235","v":"Loan interest payment (USD)"},{"$f":"C83+C78","v":{"$error":"#DIV/0!"}},{"$f":"title240","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C84/C25","v":{"$error":"#DIV/0!"}},{"$f":"title241","v":"USD per year"}]
[]
[{"$f":"title167","v":"Depreciation"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title236","v":"Depreciation method"},{"$f":"title239","v":" Straight-line"}]
[null,{"$f":"title237","v":"Total depreciation (USD)"},null,{"$f":"COST_RES3!H67","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":{"$error":"#DIV/0!"}},{"$f":"E89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title242","v":"Base case project"}]
[{"$f":"title243","v":"Summary of this project - before tax"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Total revenue (USD)"},null,{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"-(C40-C78)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D69+D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title246","v":"Loan payment (USD)"},null,{"$f":"D82","v":0},{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C95:C98)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D95:D98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title248","v":"Financial analysis result"}]
[]
[null,{"$f":"title249","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C74,D99:W99)+C99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title250","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C103<0,title392,IRR(C99:W99,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title251","v":"Payback period (years)"},{"$f":"title252","v":" Please see Figure of the cumulative value of Net Profit - before tax"}]

{"sheet":"FA40kW_RES3","index":30,"n_rows":105,"n_cols":23,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,1,0,13],[9,2,9,3]]}
[null,{"$f":"title190","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 40 kW"}]
[]
[]
[{"$f":"title192","v":"Revenues"}]
[]
[null,{"$f":"title193","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title194","v":"Power generation capacity (kW)"},40,{"$f":"C8","v":40},{"$f":"D8","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[null,{"$f":"title195","v":"Turbine type"},{"$f":"+COST_RES3!$I$11","v":"Backpressure steam turbine"}]
[]
[null,{"$f":"title125","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES3!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title187","v":"Operating hours per year"},{"$f":"+COST_RES3!$J$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title119","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title196","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title197","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title198","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES3!$I$19","v":0},{"$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":"title199","v":"Total power sold to the customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title128","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0}]
[null,{"$f":"title200","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title201","v":"Project lifetime (years)"},{"$f":"+COST_RES3!$N$16","v":20}]
[null,{"$f":"title202","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title203","v":"Lifespan of combustion system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title204","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title205","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title206","v":"Capital and operating cost"}]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title207","v":"Direct capital cost (USD)"}]
[null,{"$f":"title149","v":"Equipments"},{"$f":"COST_RES3!I62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title150","v":"Building"},{"$f":"COST_RES3!I63","v":2499.6400000000003}]
[null,{"$f":"title151","v":"Installation"},{"$f":"COST_RES3!I64","v":1085.7142857142858}]
[null,{"$f":"title152","v":"Distribution network"},{"$f":"COST_RES3!I65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"SUM(C36:C39)","v":{"$error":"#DIV/0!"}},{"$f":"D36+D37+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title209","v":"Capital cost (USD/kW)"},{"$f":"C40/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title210","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title211","v":"Sub-total material cost (USD)"},{"$f":"C47+C55","v":{"$error":"#DIV/0!"}},{"$f":"D47+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title212","v":"Biomass cost (USD/year)"},{"$f":"C48*C49","v":{"$error":"#DIV/0!"}},{"$f":"D48*D49","v":{"$error":"#DIV/0!"}},{"$f":"E48*E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title213","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES3!$I$39","v":{"$error":"#DIV/0!"}},{"$f":"+C48","v":{"$error":"#DIV/0!"}},{"$f":"+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title214","v":"Biomass total price (USD/t)"},{"$f":"SUM(C50:C51)","v":0},{"$f":"SUM(D50:D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title215","v":"Biomass price (USD/t)"},{"$f":"+COST_RES3!$F$39","v":0},{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Biomass transportation cost (USD/t)"},{"$f":"+C52*C53","v":0},{"$f":"+C51","v":0},{"$f":"+D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title217","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES3!$F$52","v":0}]
[null,{"$f":"title218","v":"Transportation distant (km)"},{"$f":"+COST_RES3!$I$52","v":0}]
[]
[null,{"$f":"title219","v":"Water cost (USD/year)"},{"$f":"C56*C57","v":{"$error":"#DIV/0!"}},{"$f":"D56*D57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title220","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES3!$I$40","v":{"$error":"#DIV/0!"}},{"$f":"+C56","v":{"$error":"#DIV/0!"}},{"$f":"+D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title221","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES3!$F$40","v":0.43859649122807021},{"$f":"C57","v":0.43859649122807021},{"$f":"D57","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title222","v":"Sub-total operating cost (USD)"},{"$f":"C60+C61+C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title223","v":"Labour cost (USD)"},{"$f":"COST_RES3!J48","v":0},{"$f":"C60","v":0},{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title154","v":"Plant overhead"},{"$f":"COST_RES3!J73","v":{"$error":"#DIV/0!"}},{"$f":"C61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title155","v":"General and administrative cost"},{"$f":"COST_RES3!J74","v":{"$error":"#DIV/0!"}},{"$f":"C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title224","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES3!J68","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title225","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES3!J67","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":{"$error":"#DIV/0!"}},{"$f":"D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title226","v":"Sub-total of storage capacity"},{"$f":"+COST_RES3!J58","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title227","v":"Total operation and maintenance cost (USD)"},{"$f":"C46+C59+C63+C65+C67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title228","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C69/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title95","v":"Financial parameters"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES3!$N$13","v":0}]
[null,{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES3!$N$11","v":0}]
[]
[null,{"$f":"title229","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title230","v":"Loan amount (USD )"},{"$f":"C75*C40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title231","v":"Loan interest rate (%)"},{"$f":"+COST_RES3!$N$10","v":0}]
[null,{"$f":"title126","v":"Loan term (years)"},{"$f":"+COST_RES3!$N$12","v":0}]
[null,{"$f":"title232","v":"Loan payment (USD/month)"},{"$f":"(PMT(C79/12,(12*C80),C78))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title233","v":"Loan payment (USD/year)"},null,{"$f":"IF(D73<=$C$80,$C$81*12,0)","v":0},{"$f":"IF(E73<=$C$80,$C$81*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Total loan payment (USD)"},{"$f":"SUM(D82:W82)","v":0}]
[null,{"$f":"title235","v":"Loan interest payment (USD)"},{"$f":"C83+C78","v":{"$error":"#DIV/0!"}},{"$f":"title240","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C84/C25","v":{"$error":"#DIV/0!"}},{"$f":"title241","v":"USD per year"}]
[]
[{"$f":"title167","v":"Depreciation"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title236","v":"Depreciation method"},{"$f":"title239","v":" Straight-line"}]
[null,{"$f":"title237","v":"Total depreciation (USD)"},null,{"$f":"COST_RES3!H67","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":{"$error":"#DIV/0!"}},{"$f":"E89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title242","v":"Base case project"}]
[{"$f":"title243","v":"Summary of this project - before tax"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Total revenue (USD)"},null,{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"-(C40-C78)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D69+D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title246","v":"Loan payment (USD)"},null,{"$f":"D82","v":0},{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C95:C98)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D95:D98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title248","v":"Financial analysis result"}]
[]
[null,{"$f":"title249","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C74,D99:W99)+C99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title250","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C103<0,title392,IRR(C99:W99,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title251","v":"Payback period (years)"},{"$f":"title252","v":" Please see Figure of the cumulative value of Net Profit - before tax"}]

{"sheet":"FA100kW_RES3","index":31,"n_rows":105,"n_cols":23,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,1,0,13],[9,2,9,3]]}
[null,{"$f":"title191","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 100 kW"}]
[]
[]
[{"$f":"title192","v":"Revenues"}]
[]
[null,{"$f":"title193","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title194","v":"Power generation capacity (kW)"},100,{"$f":"C8","v":100},{"$f":"D8","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,{"$f":"title195","v":"Turbine type"},{"$f":"+COST_RES3!$I$11","v":"Backpressure steam turbine"}]
[]
[null,{"$f":"title125","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES3!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title187","v":"Operating hours per year"},{"$f":"+COST_RES3!$L$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title119","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title196","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title197","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title198","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES3!$I$19","v":0},{"$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":"title199","v":"Total power sold to the customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title128","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"+COST_RES3!$N$15","v":0}]
[null,{"$f":"title200","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title201","v":"Project lifetime (years)"},{"$f":"+COST_RES3!$N$16","v":20}]
[null,{"$f":"title202","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title203","v":"Lifespan of combustion system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title204","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title205","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title206","v":"Capital and operating cost"}]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title207","v":"Direct capital cost (USD)"}]
[null,{"$f":"title149","v":"Equipments"},{"$f":"COST_RES3!K62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title150","v":"Building"},{"$f":"COST_RES3!K63","v":3679}]
[null,{"$f":"title151","v":"Installation"},{"$f":"COST_RES3!K64","v":2714.2857142857142}]
[null,{"$f":"title152","v":"Distribution network"},{"$f":"COST_RES3!K65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"SUM(C36:C39)","v":{"$error":"#DIV/0!"}},{"$f":"D36+D37+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title209","v":"Capital cost (USD/kW)"},{"$f":"C40/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title210","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title211","v":"Sub-total material cost (USD)"},{"$f":"C47+C55","v":{"$error":"#DIV/0!"}},{"$f":"D47+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title212","v":"Biomass cost (USD/year)"},{"$f":"C48*C49","v":{"$error":"#DIV/0!"}},{"$f":"D48*D49","v":{"$error":"#DIV/0!"}},{"$f":"E48*E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title213","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES3!$K$39","v":{"$error":"#DIV/0!"}},{"$f":"+C48","v":{"$error":"#DIV/0!"}},{"$f":"+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title214","v":"Biomass total price (USD/t)"},{"$f":"SUM(C50:C51)","v":0},{"$f":"SUM(D50:D51)","v":0},{"$f":"SUM(E50:E51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title215","v":"Biomass price (USD/t)"},{"$f":"+COST_RES3!$F$39","v":0},{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Biomass transportation cost (USD/t)"},{"$f":"+C52*C53","v":0},{"$f":"+C51","v":0},{"$f":"+D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title217","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES3!$F$52","v":0}]
[null,{"$f":"title218","v":"Transportation distant (km)"},{"$f":"+COST_RES3!$K$52","v":0}]
[]
[null,{"$f":"title219","v":"Water cost (USD/year)"},{"$f":"C56*C57","v":{"$error":"#DIV/0!"}},{"$f":"D56*D57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title220","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES3!$K$40","v":{"$error":"#DIV/0!"}},{"$f":"+C56","v":{"$error":"#DIV/0!"}},{"$f":"+D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title221","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES3!$F$40","v":0.43859649122807021},{"$f":"C57","v":0.43859649122807021},{"$f":"D57","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title222","v":"Sub-total operating cost (USD)"},{"$f":"C60+C61+C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title223","v":"Labour cost (USD)"},{"$f":"COST_RES3!L48","v":0},{"$f":"C60","v":0},{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title154","v":"Plant overhead"},{"$f":"COST_RES3!L73","v":{"$error":"#DIV/0!"}},{"$f":"C61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title155","v":"General and administrative cost"},{"$f":"COST_RES3!L74","v":{"$error":"#DIV/0!"}},{"$f":"C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title224","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES3!L68","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title225","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES3!L67","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":{"$error":"#DIV/0!"}},{"$f":"D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title226","v":"Sub-total of storage capacity"},{"$f":"+COST_RES3!L58","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title227","v":"Total operation and maintenance cost (USD)"},{"$f":"C46+C59+C63+C65+C67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title228","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C69/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title95","v":"Financial parameters"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES3!$N$13","v":0}]
[null,"Debt ratio (%)",{"$f":"+COST_RES3!$N$11","v":0}]
[]
[null,{"$f":"title229","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title230","v":"Loan amount (USD )"},{"$f":"C75*C40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title231","v":"Loan interest rate (%)"},{"$f":"+COST_RES3!$N$10","v":0}]
[null,{"$f":"title126","v":"Loan term (years)"},{"$f":"+COST_RES3!$N$12","v":0}]
[null,{"$f":"title232","v":"Loan payment (USD/month)"},{"$f":"(PMT(C79/12,(12*C80),C78))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title233","v":"Loan payment (USD/year)"},null,{"$f":"IF(D73<=$C$80,$C$81*12,0)","v":0},{"$f":"IF(E73<=$C$80,$C$81*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Total loan payment (USD)"},{"$f":"SUM(D82:W82)","v":0}]
[null,{"$f":"title235","v":"Loan interest payment (USD)"},{"$f":"C83+C78","v":{"$error":"#DIV/0!"}},{"$f":"title240","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C84/C25","v":{"$error":"#DIV/0!"}},{"$f":"title241","v":"USD per year"}]
[]
[{"$f":"title167","v":"Depreciation"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title236","v":"Depreciation method"},{"$f":"title239","v":" Straight-line"}]
[null,{"$f":"title237","v":"Total depreciation (USD)"},null,{"$f":"COST_RES3!H67","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":{"$error":"#DIV/0!"}},{"$f":"E89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title242","v":"Base case project"}]
[{"$f":"title243","v":"Summary of this project - before tax"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Total revenue (USD)"},null,{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"-(C40-C78)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D69+D65","v":{"$error":"#DIV/0!"}},{"$f":"-E69+E65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title246","v":"Loan payment (USD)"},null,{"$f":"D82","v":0},{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C95:C98)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D95:D98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title248","v":"Financial analysis result"}]
[]
[null,{"$f":"title249","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C74,D99:W99)+C99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title250","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C103<0,title392,IRR(C99:W99,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title251","v":"Payback period (years)"},{"$f":"title252","v":" Please see Figure of the cumulative value of Net Profit - before tax"}]

{"sheet":"COST_RES4","index":32,"n_rows":110,"n_cols":14,"rows_kept":110,"cut":false,"hidden":false,"merged":[[100,3,101,3],[100,4,101,4],[100,5,101,5],[96,6,96,11],[97,6,97,7],[97,8,97,9],[97,10,97,11],[98,6,98,7],[98,8,98,9],[98,10,98,11],[91,6,91,7],[91,8,91,9],[91,10,91,11],[92,6,92,7],[92,8,92,9],[92,10,92,11],[89,6,89,7],[89,8,89,9],[89,10,89,11],[90,6,90,7],[90,8,90,9],[90,10,90,11],[87,6,87,7],[87,8,87,9],[87,10,87,11],[88,6,88,7],[88,8,88,9],[88,10,88,11],[78,3,79,3],[78,4,79,4],[78,5,79,5],[87,3,88,3],[87,4,88,4],[87,5,88,5],[70,3,71,3],[70,4,71,4],[70,5,71,5],[36,3,37,3],[36,4,37,4],[42,3,43,3],[42,4,43,4],[49,3,50,3],[49,4,50,4],[54,3,55,3],[54,4,55,4],[59,3,60,3],[59,4,60,4],[59,5,60,5],[32,6,32,7],[32,8,32,9],[32,10,32,11],[2,2,2,13],[5,2,5,3],[5,4,5,6],[10,8,11,8],[31,6,31,11]]}
[]
[]
[null,null,{"$f":"+UPPER(title112&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"PROCESSING COSTS FOR POWER GENERATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title61","v":"Use white cells to input data"},null,{"$f":"title62","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title113","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title114","v":"Summary of Operational Parameters"},null,null,null,{"$f":"title95","v":"Financial parameters"}]
[]
[null,null,{"$f":"title115","v":"Feedstock available (t/year)"},null,{"$f":"+'Data Entry Needs'!$G$13","v":0},null,{"$f":"title117","v":"Boiler"},null,{"$f":"+\"Stoker @\"&Steam_Calculator!$C$3","v":"Stoker @20 bar"},null,{"$f":"title231","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$55","v":0}]
[null,null,{"$f":"title116","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$G$14","v":0},null,{"$f":"title118","v":"Turbine"},null,{"$f":"+Steam_Calculator!$C$2","v":"Backpressure steam turbine"},null,{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$54","v":0}]
[null,null,{"$f":"title67","v":"Moisture content (%)"},null,{"$f":"+'Data Entry Needs'!$G$15","v":0},null,null,null,null,null,{"$f":"title126","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$56","v":0}]
[null,null,{"$f":"title68","v":"Size (mm)"},null,{"$f":"+'Data Entry Needs'!$G$16","v":0},null,{"$f":"title119","v":"Capacity utilization factor"},null,{"$f":"H34/8760","v":0},null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$53","v":0}]
[null,null,{"$f":"title72","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$G$20","v":0},null,{"$f":"title120","v":"Power conversion (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$G$11=title19,'Data Entry Needs'!$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,{"$f":"+'Data Entry Needs'!F54","v":"Plant Cost Index during 5/2017"},null,null,{"$f":"+'Data Entry Needs'!I54","v":0}]
[null,null,null,null,null,null,{"$f":"title121","v":"Boiler efficiency (%)"},null,{"$f":"+Steam_Calculator!$C$4","v":0.63},null,{"$f":"IF('Data Entry Needs'!$AK$125=0,title129,title130)","v":"Price of electricity (USD/kWh) - Calculated"},null,null,{"$f":"+'Data Entry Needs'!$AL$125","v":0}]
[null,null,null,null,null,null,{"$f":"title122","v":"Turbine efficiency (%)"},null,{"$f":"+Steam_Calculator!$C$5","v":0.17},null,{"$f":"title127","v":"Project lifetime"},null,null,20]
[null,null,null,null,null,null,{"$f":"title123","v":"Power loss due to operation (%)"}]
[null,null,null,null,null,null,{"$f":"title124","v":"Operating hours per day"}]
[null,null,null,null,null,null,{"$f":"title125","v":"Power loss in distribution network (%)"}]
[]
[]
[]
[null,null,{"$f":"title131","v":"Transport Distance of Feedstock"},null,null,{"$f":"title132","v":"Transport Quantity"},null,null,{"$f":"title131","v":"Transport Distance of Feedstock"},null,null,{"$f":"title132","v":"Transport Quantity"}]
[]
[null,null,{"$f":"title133","v":"Distance small scale production (km)"},null,null,{"$f":"title135","v":"Small scale (t/year)"},null,{"$f":"+$G$39","v":{"$error":"#DIV/0!"}},{"$f":"title137","v":"Distance large scale production (km)"},null,null,{"$f":"title139","v":"Large scale (t/year)"},null,{"$f":"+$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title134","v":"Distance medium scale production (km)"},null,null,{"$f":"title136","v":"Medium scale (t/year)"},null,{"$f":"+$I$39","v":{"$error":"#DIV/0!"}},{"$f":"title138","v":"Transportation cost (USD/t/km)"},null,null,null,null,{"$f":"+'Data Entry Needs'!$D$46","v":0}]
[]
[]
[]
[null,null,{"$f":"title140","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title183","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,10,null,40,null,100]
[null,null,null,null,null,null,{"$f":"title187","v":"Operating hours per year"},{"$f":"$I$18*365","v":0},{"$f":"title187","v":"Operating hours per year"},{"$f":"$I$18*365","v":0},{"$f":"title187","v":"Operating hours per year"},{"$f":"$I$18*365","v":0}]
[]
[]
[null,null,null,{"$f":"title140","v":"Production Cost Details"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title162","v":"(USD/unit)"},{"$f":"title164","v":"(Unit/year)"},{"$f":"title165","v":"(USD/year)"},{"$f":"title164","v":"(Unit/year)"},{"$f":"title165","v":"(USD/year)"},{"$f":"title164","v":"(Unit/year)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title64","v":"Feedstock"},"t",{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!G$18,'Data Entry Needs'!G$19)","v":0},{"$f":"+Steam_Calculator!$C$8*'COST(ADJUSTED)_RES4'!F8*H34*Steam_Calculator!$F$2/(Steam_Calculator!$C$4*COST_RES4!$I$14*3.6*1000000)/(1-$I$17)","v":{"$error":"#DIV/0!"}},{"$f":"+G39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$8*'COST(ADJUSTED)_RES4'!G8*J34*Steam_Calculator!$F$2/(Steam_Calculator!$C$4*COST_RES4!$I$14*3.6*1000000)/(1-$I$17)","v":{"$error":"#DIV/0!"}},{"$f":"+I39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$8*'COST(ADJUSTED)_RES4'!H8*J34*Steam_Calculator!$F$2/(Steam_Calculator!$C$4*COST_RES4!$I$14*3.6*1000000)/(1-$I$17)","v":{"$error":"#DIV/0!"}},{"$f":"+K39*$F39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title142","v":"Water make-up + chemical additives"},"m3",{"$f":"+'Data Entry Needs'!$D$40+0.002*1000/4.56","v":0.43859649122807021},{"$f":"+Steam_Calculator!$C$9*'COST(ADJUSTED)_RES4'!F8*H34/1000","v":{"$error":"#DIV/0!"}},{"$f":"+G40*$F40","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$9*'COST(ADJUSTED)_RES4'!G8*J34/1000","v":{"$error":"#DIV/0!"}},{"$f":"+I40*$F40","v":{"$error":"#DIV/0!"}},{"$f":"+Steam_Calculator!$C$9*'COST(ADJUSTED)_RES4'!H8*L34/1000","v":{"$error":"#DIV/0!"}},{"$f":"+K40*$F40","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H39:H40)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J39:J40)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L39:L40)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title144","v":"Labour and miscellaneous costs"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"\"(\"&title390&\")\"","v":"(USD/person-hour)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title85","v":"Unskilled worker"},{"$f":"title166","v":" # employee"},{"$f":"+'Data Entry Needs'!$D$37","v":0},1,{"$f":"+F45*G45*H34","v":0},3,{"$f":"+$F45*I45*$H$34","v":0},6,{"$f":"+$F45*K45*$H$34","v":0}]
[null,null,null,{"$f":"title103","v":"Skilled worker"},{"$f":"title166","v":" # employee"},{"$f":"+'Data Entry Needs'!I$37","v":0},1,{"$f":"+F46*G46*H34","v":0},{"$f":"+ROUND(I45/4,0)","v":1},{"$f":"+$F46*I46*$H$34","v":0},{"$f":"+ROUND(K45/3,0)","v":2},{"$f":"+$F46*K46*$H$34","v":0}]
[null,null,null,{"$f":"title107","v":"Miscellaneous costs"},null,null,{"$f":"+'Data Entry Needs'!$I$50","v":0},{"$f":"+G47*SUM(H45:H46)","v":0},{"$f":"+G47","v":0},{"$f":"+I47*SUM(J45:J46)","v":0},{"$f":"+G47","v":0},{"$f":"+K47*SUM(L45:L46)","v":0}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"+H45+H46+H47","v":0},null,{"$f":"+J45+J46+J47","v":0},null,{"$f":"+L45+L46+L47","v":0}]
[null,null,null,null,null,null,{"$f":"+SUM(G45:G46)","v":2},null,{"$f":"+SUM(I45:I46)","v":4},null,{"$f":"+SUM(K45:K46)","v":8}]
[null,null,null,{"$f":"title145","v":"Transport of feedstock"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title146","v":"Feedstock (farm to plant)"},"km",{"$f":"+'Data Entry Needs'!$D$46","v":0},{"$f":"+$E$25","v":0},{"$f":"+G52*F52*G39","v":{"$error":"#DIV/0!"}},{"$f":"+$E$26","v":0},{"$f":"+I52*$F52*I$39","v":{"$error":"#DIV/0!"}},{"$f":"+$K$25","v":0},{"$f":"+K52*$F52*K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"+H52","v":{"$error":"#DIV/0!"}},null,{"$f":"+J52","v":{"$error":"#DIV/0!"}},null,{"$f":"+L52","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title147","v":"Storage"},{"$f":"title80","v":"Unit"},{"$f":"title161","v":"Unit Price"},{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total",{"$f":"title163","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/year)",{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"},{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title64","v":"Feedstock"},"t",{"$f":"+$E$14","v":0},{"$f":"+STORAGE_RES2!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"+F57*G57","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES2!$I$38","v":{"$error":"#DIV/0!"}},{"$f":"I57*F57","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES2!$L$38","v":{"$error":"#DIV/0!"}},{"$f":"F57*K57","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J57)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L57)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title148","v":"Investment"},{"$f":"title80","v":"Unit"},{"$f":"title184","v":"Years"},"Total",{"$f":"title167","v":"Depreciation"},"Total",{"$f":"title167","v":"Depreciation"},"Total",{"$f":"title167","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"title165","v":"(USD/year)"},"(USD)",{"$f":"title165","v":"(USD/year)"},"(USD)",{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title149","v":"Equipments"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES4'!$F$22)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+G62/F62","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES4'!$G$22)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+I62/F62","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES4'!$H$22)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+K62/F62","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title150","v":"Building"},"USD",{"$f":"+$N$16","v":20},{"$f":"+'COST(ADJUSTED)_RES4'!$F$25","v":1909.96},{"$f":"+G63/F63","v":95.498000000000005},{"$f":"+'COST(ADJUSTED)_RES4'!$G$25","v":2499.6400000000003},{"$f":"+I63/F63","v":124.98200000000001},{"$f":"+'COST(ADJUSTED)_RES4'!$H$25","v":3679},{"$f":"+K63/F63","v":183.95}]
[null,null,null,{"$f":"title151","v":"Installation"},"USD",{"$f":"+$N$16","v":20},{"$f":"+'COST(ADJUSTED)_RES4'!$F$28","v":271.42857142857144},{"$f":"+G64/F64","v":13.571428571428573},{"$f":"+'COST(ADJUSTED)_RES4'!$G$28","v":1085.7142857142858},{"$f":"+I64/F64","v":54.285714285714292},{"$f":"+'COST(ADJUSTED)_RES4'!$H$28","v":2714.2857142857142},{"$f":"+K64/F64","v":135.71428571428572}]
[null,null,null,{"$f":"title152","v":"Distribution network"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES4'!$F$32)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+G65/F65","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES4'!$G32)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+I65/F65","v":{"$error":"#DIV/0!"}},{"$f":"('COST(ADJUSTED)_RES4'!$H32)*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+K65/F65","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title153","v":"Total Investment"},null,null,{"$f":"SUM(G62:G65)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I62:I65)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K62:K65)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"title168","v":"Total depreciation"},{"$f":"SUM(H62:H66)","v":{"$error":"#DIV/0!"}},{"$f":"title168","v":"Total depreciation"},{"$f":"SUM(J62:J66)","v":{"$error":"#DIV/0!"}},{"$f":"title168","v":"Total depreciation"},{"$f":"SUM(L62:L66)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title106","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$I$49","v":0},null,{"$f":"+F68*H67","v":{"$error":"#DIV/0!"}},null,{"$f":"+F68*$J$67","v":{"$error":"#DIV/0!"}},null,{"$f":"+$F$68*L67","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H67:H68)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J67:J68)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L67:L68)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title92","v":"Other costs"},{"$f":"title80","v":"Unit"},"Rate (%)",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title154","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$50","v":0},null,{"$f":"+(H45+H46+H68)*$F$73","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J45+J46+J68)*$F$73","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L45+L46+L68)*$F$73","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title155","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$49","v":0},null,{"$f":"+(H41+H48+H73+H68)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J41+J48+J73+J68)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L41+L48+L73+L68)*$F$74","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title156","v":"Loan interest"},"USD",{"$f":"+'Data Entry Needs'!$D$55","v":0},null,{"$f":"-FA10kW_RES4!G84","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA40kW_RES4!G84","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA100kW_RES4!G84","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,null,{"$f":"SUM(H73:H75)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J73:J75)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L73:L75)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title169","v":"Share (%)"},"Total",{"$f":"title169","v":"Share (%)"},"Total",{"$f":"title169","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"},null,{"$f":"title165","v":"(USD/year)"}]
[null,null,null,{"$f":"title157","v":"Total operating costs"},null,null,{"$f":"+H41+H48+H53+H58","v":{"$error":"#DIV/0!"}},{"$f":"+G81/$G$84","v":{"$error":"#DIV/0!"}},{"$f":"+J41+J48+J53+J58","v":{"$error":"#DIV/0!"}},{"$f":"+I81/$I$84","v":{"$error":"#DIV/0!"}},{"$f":"+L41+L48+L53+L58","v":{"$error":"#DIV/0!"}},{"$f":"+K81/$K$84","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title158","v":"Total fixed costs"},null,null,{"$f":"+H69","v":{"$error":"#DIV/0!"}},{"$f":"+G82/$G$84","v":{"$error":"#DIV/0!"}},{"$f":"+J69","v":{"$error":"#DIV/0!"}},{"$f":"+I82/$I$84","v":{"$error":"#DIV/0!"}},{"$f":"+L69","v":{"$error":"#DIV/0!"}},{"$f":"+K82/$K$84","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title159","v":"Total other costs"},null,null,{"$f":"+H77","v":{"$error":"#DIV/0!"}},{"$f":"+G83/$G$84","v":{"$error":"#DIV/0!"}},{"$f":"+J77","v":{"$error":"#DIV/0!"}},{"$f":"+I83/$I$84","v":{"$error":"#DIV/0!"}},{"$f":"+L77","v":{"$error":"#DIV/0!"}},{"$f":"+K83/$K$84","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title160","v":"Total production costs"},null,null,{"$f":"SUM(G81:G83)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I81:I83)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K81:K83)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title170","v":"Power generation"}]
[]
[null,null,null,null,{"$f":"title80","v":"Unit"},null,{"$f":"title163","v":"Quantity "},null,{"$f":"title163","v":"Quantity "},null,{"$f":"title163","v":"Quantity "}]
[null,null,null,null,null,null,{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title80&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title80&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title170","v":"Power generation"},{"$f":"title172","v":"kWh/year"},null,{"$f":"+G33*H34*(1-$I$17)","v":0},null,{"$f":"+I33*J34*(1-$I$17)","v":0},null,{"$f":"+K33*L34*(1-$I$17)","v":0}]
[null,null,null,{"$f":"title171","v":"Electricity - self use"},{"$f":"title172","v":"kWh/year"},null,{"$f":"-G90*10%","v":0},null,{"$f":"-I90*10%","v":0},null,{"$f":"-K90*10%","v":0}]
[null,null,null,{"$f":"title173","v":"Power loss in distribution network"},{"$f":"title172","v":"kWh/year"},null,{"$f":"-G90*$I$19","v":0},null,{"$f":"-I90*$I$19","v":0},null,{"$f":"-K90*$I$19","v":0}]
[null,null,null,{"$f":"title143","v":"Subtotal"},null,null,{"$f":"SUM(G90:H92)","v":0},null,{"$f":"SUM(I90:J92)","v":0},null,{"$f":"SUM(K90:L92)","v":0}]
[]
[null,null,{"$f":"title174","v":"Total Production Cost + Distribution"}]
[]
[null,null,null,null,null,null,{"$f":"$G$32","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G33","v":10},null,{"$f":"+I33","v":40},null,{"$f":"+K33","v":100}]
[null,null,null,{"$f":"title175","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G84/G93","v":{"$error":"#DIV/0!"}},null,{"$f":"I84/I93","v":{"$error":"#DIV/0!"}},null,{"$f":"K84/K93","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title180","v":"Average loan interest"},{"$f":"title80","v":"Unit"},{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title153","v":"Total Investment"},{"$f":"title176","v":"Loan amount"},{"$f":"title153","v":"Total Investment"},{"$f":"title176","v":"Loan amount"},{"$f":"title153","v":"Total Investment"},{"$f":"title176","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title176","v":"Loan amount"},"USD",{"$f":"+$N$11","v":0},{"$f":"G66","v":{"$error":"#DIV/0!"}},{"$f":"$F$103*G103","v":{"$error":"#DIV/0!"}},{"$f":"I66","v":{"$error":"#DIV/0!"}},{"$f":"$F$103*I103","v":{"$error":"#DIV/0!"}},{"$f":"K66","v":{"$error":"#DIV/0!"}},{"$f":"$F$103*K103","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title98","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0}]
[null,null,null,{"$f":"title177","v":"Loan payment"},{"$f":"title181","v":"USD/month"},null,null,{"$f":"PMT(H104/12,H107*12,H103,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(J104/12,J107*12,J103,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(L104/12,L107*12,L103,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title178","v":"Annual loan payment"},{"$f":"title182","v":"USD/year"},null,null,{"$f":"H105*12","v":{"$error":"#DIV/0!"}},null,{"$f":"J105*12","v":{"$error":"#DIV/0!"}},null,{"$f":"L105*12","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title99","v":"Loan term"},{"$f":"title102","v":"year"},null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0}]
[null,null,null,{"$f":"title179","v":"Total loan payment"},"USD",null,null,{"$f":"H106*H107","v":{"$error":"#DIV/0!"}},null,{"$f":"J106*J107","v":{"$error":"#DIV/0!"}},null,{"$f":"L106*L107","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title156","v":"Loan interest"},"USD",null,null,{"$f":"H108+H103","v":{"$error":"#DIV/0!"}},null,{"$f":"J108+J103","v":{"$error":"#DIV/0!"}},null,{"$f":"L108+L103","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title180","v":"Average loan interest"},{"$f":"title182","v":"USD/year"},null,null,{"$f":"H109/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"J109/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"L109/$N$16","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST(ADJUSTED)_RES4","index":33,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":true,"merged":[[2,2,2,7],[4,5,4,7]]}
[]
[]
[null,null,"DETAILED INVESTMENT OF BIOMASS COMBUSTION FOR RURAL ELECTRIFICATION"]
[]
[null,null,null,null,null,"Capacities (kW of power generation)"]
[null,null,null,null,null,10,40,100]
[null,null,null,"Operating period","h/year",{"$f":"+COST_RES4!$H$34","v":0},{"$f":"+COST_RES4!$J$34","v":0},{"$f":"+COST_RES4!$L$34","v":0}]
[null,null,null,"Steam","kg/h",{"$f":"+COST_RES4!$G$90*3600/(COST_RES4!$I$16*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*'COST(ADJUSTED)_RES4'!F7)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES4!$I$90*3600/(COST_RES4!$I$16*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*'COST(ADJUSTED)_RES4'!G7)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES4!$K$90*3600/(COST_RES4!$I$16*(Steam_Calculator!$C$6+Steam_Calculator!$C$7)*'COST(ADJUSTED)_RES4'!H7)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Households","Household",{"$f":"+COST_RES4!G93/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES4!I93/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_RES4!K93/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}}]
[null,null,"Estimated distance covered (m)","m/household",10,{"$f":"+F9*$E$10","v":{"$error":"#DIV/0!"}},{"$f":"+G9*$E$10","v":{"$error":"#DIV/0!"}},{"$f":"+H9*$E$10","v":{"$error":"#DIV/0!"}}]
[null,null,"Equipments"]
[null,null,"Boiler","USDh/kg steam",127.8400072150072,{"$f":"+$E$12*F8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$12*G8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$12*H8","v":{"$error":"#DIV/0!"}}]
[null,null,"Condenser, cyclone, water pump, cooling tower","USDh/kg steam",127.03179279568167,{"$f":"+$E$13*F8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$13*G8","v":{"$error":"#DIV/0!"}},{"$f":"+$E$13*H8","v":{"$error":"#DIV/0!"}}]
[null,null,"Back pressure steam turbine","USD/kW",561.11111111111097,{"$f":"+F6*700","v":7000},{"$f":"+$E$14*G6","v":22444.444444444438},{"$f":"+$E$14*H6","v":56111.111111111095}]
[null,null,"Biomass cutter ","USD",null,146.1619689708391,146.1619689708391,17500]
[null,null,"Biomass dryer ","USD",null,194.88262529445211,682.08918853058242]
[null,null,"Moisture meter ","USD",null,97.441312647226056,97.441312647226056]
[null,null,"Chain pulley block ","USD",null,58.464787588335639,126.67370644139388]
[null,null,"Water cooling system ","USD",null,0,584.64787588335639]
[null,null,"Other accessories ","USD",null,974.41312647226061,1753.9436276500689]
[null,null,"Generator","USD/kW",400,{"$f":"+$E$21*F6","v":4000},{"$f":"+$E$21*G6","v":16000},{"$f":"+$E$21*H6","v":40000}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F12:F21)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G12:G21)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H12:H21)","v":{"$error":"#DIV/0!"}}]
[null,null,"Building"]
[null,null,"Civil work (building, generator platform etc.)","USD",null,{"$f":"19.656* F6+ 1713.4","v":1909.96},{"$f":"19.656* G6+ 1713.4","v":2499.6400000000003},{"$f":"19.656* H6+ 1713.4","v":3679}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F24)","v":1909.96},{"$f":"SUM(G24)","v":2499.6400000000003},{"$f":"SUM(H24)","v":3679}]
[null,null,"Installation"]
[null,null,"Connection and earthing","USD/kW",27.142857142857142,{"$f":"($E$27*F6)","v":271.42857142857144},{"$f":"($E$27*G6)","v":1085.7142857142858},{"$f":"($E$27*H6)","v":2714.2857142857142}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F27)","v":271.42857142857144},{"$f":"SUM(G27)","v":1085.7142857142858},{"$f":"SUM(H27)","v":2714.2857142857142}]
[null,null,"Distribution network"]
[null,null,"Primary electricity cable","USD/m",7.4539999999999997,{"$f":"+F$10*$E30","v":{"$error":"#DIV/0!"}},{"$f":"+G$10*$E30","v":{"$error":"#DIV/0!"}},{"$f":"+H$10*$E30","v":{"$error":"#DIV/0!"}}]
[null,null,"Secondary cable, installation and meter","USD/household",164,{"$f":"+F$9*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+G$9*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+H$9*$E31","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Subtotal",{"$f":"SUM(F30:F31)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G30:G31)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H30:H31)","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA10kW_RES4","index":34,"n_rows":105,"n_cols":23,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,1,0,13],[9,2,9,3]]}
[null,{"$f":"title189","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 10 kW"}]
[]
[]
[{"$f":"title192","v":"Revenues"}]
[]
[null,{"$f":"title193","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title194","v":"Power generation capacity (kW)"},10,{"$f":"C8","v":10},{"$f":"D8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,{"$f":"title195","v":"Turbine type"},{"$f":"+COST_RES4!$I$11","v":"Backpressure steam turbine"}]
[]
[null,{"$f":"title125","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES4!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title187","v":"Operating hours per year"},{"$f":"+COST_RES4!$H$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title119","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title196","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title197","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title198","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES4!$I$19","v":0},{"$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":"title199","v":"Total power sold to the customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title128","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0}]
[null,{"$f":"title200","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title201","v":"Project lifetime (years)"},{"$f":"+COST_RES4!$N$16","v":20}]
[null,{"$f":"title202","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title203","v":"Lifespan of combustion system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title204","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title205","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title206","v":"Capital and operating cost"}]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title207","v":"Direct capital cost (USD)"}]
[null,{"$f":"title149","v":"Equipments"},{"$f":"COST_RES4!G62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title150","v":"Building"},{"$f":"COST_RES4!G63","v":1909.96}]
[null,{"$f":"title151","v":"Installation"},{"$f":"COST_RES4!G64","v":271.42857142857144}]
[null,{"$f":"title152","v":"Distribution network"},{"$f":"COST_RES4!G65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"SUM(C36:C39)","v":{"$error":"#DIV/0!"}},{"$f":"D36+D37+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title209","v":"Capital cost (USD/kW)"},{"$f":"C40/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title210","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title211","v":"Sub-total material cost (USD)"},{"$f":"C47+C55","v":{"$error":"#DIV/0!"}},{"$f":"D47+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title212","v":"Biomass cost (USD/year)"},{"$f":"C48*C49","v":{"$error":"#DIV/0!"}},{"$f":"D48*D49","v":{"$error":"#DIV/0!"}},{"$f":"E48*E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title213","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES4!$G$39","v":{"$error":"#DIV/0!"}},{"$f":"+C48","v":{"$error":"#DIV/0!"}},{"$f":"+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title214","v":"Biomass total price (USD/t)"},{"$f":"SUM(C50:C51)","v":0},{"$f":"SUM(D50:D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title215","v":"Biomass price (USD/t)"},{"$f":"+COST_RES4!$F$39","v":0},{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Biomass transportation cost (USD/t)"},{"$f":"+C52*C53","v":0},{"$f":"C51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title217","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES4!$F$52","v":0}]
[null,{"$f":"title218","v":"Transportation distant (km)"},{"$f":"+COST_RES4!$G$52","v":0}]
[]
[null,{"$f":"title219","v":"Water cost (USD/year)"},{"$f":"C56*C57","v":{"$error":"#DIV/0!"}},{"$f":"D56*D57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title220","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES4!$G$40","v":{"$error":"#DIV/0!"}},{"$f":"+C56","v":{"$error":"#DIV/0!"}},{"$f":"+D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title221","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES4!$F$40","v":0.43859649122807021},{"$f":"C57","v":0.43859649122807021},{"$f":"D57","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title222","v":"Sub-total operating cost (USD)"},{"$f":"C60+C61+C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title223","v":"Labour cost (USD)"},{"$f":"COST_RES4!H48","v":0},{"$f":"C60","v":0},{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title154","v":"Plant overhead"},{"$f":"COST_RES4!H73","v":{"$error":"#DIV/0!"}},{"$f":"C61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title155","v":"General and administrative cost"},{"$f":"COST_RES4!H74","v":{"$error":"#DIV/0!"}},{"$f":"C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title224","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES4!H68","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title225","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES4!H67","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":{"$error":"#DIV/0!"}},{"$f":"D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title226","v":"Sub-total of storage capacity"},{"$f":"+COST_RES4!H58","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title227","v":"Total operation and maintenance cost (USD)"},{"$f":"C46+C59+C63+C65+C67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title228","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C69/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title95","v":"Financial parameters"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES4!$N$13","v":0}]
[null,{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES4!$N$11","v":0}]
[]
[null,{"$f":"title229","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title230","v":"Loan amount (USD )"},{"$f":"C75*C40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title231","v":"Loan interest rate (%)"},{"$f":"+COST_RES4!$N$10","v":0}]
[null,{"$f":"title126","v":"Loan term (years)"},{"$f":"+COST_RES4!$N$12","v":0}]
[null,{"$f":"title232","v":"Loan payment (USD/month)"},{"$f":"(PMT(C79/12,(12*C80),C78))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title233","v":"Loan payment (USD/year)"},null,{"$f":"IF(D73<=$C$80,$C$81*12,0)","v":0},{"$f":"IF(E73<=$C$80,$C$81*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Total loan payment (USD)"},{"$f":"SUM(D82:W82)","v":0}]
[null,{"$f":"title235","v":"Loan interest payment (USD)"},{"$f":"C83+C78","v":{"$error":"#DIV/0!"}},{"$f":"title240","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C84/C25","v":{"$error":"#DIV/0!"}},{"$f":"title241","v":"USD per year"}]
[]
[{"$f":"title167","v":"Depreciation"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title236","v":"Depreciation method"},{"$f":"title239","v":" Straight-line"}]
[null,{"$f":"title237","v":"Total depreciation (USD)"},null,{"$f":"COST_RES4!H67","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":{"$error":"#DIV/0!"}},{"$f":"E89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title242","v":"Base case project"}]
[{"$f":"title243","v":"Summary of this project - before tax"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Total revenue (USD)"},null,{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"-(C40-C78)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D69+D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title246","v":"Loan payment (USD)"},null,{"$f":"D82","v":0},{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C95:C98)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D95:D98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title248","v":"Financial analysis result"}]
[]
[null,{"$f":"title249","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C74,D99:W99)+C99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title250","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C103<0,title392,IRR(C99:W99,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title251","v":"Payback period (years)"},{"$f":"title252","v":" Please see Figure of the cumulative value of Net Profit - before tax"}]

{"sheet":"FA40kW_RES4","index":35,"n_rows":105,"n_cols":23,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,1,0,13],[9,2,9,3]]}
[null,{"$f":"title190","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 40 kW"}]
[]
[]
[{"$f":"title192","v":"Revenues"}]
[]
[null,{"$f":"title193","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title194","v":"Power generation capacity (kW)"},40,{"$f":"C8","v":40},{"$f":"D8","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[null,{"$f":"title195","v":"Turbine type"},{"$f":"+COST_RES4!$I$11","v":"Backpressure steam turbine"}]
[]
[null,{"$f":"title125","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES4!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title187","v":"Operating hours per year"},{"$f":"+COST_RES4!$J$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title119","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title196","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title197","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title198","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES4!$I$19","v":0},{"$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":"title199","v":"Total power sold to the customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title128","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0}]
[null,{"$f":"title200","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title201","v":"Project lifetime (years)"},{"$f":"+COST_RES4!$N$16","v":20}]
[null,{"$f":"title202","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title203","v":"Lifespan of combustion system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title204","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title205","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title206","v":"Capital and operating cost"}]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title207","v":"Direct capital cost (USD)"}]
[null,{"$f":"title149","v":"Equipments"},{"$f":"COST_RES4!I62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title150","v":"Building"},{"$f":"COST_RES4!I63","v":2499.6400000000003}]
[null,{"$f":"title151","v":"Installation"},{"$f":"COST_RES4!I64","v":1085.7142857142858}]
[null,{"$f":"title152","v":"Distribution network"},{"$f":"COST_RES4!I65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"SUM(C36:C39)","v":{"$error":"#DIV/0!"}},{"$f":"D36+D37+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title209","v":"Capital cost (USD/kW)"},{"$f":"C40/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title210","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title211","v":"Sub-total material cost (USD)"},{"$f":"C47+C55","v":{"$error":"#DIV/0!"}},{"$f":"D47+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title212","v":"Biomass cost (USD/year)"},{"$f":"C48*C49","v":{"$error":"#DIV/0!"}},{"$f":"D48*D49","v":{"$error":"#DIV/0!"}},{"$f":"E48*E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title213","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES4!$I$39","v":{"$error":"#DIV/0!"}},{"$f":"+C48","v":{"$error":"#DIV/0!"}},{"$f":"+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title214","v":"Biomass total price (USD/t)"},{"$f":"SUM(C50:C51)","v":0},{"$f":"SUM(D50:D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title215","v":"Biomass price (USD/t)"},{"$f":"+COST_RES4!$F$39","v":0},{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Biomass transportation cost (USD/t)"},{"$f":"+C52*C53","v":0},{"$f":"+C51","v":0},{"$f":"+D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title217","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES4!$F$52","v":0}]
[null,{"$f":"title218","v":"Transportation distant (km)"},{"$f":"+COST_RES4!$I$52","v":0}]
[]
[null,{"$f":"title219","v":"Water cost (USD/year)"},{"$f":"C56*C57","v":{"$error":"#DIV/0!"}},{"$f":"D56*D57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title220","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES4!$I$40","v":{"$error":"#DIV/0!"}},{"$f":"+C56","v":{"$error":"#DIV/0!"}},{"$f":"+D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title221","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES4!$F$40","v":0.43859649122807021},{"$f":"C57","v":0.43859649122807021},{"$f":"D57","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title222","v":"Sub-total operating cost (USD)"},{"$f":"C60+C61+C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title223","v":"Labour cost (USD)"},{"$f":"COST_RES4!J48","v":0},{"$f":"C60","v":0},{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title154","v":"Plant overhead"},{"$f":"COST_RES4!J73","v":{"$error":"#DIV/0!"}},{"$f":"C61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title155","v":"General and administrative cost"},{"$f":"COST_RES4!J74","v":{"$error":"#DIV/0!"}},{"$f":"C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title224","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES4!J68","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title225","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES4!J67","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":{"$error":"#DIV/0!"}},{"$f":"D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title226","v":"Sub-total of storage capacity"},{"$f":"+COST_RES4!J58","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title227","v":"Total operation and maintenance cost (USD)"},{"$f":"C46+C59+C63+C65+C67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title228","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C69/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title95","v":"Financial parameters"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES4!$N$13","v":0}]
[null,{"$f":"title97&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES4!$N$11","v":0}]
[]
[null,{"$f":"title229","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title230","v":"Loan amount (USD )"},{"$f":"C75*C40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title231","v":"Loan interest rate (%)"},{"$f":"+COST_RES4!$N$10","v":0}]
[null,{"$f":"title126","v":"Loan term (years)"},{"$f":"+COST_RES4!$N$12","v":0}]
[null,{"$f":"title232","v":"Loan payment (USD/month)"},{"$f":"(PMT(C79/12,(12*C80),C78))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title233","v":"Loan payment (USD/year)"},null,{"$f":"IF(D73<=$C$80,$C$81*12,0)","v":0},{"$f":"IF(E73<=$C$80,$C$81*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Total loan payment (USD)"},{"$f":"SUM(D82:W82)","v":0}]
[null,{"$f":"title235","v":"Loan interest payment (USD)"},{"$f":"C83+C78","v":{"$error":"#DIV/0!"}},{"$f":"title240","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C84/C25","v":{"$error":"#DIV/0!"}},{"$f":"title241","v":"USD per year"}]
[]
[{"$f":"title167","v":"Depreciation"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title236","v":"Depreciation method"},{"$f":"title239","v":" Straight-line"}]
[null,{"$f":"title237","v":"Total depreciation (USD)"},null,{"$f":"COST_RES4!H67","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":{"$error":"#DIV/0!"}},{"$f":"E89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title242","v":"Base case project"}]
[{"$f":"title243","v":"Summary of this project - before tax"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Total revenue (USD)"},null,{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"-(C40-C78)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D69+D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title246","v":"Loan payment (USD)"},null,{"$f":"D82","v":0},{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C95:C98)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D95:D98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title248","v":"Financial analysis result"}]
[]
[null,{"$f":"title249","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C74,D99:W99)+C99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title250","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C103<0,title392,IRR(C99:W99,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title251","v":"Payback period (years)"},{"$f":"title252","v":" Please see Figure of the cumulative value of Net Profit - before tax"}]

{"sheet":"FA100kW_RES4","index":36,"n_rows":105,"n_cols":23,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,1,0,13],[9,2,9,3]]}
[null,{"$f":"title191","v":"FINANCIAL EVALUATION OF COMBUSTION FOR POWER GENERATION 100 kW"}]
[]
[]
[{"$f":"title192","v":"Revenues"}]
[]
[null,{"$f":"title193","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title194","v":"Power generation capacity (kW)"},100,{"$f":"C8","v":100},{"$f":"D8","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,{"$f":"title195","v":"Turbine type"},{"$f":"+COST_RES4!$I$11","v":"Backpressure steam turbine"}]
[]
[null,{"$f":"title125","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES4!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title187","v":"Operating hours per year"},{"$f":"+COST_RES4!$L$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title119","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title196","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title197","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title198","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES4!$I$19","v":0},{"$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":"title199","v":"Total power sold to the customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title128","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"+COST_RES4!$N$15","v":0}]
[null,{"$f":"title200","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title201","v":"Project lifetime (years)"},{"$f":"+COST_RES4!$N$16","v":20}]
[null,{"$f":"title202","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title203","v":"Lifespan of combustion system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title204","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title205","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title206","v":"Capital and operating cost"}]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title207","v":"Direct capital cost (USD)"}]
[null,{"$f":"title149","v":"Equipments"},{"$f":"COST_RES4!K62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title150","v":"Building"},{"$f":"COST_RES4!K63","v":3679}]
[null,{"$f":"title151","v":"Installation"},{"$f":"COST_RES4!K64","v":2714.2857142857142}]
[null,{"$f":"title152","v":"Distribution network"},{"$f":"COST_RES4!K65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"SUM(C36:C39)","v":{"$error":"#DIV/0!"}},{"$f":"D36+D37+D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title209","v":"Capital cost (USD/kW)"},{"$f":"C40/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title210","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title211","v":"Sub-total material cost (USD)"},{"$f":"C47+C55","v":{"$error":"#DIV/0!"}},{"$f":"D47+D55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title212","v":"Biomass cost (USD/year)"},{"$f":"C48*C49","v":{"$error":"#DIV/0!"}},{"$f":"D48*D49","v":{"$error":"#DIV/0!"}},{"$f":"E48*E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title213","v":"Biomass consumption (tne per year)"},{"$f":"+COST_RES4!$K$39","v":{"$error":"#DIV/0!"}},{"$f":"+C48","v":{"$error":"#DIV/0!"}},{"$f":"+D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title214","v":"Biomass total price (USD/t)"},{"$f":"SUM(C50:C51)","v":0},{"$f":"SUM(D50:D51)","v":0},{"$f":"SUM(E50:E51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title215","v":"Biomass price (USD/t)"},{"$f":"+COST_RES4!$F$39","v":0},{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Biomass transportation cost (USD/t)"},{"$f":"+C52*C53","v":0},{"$f":"+C51","v":0},{"$f":"+D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title217","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES4!$F$52","v":0}]
[null,{"$f":"title218","v":"Transportation distant (km)"},{"$f":"+COST_RES4!$K$52","v":0}]
[]
[null,{"$f":"title219","v":"Water cost (USD/year)"},{"$f":"C56*C57","v":{"$error":"#DIV/0!"}},{"$f":"D56*D57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title220","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES4!$K$40","v":{"$error":"#DIV/0!"}},{"$f":"+C56","v":{"$error":"#DIV/0!"}},{"$f":"+D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title221","v":"Water + chemical additives cost (USD/m3)"},{"$f":"+COST_RES4!$F$40","v":0.43859649122807021},{"$f":"C57","v":0.43859649122807021},{"$f":"D57","v":0.43859649122807021},0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021,0.43859649122807021]
[]
[null,{"$f":"title222","v":"Sub-total operating cost (USD)"},{"$f":"C60+C61+C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title223","v":"Labour cost (USD)"},{"$f":"COST_RES4!L48","v":0},{"$f":"C60","v":0},{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title154","v":"Plant overhead"},{"$f":"COST_RES4!L73","v":{"$error":"#DIV/0!"}},{"$f":"C61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title155","v":"General and administrative cost"},{"$f":"COST_RES4!L74","v":{"$error":"#DIV/0!"}},{"$f":"C62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title224","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES4!L68","v":{"$error":"#DIV/0!"}},{"$f":"C63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title225","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES4!L67","v":{"$error":"#DIV/0!"}},{"$f":"C65","v":{"$error":"#DIV/0!"}},{"$f":"D65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title226","v":"Sub-total of storage capacity"},{"$f":"+COST_RES4!L58","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title227","v":"Total operation and maintenance cost (USD)"},{"$f":"C46+C59+C63+C65+C67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title228","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C69/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title95","v":"Financial parameters"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title96&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES4!$N$13","v":0}]
[null,"Debt ratio (%)",{"$f":"+COST_RES4!$N$11","v":0}]
[]
[null,{"$f":"title229","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title230","v":"Loan amount (USD )"},{"$f":"C75*C40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title231","v":"Loan interest rate (%)"},{"$f":"+COST_RES4!$N$10","v":0}]
[null,{"$f":"title126","v":"Loan term (years)"},{"$f":"+COST_RES4!$N$12","v":0}]
[null,{"$f":"title232","v":"Loan payment (USD/month)"},{"$f":"(PMT(C79/12,(12*C80),C78))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title233","v":"Loan payment (USD/year)"},null,{"$f":"IF(D73<=$C$80,$C$81*12,0)","v":0},{"$f":"IF(E73<=$C$80,$C$81*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Total loan payment (USD)"},{"$f":"SUM(D82:W82)","v":0}]
[null,{"$f":"title235","v":"Loan interest payment (USD)"},{"$f":"C83+C78","v":{"$error":"#DIV/0!"}},{"$f":"title240","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C84/C25","v":{"$error":"#DIV/0!"}},{"$f":"title241","v":"USD per year"}]
[]
[{"$f":"title167","v":"Depreciation"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title236","v":"Depreciation method"},{"$f":"title239","v":" Straight-line"}]
[null,{"$f":"title237","v":"Total depreciation (USD)"},null,{"$f":"COST_RES4!H67","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":{"$error":"#DIV/0!"}},{"$f":"E89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title242","v":"Base case project"}]
[{"$f":"title243","v":"Summary of this project - before tax"}]
[null,{"$f":"title193","v":"Operating Year"},{"$f":"title238","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Total revenue (USD)"},null,{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title208","v":"Total capital cost (USD)"},{"$f":"-(C40-C78)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D69+D65","v":{"$error":"#DIV/0!"}},{"$f":"-E69+E65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title246","v":"Loan payment (USD)"},null,{"$f":"D82","v":0},{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C95:C98)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D95:D98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title248","v":"Financial analysis result"}]
[]
[null,{"$f":"title249","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C74,D99:W99)+C99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title250","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C103<0,title392,IRR(C99:W99,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title251","v":"Payback period (years)"},{"$f":"title252","v":" Please see Figure of the cumulative value of Net Profit - before tax"}]

{"sheet":"Summary of results-by feedstock","index":37,"n_rows":146,"n_cols":28,"rows_kept":146,"cut":false,"hidden":false,"merged":[[2,2,2,19],[9,2,9,5],[23,2,23,4],[23,6,23,11],[9,15,9,17],[23,15,23,17],[34,15,34,17],[9,8,9,10],[48,2,48,4],[48,12,48,17],[24,6,25,13],[26,6,27,13],[28,6,29,13],[43,15,45,19]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"UPPER(title253&$K$6)","v":"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - COMBUSTION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title254","v":"Select a biomass residue to see the summary results"},null,null,null,null,null,null,null,"Please Select Please Select"]
[]
[null,null,{"$f":"title256","v":"Production Cost and Investment Results"}]
[]
[null,null,{"$f":"title257","v":"Production Cost + Distribution (USD/kWh)"},null,null,null,null,null,{"$f":"title258","v":"Share of Production Cost (%)"},null,null,null,null,null,null,{"$f":"title259","v":"Investment (USD)"},null,null,null,null,null,null,{"$f":"V65:Z66","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title280","v":"Technical and Operating Results"}]
[]
[null,null,{"$f":"title281","v":"Feedstock Consumption per Plant"},null,null,null,{"$f":"title282","v":"Area Required and Potential Number of Plants"},null,null,null,null,null,null,null,null,{"$f":"title277","v":"Households Potentially Supplied"}]
[null,null,null,null,null,null,{"$f":"+(IF($X$135<1,title283,title284&$X$135))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Y$135<1,title285,title286&$Y$135))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Z$135<1,title287,title288&$Z$135))","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title289","v":"Potential Job Creation"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(IF(X144=0,title290,IF($X$144>0,title291)),\"\")","v":""}]
[]
[]
[null,null,{"$f":"title248","v":"Financial analysis result"}]
[]
[null,null,{"$f":"title292","v":"Net Present Value (1000 USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title293","v":"Internal Rate of Return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title255","v":"Select"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Please Select Please Select"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12","v":"Please Select Please Select"},2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12","v":"Please Select Please Select"},3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12","v":"Please Select Please Select"},4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"title20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection","No.",null,null,null,"title21"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$K$6","v":"Please Select Please Select"},1,{"$f":"+INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$38\")","v":0},{"$f":"IF(OR($W$88=title20&\" \",$W$88=title21&\" \"),TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G","I","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","J","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title260","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$34\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title261","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$39\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title262","v":"Labor"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title263","v":"Biomass Collection"},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*X$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*Y$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*Z$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title264","v":"combustion+Electricity Plant"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$49\")","v":2},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$49\")","v":4},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$49\")","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title265","v":"Net Electicity (kWh)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$93\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title266","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title267","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title268","v":"Electricity Demand (kWh/year/hh)"},{"$f":"+'Energy Demand'!F8*12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title148","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$66\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$41\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$48\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title271","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$53\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$53\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$53\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$58\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title167","v":"Depreciation"},{"$f":"+(X102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(Y102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(Z102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title92","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$77\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/Year)",{"$f":"SUM(X104:X108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Y104:Y108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z104:Z108)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)",{"$f":"+X109/X97","v":{"$error":"#DIV/0!"}},{"$f":"+Y109/Y97","v":{"$error":"#DIV/0!"}},{"$f":"+Z109/Z97","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$K$15\")","v":"Price of electricity (USD/kWh) - Calculated"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)-limsup",{"$f":"+X110*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+Y110*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+Z110*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($L$1>0,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($L$1>0,X110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,Y110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,Z110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title273","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart2","10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Raw materials"},{"$f":"+X104/X$109","v":{"$error":"#DIV/0!"}},{"$f":"+Y104/Y$109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"+X105/X$109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title271","v":"Transport and storage of feedstock"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title272","v":"Depreciation and other costs"},{"$f":"+(X107+X108)/X$109","v":{"$error":"#DIV/0!"}},{"$f":"+(Y107+Y108)/Y$109","v":{"$error":"#DIV/0!"}},{"$f":"+(Z107+Z108)/Z$109","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart4 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X103","v":"10 kW"},{"$f":"+Y103","v":"40 kW"},{"$f":"+Z103","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title274","v":"Biomass consumption (t/year)"},{"$f":"+X93","v":{"$error":"#DIV/0!"}},{"$f":"+Y93","v":{"$error":"#DIV/0!"}},{"$f":"+Z93","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title266&\" (t)\"","v":"Biomass Available (t)"},{"$f":"+X98","v":0},{"$f":"+X130","v":0},{"$f":"+Y130","v":0},{"$f":"+Z130","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X128","v":"10 kW"},{"$f":"+Y128","v":"40 kW"},{"$f":"+Z128","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title275","v":"Area required (ha)"},{"$f":"+ROUNDUP(X129/X99,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(Y129/Y99,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(Z129/Z99,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title276","v":"Potential number of plants"},{"$f":"+ROUNDDOWN(X130/X129,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDDOWN(Y130/Y129,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDDOWN(Z130/Z129,0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"+X133","v":"10 kW"},{"$f":"+Y133","v":"40 kW"},{"$f":"+Z133","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W97","v":"Net Electicity (kWh)"},{"$f":"+X97","v":0},{"$f":"+Y97","v":0},{"$f":"+Z97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title277","v":"Households Potentially Supplied"},{"$f":"+X139/$X$100","v":{"$error":"#DIV/0!"}},{"$f":"+Y139/$X$100","v":{"$error":"#DIV/0!"}},{"$f":"+Z139/$X$100","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X138","v":"10 kW"},{"$f":"+Y138","v":"40 kW"},{"$f":"+Z138","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title278","v":"Collection"},{"$f":"+X95","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title279","v":"Processing"},2,4,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X144:X145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Y144:Y145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z144:Z145)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary of results-by fs1 print","index":38,"n_rows":146,"n_cols":27,"rows_kept":146,"cut":false,"hidden":true,"merged":[[48,2,48,4],[48,12,48,17],[2,2,2,19],[9,2,9,5],[9,8,9,10],[9,15,9,17],[23,2,23,4],[23,6,23,11],[23,15,23,17],[24,6,25,13],[26,6,27,13],[28,6,29,13],[34,15,34,17],[43,15,44,19]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"UPPER(title294&$W$88)","v":"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - COMBUSTION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[]
[]
[null,null,{"$f":"title256","v":"Production Cost and Investment Results"}]
[]
[null,null,{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},null,null,{"$f":"title258","v":"Share of Production Cost (%)"},null,null,null,null,null,null,{"$f":"title153&\" (USD)\"","v":"Total Investment (USD)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title280","v":"Technical and Operating Results"}]
[]
[null,null,{"$f":"title281","v":"Feedstock Consumption per Plant"},null,null,null,{"$f":"title282","v":"Area Required and Potential Number of Plants"},null,null,null,null,null,null,null,null,{"$f":"title277","v":"Households Potentially Supplied"}]
[null,null,null,null,null,null,{"$f":"+(IF($X$135<1,title283,title284&$X$135))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Y$135<1,title285,title286&$Y$135))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Z$135<1,title287,title288&$Z$135))","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title289","v":"Potential Job Creation"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(IF(X144=0,title290,IF($X$144>0,title291)),\"\")","v":""}]
[]
[]
[null,null,"Financial Analysis- Before Taxes"]
[]
[null,null,{"$f":"title292","v":"Net Present Value (1000 USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title293","v":"Internal Rate of Return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Please Select Please Select"},1,{"$f":"+W82","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12","v":"Please Select Please Select"},2,{"$f":"+W83","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12","v":"Please Select Please Select"},3,{"$f":"+W84","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12","v":"Please Select Please Select"},4,{"$f":"+W85","v":"Please Select Please Select"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection","No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(X88,$X$82:$Y$85,2,FALSE)","v":"Please Select Please Select"},1,{"$f":"+INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$38\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G","I","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","J","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title260","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$34\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title261","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$39\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title262","v":"Labor"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title263","v":"Biomass Collection"},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*X$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*Y$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*Z$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title264","v":"combustion+Electricity Plant"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$49\")","v":2},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$49\")","v":4},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$49\")","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title265","v":"Net Electicity (kWh)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$93\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title266","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title267","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title268","v":"Electricity Demand (kWh/year/hh)"},{"$f":"+'Energy Demand'!F8*12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title148","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$66\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$41\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$48\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title271","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$53\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$54\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$59\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$54\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$59\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title167","v":"Depreciation"},{"$f":"+(X102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(Y102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(Z102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title92","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$77\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/Year)",{"$f":"SUM(X104:X108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Y104:Y108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z104:Z108)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)",{"$f":"+X109/X97","v":{"$error":"#DIV/0!"}},{"$f":"+Y109/Y97","v":{"$error":"#DIV/0!"}},{"$f":"+Z109/Z97","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$K$15\")","v":"Price of electricity (USD/kWh) - Calculated"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)-limsup",{"$f":"+X110*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+Y110*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+Z110*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($L$1>0,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($L$1>0,X110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,Y110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,Z110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title273","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart2","10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Raw materials"},{"$f":"+X104/X$109","v":{"$error":"#DIV/0!"}},{"$f":"+Y104/Y$109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"+X105/X$109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title271","v":"Transport and storage of feedstock"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title272","v":"Depreciation and other costs"},{"$f":"+(X107+X108)/X$109","v":{"$error":"#DIV/0!"}},{"$f":"+(Y107+Y108)/Y$109","v":{"$error":"#DIV/0!"}},{"$f":"+(Z107+Z108)/Z$109","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart4 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X103","v":"10 kW"},{"$f":"+Y103","v":"40 kW"},{"$f":"+Z103","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title274","v":"Biomass consumption (t/year)"},{"$f":"+X93","v":{"$error":"#DIV/0!"}},{"$f":"+Y93","v":{"$error":"#DIV/0!"}},{"$f":"+Z93","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title266&\" (t)\"","v":"Biomass Available (t)"},{"$f":"+X98","v":0},{"$f":"+X130","v":0},{"$f":"+Y130","v":0},{"$f":"+Z130","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X128","v":"10 kW"},{"$f":"+Y128","v":"40 kW"},{"$f":"+Z128","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title275","v":"Area required (ha)"},{"$f":"+ROUNDUP(X129/X99,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(Y129/Y99,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(Z129/Z99,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title276","v":"Potential number of plants"},{"$f":"+ROUNDDOWN(X130/X129,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDDOWN(Y130/Y129,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDDOWN(Z130/Z129,0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"+X133","v":"10 kW"},{"$f":"+Y133","v":"40 kW"},{"$f":"+Z133","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W97","v":"Net Electicity (kWh)"},{"$f":"+X97","v":0},{"$f":"+Y97","v":0},{"$f":"+Z97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title277","v":"Households Potentially Supplied"},{"$f":"+X139/$X$100","v":{"$error":"#DIV/0!"}},{"$f":"+Y139/$X$100","v":{"$error":"#DIV/0!"}},{"$f":"+Z139/$X$100","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X138","v":"10 kW"},{"$f":"+Y138","v":"40 kW"},{"$f":"+Z138","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title278","v":"Collection"},{"$f":"+X95","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title279","v":"Processing"},2,4,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X144:X145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Y144:Y145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z144:Z145)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary of results-by fs2 print","index":39,"n_rows":146,"n_cols":27,"rows_kept":146,"cut":false,"hidden":true,"merged":[[48,2,48,4],[48,12,48,17],[2,2,2,19],[9,2,9,5],[9,8,9,10],[9,15,9,17],[23,2,23,4],[23,6,23,11],[23,15,23,17],[24,6,25,13],[26,6,27,13],[28,6,29,13],[34,15,34,17],[43,15,44,19]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"UPPER(title294&$W$88)","v":"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - COMBUSTION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[]
[]
[null,null,{"$f":"title256","v":"Production Cost and Investment Results"}]
[]
[null,null,{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},null,null,{"$f":"title258","v":"Share of Production Cost (%)"},null,null,null,null,null,null,{"$f":"title153&\" (USD)\"","v":"Total Investment (USD)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title280","v":"Technical and Operating Results"}]
[]
[null,null,{"$f":"title281","v":"Feedstock Consumption per Plant"},null,null,null,{"$f":"title282","v":"Area Required and Potential Number of Plants"},null,null,null,null,null,null,null,null,{"$f":"title277","v":"Households Potentially Supplied"}]
[null,null,null,null,null,null,{"$f":"+(IF($X$135<1,title283,title284&$X$135))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Y$135<1,title285,title286&$Y$135))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Z$135<1,title287,title288&$Z$135))","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title289","v":"Potential Job Creation"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(IF(X144=0,title290,IF($X$144>0,title291)),\"\")","v":""}]
[]
[]
[null,null,"Financial Analysis- Before Taxes"]
[]
[null,null,{"$f":"title292","v":"Net Present Value (1000 USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title293","v":"Internal Rate of Return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Please Select Please Select"},1,{"$f":"+W82","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12","v":"Please Select Please Select"},2,{"$f":"+W83","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12","v":"Please Select Please Select"},3,{"$f":"+W84","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12","v":"Please Select Please Select"},4,{"$f":"+W85","v":"Please Select Please Select"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection","No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(X88,$X$82:$Y$85,2,FALSE)","v":"Please Select Please Select"},2,{"$f":"+INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$38\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G","I","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","J","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title260","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$34\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title261","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$39\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title262","v":"Labor"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title263","v":"Biomass Collection"},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*X$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*Y$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*Z$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title264","v":"combustion+Electricity Plant"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$49\")","v":2},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$49\")","v":4},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$49\")","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title265","v":"Net Electicity (kWh)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$93\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title266","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title267","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title268","v":"Electricity Demand (kWh/year/hh)"},{"$f":"+'Energy Demand'!F8*12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title148","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$66\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$41\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$48\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title271","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$53\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$54\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$59\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$54\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$59\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title167","v":"Depreciation"},{"$f":"+(X102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(Y102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(Z102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title92","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$77\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/Year)",{"$f":"SUM(X104:X108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Y104:Y108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z104:Z108)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)",{"$f":"+X109/X97","v":{"$error":"#DIV/0!"}},{"$f":"+Y109/Y97","v":{"$error":"#DIV/0!"}},{"$f":"+Z109/Z97","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$K$15\")","v":"Price of electricity (USD/kWh) - Calculated"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)-limsup",{"$f":"+X110*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+Y110*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+Z110*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($L$1>0,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($L$1>0,X110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,Y110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,Z110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title273","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart2","10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Raw materials"},{"$f":"+X104/X$109","v":{"$error":"#DIV/0!"}},{"$f":"+Y104/Y$109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"+X105/X$109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title271","v":"Transport and storage of feedstock"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title272","v":"Depreciation and other costs"},{"$f":"+(X107+X108)/X$109","v":{"$error":"#DIV/0!"}},{"$f":"+(Y107+Y108)/Y$109","v":{"$error":"#DIV/0!"}},{"$f":"+(Z107+Z108)/Z$109","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart4 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X103","v":"10 kW"},{"$f":"+Y103","v":"40 kW"},{"$f":"+Z103","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title274","v":"Biomass consumption (t/year)"},{"$f":"+X93","v":{"$error":"#DIV/0!"}},{"$f":"+Y93","v":{"$error":"#DIV/0!"}},{"$f":"+Z93","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title266&\" (t)\"","v":"Biomass Available (t)"},{"$f":"+X98","v":0},{"$f":"+X130","v":0},{"$f":"+Y130","v":0},{"$f":"+Z130","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X128","v":"10 kW"},{"$f":"+Y128","v":"40 kW"},{"$f":"+Z128","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title275","v":"Area required (ha)"},{"$f":"+ROUNDUP(X129/X99,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(Y129/Y99,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(Z129/Z99,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title276","v":"Potential number of plants"},{"$f":"+ROUNDDOWN(X130/X129,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDDOWN(Y130/Y129,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDDOWN(Z130/Z129,0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"+X133","v":"10 kW"},{"$f":"+Y133","v":"40 kW"},{"$f":"+Z133","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W97","v":"Net Electicity (kWh)"},{"$f":"+X97","v":0},{"$f":"+Y97","v":0},{"$f":"+Z97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title277","v":"Households Potentially Supplied"},{"$f":"+X139/$X$100","v":{"$error":"#DIV/0!"}},{"$f":"+Y139/$X$100","v":{"$error":"#DIV/0!"}},{"$f":"+Z139/$X$100","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X138","v":"10 kW"},{"$f":"+Y138","v":"40 kW"},{"$f":"+Z138","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title278","v":"Collection"},{"$f":"+X95","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title279","v":"Processing"},2,4,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X144:X145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Y144:Y145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z144:Z145)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary of results-by fs3 print","index":40,"n_rows":146,"n_cols":27,"rows_kept":146,"cut":false,"hidden":true,"merged":[[48,2,48,4],[48,12,48,17],[2,2,2,19],[9,2,9,5],[9,8,9,10],[9,15,9,17],[23,2,23,4],[23,6,23,11],[23,15,23,17],[24,6,25,13],[26,6,27,13],[28,6,29,13],[34,15,34,17],[43,15,44,19]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"UPPER(title294&$W$88)","v":"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - COMBUSTION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[]
[]
[null,null,{"$f":"title256","v":"Production Cost and Investment Results"}]
[]
[null,null,{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},null,null,{"$f":"title258","v":"Share of Production Cost (%)"},null,null,null,null,null,null,{"$f":"title153&\" (USD)\"","v":"Total Investment (USD)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title280","v":"Technical and Operating Results"}]
[]
[null,null,{"$f":"title281","v":"Feedstock Consumption per Plant"},null,null,null,{"$f":"title282","v":"Area Required and Potential Number of Plants"},null,null,null,null,null,null,null,null,{"$f":"title277","v":"Households Potentially Supplied"}]
[null,null,null,null,null,null,{"$f":"+(IF($X$135<1,title283,title284&$X$135))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Y$135<1,title285,title286&$Y$135))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Z$135<1,title287,title288&$Z$135))","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title289","v":"Potential Job Creation"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(IF(X144=0,title290,IF($X$144>0,title291)),\"\")","v":""}]
[]
[]
[null,null,"Financial Analysis- Before Taxes"]
[]
[null,null,{"$f":"title292","v":"Net Present Value (1000 USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title293","v":"Internal Rate of Return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Please Select Please Select"},1,{"$f":"+W82","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12","v":"Please Select Please Select"},2,{"$f":"+W83","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12","v":"Please Select Please Select"},3,{"$f":"+W84","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12","v":"Please Select Please Select"},4,{"$f":"+W85","v":"Please Select Please Select"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection","No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(X88,$X$82:$Y$85,2,FALSE)","v":"Please Select Please Select"},3,{"$f":"+INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$38\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G","I","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","J","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title260","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$34\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title261","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$39\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title262","v":"Labor"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title263","v":"Biomass Collection"},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*X$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*Y$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*Z$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title264","v":"combustion+Electricity Plant"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$49\")","v":2},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$49\")","v":4},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$49\")","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title265","v":"Net Electicity (kWh)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$93\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title266","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title267","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title268","v":"Electricity Demand (kWh/year/hh)"},{"$f":"+'Energy Demand'!F8*12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title148","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$66\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$41\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$48\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title271","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$53\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$54\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$59\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$54\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$59\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title167","v":"Depreciation"},{"$f":"+(X102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(Y102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(Z102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title92","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$77\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/Year)",{"$f":"SUM(X104:X108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Y104:Y108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z104:Z108)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)",{"$f":"+X109/X97","v":{"$error":"#DIV/0!"}},{"$f":"+Y109/Y97","v":{"$error":"#DIV/0!"}},{"$f":"+Z109/Z97","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$K$15\")","v":"Price of electricity (USD/kWh) - Calculated"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)-limsup",{"$f":"+X110*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+Y110*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+Z110*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($L$1>0,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($L$1>0,X110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,Y110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,Z110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title273","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart2","10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Raw materials"},{"$f":"+X104/X$109","v":{"$error":"#DIV/0!"}},{"$f":"+Y104/Y$109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"+X105/X$109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title271","v":"Transport and storage of feedstock"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title272","v":"Depreciation and other costs"},{"$f":"+(X107+X108)/X$109","v":{"$error":"#DIV/0!"}},{"$f":"+(Y107+Y108)/Y$109","v":{"$error":"#DIV/0!"}},{"$f":"+(Z107+Z108)/Z$109","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart4 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X103","v":"10 kW"},{"$f":"+Y103","v":"40 kW"},{"$f":"+Z103","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title274","v":"Biomass consumption (t/year)"},{"$f":"+X93","v":{"$error":"#DIV/0!"}},{"$f":"+Y93","v":{"$error":"#DIV/0!"}},{"$f":"+Z93","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title266&\" (t)\"","v":"Biomass Available (t)"},{"$f":"+X98","v":0},{"$f":"+X130","v":0},{"$f":"+Y130","v":0},{"$f":"+Z130","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X128","v":"10 kW"},{"$f":"+Y128","v":"40 kW"},{"$f":"+Z128","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title275","v":"Area required (ha)"},{"$f":"+ROUNDUP(X129/X99,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(Y129/Y99,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(Z129/Z99,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title276","v":"Potential number of plants"},{"$f":"+ROUNDDOWN(X130/X129,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDDOWN(Y130/Y129,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDDOWN(Z130/Z129,0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"+X133","v":"10 kW"},{"$f":"+Y133","v":"40 kW"},{"$f":"+Z133","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W97","v":"Net Electicity (kWh)"},{"$f":"+X97","v":0},{"$f":"+Y97","v":0},{"$f":"+Z97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title277","v":"Households Potentially Supplied"},{"$f":"+X139/$X$100","v":{"$error":"#DIV/0!"}},{"$f":"+Y139/$X$100","v":{"$error":"#DIV/0!"}},{"$f":"+Z139/$X$100","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X138","v":"10 kW"},{"$f":"+Y138","v":"40 kW"},{"$f":"+Z138","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title278","v":"Collection"},{"$f":"+X95","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title279","v":"Processing"},2,4,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X144:X145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Y144:Y145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z144:Z145)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary of results-by fs4 print","index":41,"n_rows":146,"n_cols":27,"rows_kept":146,"cut":false,"hidden":true,"merged":[[48,2,48,4],[48,12,48,17],[2,2,2,19],[9,2,9,5],[9,8,9,10],[9,15,9,17],[23,2,23,4],[23,6,23,11],[23,15,23,17],[24,6,25,13],[26,6,27,13],[28,6,29,13],[34,15,34,17],[43,15,44,19]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"UPPER(title294&$W$88)","v":"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - COMBUSTION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[]
[]
[null,null,{"$f":"title256","v":"Production Cost and Investment Results"}]
[]
[null,null,{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},{"$f":"title174&\" (USD/KWh)\"","v":"Total Production Cost + Distribution (USD/KWh)"},null,null,{"$f":"title258","v":"Share of Production Cost (%)"},null,null,null,null,null,null,{"$f":"title153&\" (USD)\"","v":"Total Investment (USD)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title280","v":"Technical and Operating Results"}]
[]
[null,null,{"$f":"title281","v":"Feedstock Consumption per Plant"},null,null,null,{"$f":"title282","v":"Area Required and Potential Number of Plants"},null,null,null,null,null,null,null,null,{"$f":"title277","v":"Households Potentially Supplied"}]
[null,null,null,null,null,null,{"$f":"+(IF($X$135<1,title283,title284&$X$135))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Y$135<1,title285,title286&$Y$135))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Z$135<1,title287,title288&$Z$135))","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title289","v":"Potential Job Creation"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(IF(X144=0,title290,IF($X$144>0,title291)),\"\")","v":""}]
[]
[]
[null,null,"Financial Analysis- Before Taxes"]
[]
[null,null,{"$f":"title292","v":"Net Present Value (1000 USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title293","v":"Internal Rate of Return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Please Select Please Select"},1,{"$f":"+W82","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12","v":"Please Select Please Select"},2,{"$f":"+W83","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12","v":"Please Select Please Select"},3,{"$f":"+W84","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12","v":"Please Select Please Select"},4,{"$f":"+W85","v":"Please Select Please Select"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection","No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(X88,$X$82:$Y$85,2,FALSE)","v":"Please Select Please Select"},3,{"$f":"+INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$38\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G","I","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","J","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title260","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$34\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title261","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$39\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title262","v":"Labor"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title263","v":"Biomass Collection"},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*X$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*Y$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*Z$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title264","v":"combustion+Electricity Plant"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$49\")","v":2},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$49\")","v":4},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$49\")","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title265","v":"Net Electicity (kWh)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$93\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title266","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title267","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title268","v":"Electricity Demand (kWh/year/hh)"},{"$f":"+'Energy Demand'!F8*12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title148","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$66\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$41\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$48\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title271","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$53\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$54\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$59\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$54\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$59\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title167","v":"Depreciation"},{"$f":"+(X102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(Y102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(Z102/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title92","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$77\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/Year)",{"$f":"SUM(X104:X108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Y104:Y108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z104:Z108)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)",{"$f":"+X109/X97","v":{"$error":"#DIV/0!"}},{"$f":"+Y109/Y97","v":{"$error":"#DIV/0!"}},{"$f":"+Z109/Z97","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$K$15\")","v":"Price of electricity (USD/kWh) - Calculated"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)-limsup",{"$f":"+X110*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+Y110*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+Z110*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($L$1>0,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($L$1>0,X110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,Y110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,Z110*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title273","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$X$88&\"!C103\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$X$88&\"!C104\")","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart2","10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Raw materials"},{"$f":"+X104/X$109","v":{"$error":"#DIV/0!"}},{"$f":"+Y104/Y$109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"+X105/X$109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title271","v":"Transport and storage of feedstock"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title272","v":"Depreciation and other costs"},{"$f":"+(X107+X108)/X$109","v":{"$error":"#DIV/0!"}},{"$f":"+(Y107+Y108)/Y$109","v":{"$error":"#DIV/0!"}},{"$f":"+(Z107+Z108)/Z$109","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart4 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X103","v":"10 kW"},{"$f":"+Y103","v":"40 kW"},{"$f":"+Z103","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title274","v":"Biomass consumption (t/year)"},{"$f":"+X93","v":{"$error":"#DIV/0!"}},{"$f":"+Y93","v":{"$error":"#DIV/0!"}},{"$f":"+Z93","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title266&\" (t)\"","v":"Biomass Available (t)"},{"$f":"+X98","v":0},{"$f":"+X130","v":0},{"$f":"+Y130","v":0},{"$f":"+Z130","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X128","v":"10 kW"},{"$f":"+Y128","v":"40 kW"},{"$f":"+Z128","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title275","v":"Area required (ha)"},{"$f":"+ROUNDUP(X129/X99,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(Y129/Y99,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(Z129/Z99,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title276","v":"Potential number of plants"},{"$f":"+ROUNDDOWN(X130/X129,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDDOWN(Y130/Y129,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDDOWN(Z130/Z129,0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"+X133","v":"10 kW"},{"$f":"+Y133","v":"40 kW"},{"$f":"+Z133","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W97","v":"Net Electicity (kWh)"},{"$f":"+X97","v":0},{"$f":"+Y97","v":0},{"$f":"+Z97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title277","v":"Households Potentially Supplied"},{"$f":"+X139/$X$100","v":{"$error":"#DIV/0!"}},{"$f":"+Y139/$X$100","v":{"$error":"#DIV/0!"}},{"$f":"+Z139/$X$100","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X138","v":"10 kW"},{"$f":"+Y138","v":"40 kW"},{"$f":"+Z138","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title278","v":"Collection"},{"$f":"+X95","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title279","v":"Processing"},2,4,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X144:X145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Y144:Y145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z144:Z145)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary of results-Comparative","index":42,"n_rows":169,"n_cols":41,"rows_kept":169,"cut":false,"hidden":false,"merged":[[11,10,11,15],[11,18,11,21],[2,2,2,22],[43,19,44,19],[43,20,44,20],[43,21,44,21],[41,17,41,19],[29,2,29,8],[29,14,29,20],[41,2,41,9],[11,2,11,5]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"title295","v":"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - COMBUSTION COMPARATIVE"}]
[]
[]
[null,null,{"$f":"title296","v":"Feedstock Selection"}]
[]
[null,null,null,{"$f":"+$Z$67","v":"Please Select Please Select"},null,null,{"$f":"+$Z$68","v":"Please Select Please Select"},null,null,{"$f":"+$Z$69","v":"Please Select Please Select"},null,null,null,null,null,null,null,null,{"$f":"+$Z$70","v":"Please Select Please Select"}]
[]
[null,null,{"$f":"title297","v":"Techno-economic Results"}]
[]
[null,null,{"$f":"title298","v":"Comparison of Production Costs (USD/kWh)"},null,null,null,null,null,null,null,{"$f":"title299","v":"Net electricity generation and capacity utilization factor (%)"},null,null,null,null,null,null,null,{"$f":"title276","v":"Potential number of plants"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title300","v":"Socio-economic Results"}]
[]
[null,null,{"$f":"title301","v":"Total Number of Jobs Created"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"title302","v":"Total Number of Household Supplied"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title248","v":"Financial analysis result"}]
[]
[null,null,{"$f":"title292","v":"Net Present Value (1000 USD)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title293","v":"Internal Rate of Return (%)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA126","v":"10 kW"},{"$f":"+AB126","v":"40 kW"},{"$f":"+AC126","v":"100 kW"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z127","v":"Please Select Please Select"},{"$f":"IFERROR(AA127,\"\")","v":""},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select Please Select",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select Please Select",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select Please Select",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Please Select Please Select"},1,true,{"$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,{"$f":"+'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12","v":"Please Select Please Select"},2,true,{"$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,{"$f":"+'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12","v":"Please Select Please Select"},3,true,{"$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,{"$f":"+'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12","v":"Please Select Please Select"},4,true,{"$f":"+IF(AB70,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,"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$67","v":"Please Select Please Select"},1,null,null,{"$f":"+$Z$68","v":"Please Select Please Select"},2,null,null,{"$f":"+$Z$69","v":"Please Select Please Select"},3,null,null,{"$f":"+$Z$70","v":"Please Select Please Select"},4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G","I","K",null,"G","I","K",null,"G","I","K",null,"G","I","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","J","L",null,"H","J","L",null,"H","J","L",null,"H","J","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title260","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$75&\"$34\")","v":0},{"$f":"title260","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$75&\"$34\")","v":0},{"$f":"title260","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$75&\"$34\")","v":0},{"$f":"title260","v":"Operating Hours (h/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$75&\"$34\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title261","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"title261","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"title261","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"title261","v":"Biomass (t/year)"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$74&\"$39\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title262","v":"Labor"},null,null,null,{"$f":"title262","v":"Labor"},null,null,null,{"$f":"title262","v":"Labor"},null,null,null,{"$f":"title262","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,{"$f":"title263","v":"Biomass Collection"},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*AA$78/AA84/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*AB$78/AB84/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*AC$78/AC84/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},{"$f":"title263","v":"Biomass Collection"},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*AE$78/AE84/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*AF$78/AF84/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*AG$78/AG84/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},{"$f":"title263","v":"Biomass Collection"},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*AI$78/AI84/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*AJ$78/AJ84/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*AK$78/AK84/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},{"$f":"title263","v":"Biomass Collection"},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*AM$78/AM84/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*AN$78/AN84/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*AO$78/AO84/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasification+Electricity Plant",{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$74&\"$49\")","v":2},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$74&\"$49\")","v":4},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$74&\"$49\")","v":8},"Gasification+Electricity Plant",{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$74&\"$49\")","v":2},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$74&\"$49\")","v":4},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$74&\"$49\")","v":8},"Gasification+Electricity Plant",{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$74&\"$49\")","v":2},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$74&\"$49\")","v":4},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$74&\"$49\")","v":8},"Gasification+Electricity Plant",{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$74&\"$49\")","v":2},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$74&\"$49\")","v":4},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$74&\"$49\")","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title265","v":"Net Electicity (kWh)"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$74&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$74&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$74&\"$93\")","v":0},{"$f":"title265","v":"Net Electicity (kWh)"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$74&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$74&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$74&\"$93\")","v":0},{"$f":"title265","v":"Net Electicity (kWh)"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$74&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$74&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$74&\"$93\")","v":0},{"$f":"title265","v":"Net Electicity (kWh)"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$74&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$74&\"$93\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$74&\"$93\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title266","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$E$10\")","v":0},{"$f":"title266","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$E$10\")","v":0},{"$f":"title266","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$E$10\")","v":0},{"$f":"title266","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$E$10\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title267","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$E$11\")","v":0},{"$f":"title267","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$E$11\")","v":0},{"$f":"title267","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$E$11\")","v":0},{"$f":"title267","v":"Yield (t/ha)"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$E$11\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title268","v":"Electricity Demand (kWh/year/hh)"},{"$f":"+'Energy Demand'!$F$8*12","v":0},null,null,{"$f":"title268","v":"Electricity Demand (kWh/year/hh)"},{"$f":"+'Energy Demand'!$F$8*12","v":0},null,null,{"$f":"title268","v":"Electricity Demand (kWh/year/hh)"},{"$f":"+'Energy Demand'!$F$8*12","v":0},null,null,{"$f":"title268","v":"Electricity Demand (kWh/year/hh)"},{"$f":"+'Energy Demand'!$F$8*12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title148","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$74&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$74&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$74&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"title148","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$74&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$74&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$74&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"title148","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$74&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$74&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$74&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"title148","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$74&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$74&\"$66\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$74&\"$66\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 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,{"$f":"title269","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$75&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$75&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$75&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"title269","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$75&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$75&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$75&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"title269","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$75&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$75&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$75&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"title269","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$75&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$75&\"$41\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$75&\"$41\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$75&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$75&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$75&\"$48\")","v":0},{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$75&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$75&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$75&\"$48\")","v":0},{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$75&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$75&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$75&\"$48\")","v":0},{"$f":"title270","v":"Labour and miscellaneous costs"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$75&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$75&\"$48\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$75&\"$48\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title271","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$75&\"$53\")+INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$75&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$75&\"$53\")+INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$75&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$75&\"$53\")+INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$75&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"title271","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$75&\"$53\")+INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$75&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$75&\"$53\")+INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$75&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$75&\"$53\")+INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$75&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"title271","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$75&\"$53\")+INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$75&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$75&\"$53\")+INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$75&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$75&\"$53\")+INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$75&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"title271","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$75&\"$53\")+INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$75&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$75&\"$53\")+INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$75&\"$58\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$75&\"$53\")+INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$75&\"$58\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title167","v":"Depreciation"},{"$f":"+(AA87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AB87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AC87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"title167","v":"Depreciation"},{"$f":"+(AE87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AF87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AG87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"title167","v":"Depreciation"},{"$f":"+(AI87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AJ87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AK87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"title167","v":"Depreciation"},{"$f":"+(AM87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AN87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AO87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title92","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$75&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$75&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$75&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"title92","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$75&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$75&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$75&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"title92","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$75&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$75&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$75&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"title92","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$75&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$75&\"$77\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$75&\"$77\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/Year)",{"$f":"SUM(AA89:AA93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AB89:AB93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC89:AC93)","v":{"$error":"#DIV/0!"}},"Total (USD/Year)",{"$f":"SUM(AE89:AE93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF89:AF93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AG89:AG93)","v":{"$error":"#DIV/0!"}},"Total (USD/Year)",{"$f":"SUM(AI89:AI93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AJ89:AJ93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK89:AK93)","v":{"$error":"#DIV/0!"}},"Total (USD/Year)",{"$f":"SUM(AM89:AM93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AN89:AN93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AO89:AO93)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)",{"$f":"+AA94/AA82","v":{"$error":"#DIV/0!"}},{"$f":"+AB94/AB82","v":{"$error":"#DIV/0!"}},{"$f":"+AC94/AC82","v":{"$error":"#DIV/0!"}},"Total (USD/kWh)",{"$f":"+AE94/AE82","v":{"$error":"#DIV/0!"}},{"$f":"+AF94/AF82","v":{"$error":"#DIV/0!"}},{"$f":"+AG94/AG82","v":{"$error":"#DIV/0!"}},"Total (USD/kWh)",{"$f":"+AI94/AI82","v":{"$error":"#DIV/0!"}},{"$f":"+AJ94/AJ82","v":{"$error":"#DIV/0!"}},{"$f":"+AK94/AK82","v":{"$error":"#DIV/0!"}},"Total (USD/kWh)",{"$f":"+AM94/AM82","v":{"$error":"#DIV/0!"}},{"$f":"+AN94/AN82","v":{"$error":"#DIV/0!"}},{"$f":"+AO94/AO82","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$K$15\")","v":"Price of electricity (USD/kWh) - Calculated"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$N$15\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title273","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_RES\"&$AA$73&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AA$73&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AA$73&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"title273","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_RES\"&$AE$73&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AE$73&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AE$73&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"title273","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_RES\"&$AI$73&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AI$73&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AI$73&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"title273","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_RES\"&$AM$73&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AM$73&\"!C103\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AM$73&\"!C103\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$AA$73&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AA$73&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AA$73&\"!C104\")","v":{"$error":"#DIV/0!"}},"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$AE$73&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AE$73&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AE$73&\"!C104\")","v":{"$error":"#DIV/0!"}},"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$AI$73&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AI$73&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AI$73&\"!C104\")","v":{"$error":"#DIV/0!"}},"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$AM$73&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AM$73&\"!C104\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AM$73&\"!C104\")","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 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,{"$f":"+$AB$67","v":true},{"$f":"+IF($Y105,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y105,AA$82,0)","v":0},{"$f":"+IF($Y105,AB$82,0)","v":0},{"$f":"+IF($Y105,AC$82,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB$68","v":true},{"$f":"+IF($Y106,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y106,AE$82,0)","v":0},{"$f":"+IF($Y106,AF$82,0)","v":0},{"$f":"+IF($Y106,AG$82,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB$69","v":true},{"$f":"+IF($Y107,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y107,AI$82,0)","v":0},{"$f":"+IF($Y107,AJ$82,0)","v":0},{"$f":"+IF($Y107,AK$82,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB$70","v":true},{"$f":"+IF($Y108,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y108,AM$82,0)","v":0},{"$f":"+IF($Y108,AN$82,0)","v":0},{"$f":"+IF($Y108,AO$82,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y109,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y109,AA$77/8760,0)","v":0},{"$f":"IF($Y109,AB$77/8760,0)","v":0},{"$f":"IF($Y109,AC$77/8760,0)","v":0},{"$f":"+AC109","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,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y110,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y110,AE$77/8760,0)","v":0},{"$f":"IF($Y110,AF$77/8760,0)","v":0},{"$f":"IF($Y110,AG$77/8760,0)","v":0},{"$f":"+AC110","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,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y111,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y111,AI$77/8760,0)","v":0},{"$f":"IF($Y111,AJ$77/8760,0)","v":0},{"$f":"IF($Y111,AK$77/8760,0)","v":0},{"$f":"+AC111","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,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y112,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y112,AM$77/8760,0)","v":0},{"$f":"IF($Y112,AN$77/8760,0)","v":0},{"$f":"IF($Y112,AO$77/8760,0)","v":0},{"$f":"+AC112","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,"CHART 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 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,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y115,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y115,ROUNDDOWN(AA$83/AA$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y115,ROUNDDOWN(AB$83/AB$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y115,ROUNDDOWN(AC$83/AC$78,0),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y116,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y116,ROUNDDOWN(AE$83/AE$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y116,ROUNDDOWN(AF$83/AF$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y116,ROUNDDOWN(AG$83/AG$78,0),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y117,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y117,ROUNDDOWN(AI$83/AI$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y117,ROUNDDOWN(AJ$83/AJ$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y117,ROUNDDOWN(AK$83/AK$78,0),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y118,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y118,ROUNDDOWN(AM$83/AM$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y118,ROUNDDOWN(AN$83/AN$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y118,ROUNDDOWN(AO$83/AO$78,0),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART 3 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,"10 kW","40 kW","100 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,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y121,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y121,AA$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y121,AB$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y121,AC$100,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y122,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y122,AE$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y122,AF$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y122,AG$100,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y123,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y123,AI$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y123,AJ$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y123,AK$100,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y124,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y124,AM$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y124,AN$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y124,AO$100,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"10 kW","40 kW","100 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,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y127,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y127,AA$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y127,AB$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y127,AC$101,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y128,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y128,AE$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y128,AF$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y128,AG$101,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y129,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y129,AI$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y129,AJ$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y129,AK$101,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y130,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y130,AM$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y130,AN$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y130,AO$101,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART 5","10 kW","40 kW","100 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,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y132,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y132,AA$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y132,AB$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y132,AC$95,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y133,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y133,AE$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y133,AF$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y133,AG$95,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y134,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y134,AI$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y134,AJ$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y134,AK$95,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y135,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y135,AM$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y135,AN$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y135,AO$95,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART6-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,"10 kW","40 kW","100 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,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y138,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y132,AA$80+AA81,0)*AA115,0)","v":0},{"$f":"IFERROR(IF($Y132,AB$80+AB81,0)*AB115,0)","v":0},{"$f":"IFERROR(IF($Y132,AC$80+AC81,0)*AC115,0)","v":0},null,"max",{"$f":"MAX($AA$138:$AC$141)*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y139,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y133,AE$80+AE$81,0)*AA116,0)","v":0},{"$f":"IFERROR(IF($Y133,AF$80+AF$81,0)*AB116,0)","v":0},{"$f":"IFERROR(IF($Y133,AG$80+AG$81,0)*AC116,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y140,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y134,AI$80+AI$81,0)*AA117,0)","v":0},{"$f":"IFERROR(IF($Y134,AJ$80+AJ$81,0)*AB117,0)","v":0},{"$f":"IFERROR(IF($Y134,AK$80+AK$81,0)*AC117,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y141,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y135,AM$80+AM$81,0)*AA118,0)","v":0},{"$f":"IFERROR(IF($Y135,AN$80+AN$81,0)*AB118,0)","v":0},{"$f":"IFERROR(IF($Y135,AO$80+AO$81,0)*AC118,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART7-hh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y144,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y144,AA$82/$AA$85,0)*AA115,0)","v":0},{"$f":"IFERROR(IF($Y144,AB$82/$AA$85,0)*AB115,0)","v":0},{"$f":"IFERROR(IF($Y144,AC$82/$AA$85,0)*AC115,0)","v":0},null,"max",{"$f":"MAX($AA$144:$AC$147)*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y145,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y145,AE$82/$AE$85,0)*AA116,0)","v":0},{"$f":"IFERROR(IF($Y145,AF$82/$AE$85,0)*AB116,0)","v":0},{"$f":"IFERROR(IF($Y145,AG$82/$AE$85,0)*AC116,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y146,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y146,AI$82/$AI$85,0)*AA117,0)","v":0},{"$f":"IFERROR(IF($Y146,AJ$82/$AI$85,0)*AB117,0)","v":0},{"$f":"IFERROR(IF($Y146,AK$82/$AI$85,0)*AC117,0)","v":0}]
[null,null,null,null,null,null,"trainers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y147,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y147,AM$82/$AM$85,0)*AA118,0)","v":0},{"$f":"IFERROR(IF($Y147,AN$82/$AM$85,0)*AB118,0)","v":0},{"$f":"IFERROR(IF($Y147,AO$82/$AM$85,0)*AC118,0)","v":0}]
[null,null,null,null,null,null,"todas las presentaciones"]
[null,null,null,null,null,null,"conclusiones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y150,$Z$67,\"-\")","v":"Please Select Please Select"},null,{"$f":"+AA132*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AB132*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AC132*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y151,$Z$67,\"-\")","v":"Please Select Please Select"},null,{"$f":"+IF($L$1>0,AA132*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AB132*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AC132*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y152,$Z$68,\"-\")","v":"Please Select Please Select"},null,{"$f":"+AA133*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AB133*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AC133*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y153,$Z$68,\"-\")","v":"Please Select Please Select"},null,{"$f":"+IF($L$1>0,AA133*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AB133*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AC133*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y154,$Z$69,\"-\")","v":"Please Select Please Select"},null,{"$f":"+AA134*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AB134*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AC134*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y155,$Z$69,\"-\")","v":"Please Select Please Select"},null,{"$f":"+IF($L$1>0,AA134*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AB134*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AC134*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y156,$Z$70,\"-\")","v":"Please Select Please Select"},null,{"$f":"+AA135*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AB135*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AC135*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y157,$Z$70,\"-\")","v":"Please Select Please Select"},null,{"$f":"+IF($L$1>0,AA135*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AB135*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AC135*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title128","v":"Price of electricity (USD/kWh)"},{"$f":"+AA96","v":0},{"$f":"+AB96","v":0},{"$f":"+AC96","v":0},{"$f":"+AD96","v":0},{"$f":"+AE96","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$150","v":"Please Select Please Select"},null,null,{"$f":"+$Z$152","v":"Please Select Please Select"},null,null,{"$f":"+$Z$154","v":"Please Select Please Select"},null,null,{"$f":"+$Z$156","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW","10 kW","40 kW","100 kW","10 kW","40 kW","100 kW","10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB150","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AB152","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AB154","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AB156","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA$158","v":0},{"$f":"+$AA$158","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA$138","v":0},{"$f":"+AB$138","v":0},0,{"$f":"+AA$139","v":0},{"$f":"+AB$139","v":0},0,{"$f":"+AA$140","v":0},{"$f":"+AB$140","v":0},0,{"$f":"+AA$141","v":0},{"$f":"+AB$141","v":0},0]