{"text_format":"1","workbook":"xlsx","n_sheets":38,"sheets":["dummy_database","label","START","Process Description","Rural Electricity Price","Energy Demand","STORAGE_OIL1","STORAGE_OIL2","STORAGE_OIL3","STORAGE_OIL4","title","Data Entry Needs","COST(ADJUSTED)_OIL1","COST_OIL1","FA10kW_OIL1","FA40kW_OIL1","FA100kW_OIL1","COST(ADJUSTED)_OIL2","COST(ADJUSTED)_OIL3","COST(ADJUSTED)_OIL4","COST_OIL2","FA10kW_OIL2","FA40kW_OIL2","FA100kW_OIL2","COST_OIL3","FA10kW_OIL3","FA40kW_OIL3","FA100kW_OIL3","COST_OIL4","FA10kW_OIL4","FA40kW_OIL4","FA100kW_OIL4","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":106,"images":56,"macros":1,"external_links":0,"defined_names":416,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"dummy_database","index":0,"n_rows":43,"n_cols":14,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[]
["From Natutal Resources, Start or Crop budget",null,null,null,null,null,null,{"$f":"title23","v":"Oil content (%)"},"CV(MJ/kg)",{"$f":"title305","v":"Density (kg/l)"},{"$f":"title306","v":"Meal"},{"$f":"title78","v":"Oil extraction efficiency"},{"$f":"title307","v":"Residual Oil in cake"},{"$f":"title308","v":"Pretreament"}]
["From Economic input datasheet"]
[null,"Oilseed 1","Oilseed 2","Oilseed 3","Oilseed 4",null,{"$f":"title28","v":"Jatropha"},0.54590000000000005,39.6,0.91400000000000003,"no",0.8,0.05,0.05]
[null,null,null,null,null,null,{"$f":"title27","v":"Coconut"},0.42,41,null,"no",0.6,0.05,0.3]
[{"$f":"title297","v":"Ammount (t per year)"},2500,3000,3500,1000,null,{"$f":"title29","v":"Oil palm"},0.54179999999999995,{"$f":"+AVERAGE(39,41)","v":40},null,"no",0.4,0.1,0.3]
[{"$f":"title298","v":"Feedstock yield (t per ha)"},80,90,100,110,null,{"$f":"title30","v":"Rapeseed"},0.1406,35,0.91500000000000004,{"$f":"title148","v":"yes"},0.8,7.0000000000000007E-2,0.1]
[{"$f":"title299","v":"Market Price (USD/t)"},350,400,450,500,null,{"$f":"title31","v":"Soybeans"},0.20899999999999999,42.8,null,{"$f":"title148","v":"yes"},0.8,0.05,0.05]
[{"$f":"title300","v":"Production Costs-intermediate yield (USD/t)"},400,450,500,550,null,{"$f":"title32","v":"Sunflower"},0.53185000000000004,39,null,{"$f":"title148","v":"yes"},0.8,7.0000000000000007E-2,0.05]
[{"$f":"title301","v":"Meal Price (USD/t)"},400,400,400,400,null,{"$f":"title48","v":"Diesel"},null,42.6]
[null,null,null,null,null,null,{"$f":"title309","v":"Wood (dry)"},null,19.8]
[null,null,null,null,null,null,{"$f":"title310","v":"Charcoal"},null,32]
[null,null,null,null,null,null,{"$f":"title311","v":"Kerosene"},null,46]
[{"$f":"title302","v":"Unskilled labour wage"},1,"USD/Person/h",null,null,null,{"$f":"title312","v":"Gas Oil"}]
[{"$f":"title303","v":"Skilled labour wage"},1.5,"USD/Person/h"]
[{"$f":"title304","v":"Price Fuel"},2,"USD/L"]
[]
[]
[]
[]
[]
[]
[null,{"$f":"1225*2332","v":2856700},{"$f":"+B23-B24","v":233200}]
[null,{"$f":"1823500+800000","v":2623500}]
[]
[]
["List of electrical devices","Standard Capacity (W)","Duty cycle","Quantity","Average operating time (h/day)","Approximate No. of days the appliance is used per month","Total capacity Requirement (W)","Total capacity Requirement (kWh/day)","No. of kWh of electricity used per month"]
["TV Color 25 Inch",110,1,0,0,30,{"$f":"IF(AND(E28>0,D28>0,E28<=COST_OIL1!$I$15),B28*D28,0)","v":0},{"$f":"G28*E28*C28/1000","v":0},{"$f":"+H28*G28","v":0}]
["TV Color 14 Inch",60,1,1,8,30,{"$f":"IF(AND(E29>0,D29>0,E29<=COST_OIL1!$I$15),B29*D29,0)","v":0},0,{"$f":"+H29*G29","v":0}]
["Computer",236.5,1,1,8,30,{"$f":"IF(AND(E30>0,D30>0,E30<=COST_OIL1!$I$15),B30*D30,0)","v":0},0,0]
["Fan 16 inch",40,1,1,8,30,{"$f":"IF(AND(E31>0,D31>0,E31<=COST_OIL1!$I$15),B31*D31,0)","v":0},0,0]
["Air Conditioner (9,000 BTU)",880,1,0,7,30,{"$f":"IF(AND(E32>0,D32>0,E32<=COST_OIL1!$I$15),B32*D32,0)","v":0},0,0]
["Electrical Iron",1000,1,0,0,30,{"$f":"IF(AND(E33>0,D33>0,E33<=COST_OIL1!$I$15),B33*D33,0)","v":0},0,0]
["Rice Cooking",530,1,0,0,30,{"$f":"IF(AND(E34>0,D34>0,E34<=COST_OIL1!$I$15),B34*D34,0)","v":0},0,0]
["Microwave",1200,1,0,0,30,{"$f":"IF(AND(E35>0,D35>0,E35<=COST_OIL1!$I$15),B35*D35,0)","v":0},0,0]
["Clothes washer 5 kg",305,0.8,0,0,30,{"$f":"IF(AND(E36>0,D36>0,E36<=COST_OIL1!$I$15),B36*D36,0)","v":0},0,0]
["Electrical Boiler",650,1,0,0,30,{"$f":"IF(AND(E37>0,D37>0,E37<=COST_OIL1!$I$15),B37*D37,0)","v":0},0,0]
["Refrigerator",390,0.3,0,0,30,{"$f":"IF(AND(E38>0,D38>0,E38<=COST_OIL1!$I$15),B38*D38,0)","v":0},0,0]
["Electrical water shower",4000,1,0,0,30,{"$f":"IF(AND(E39>0,D39>0,E39<=COST_OIL1!$I$15),B39*D39,0)","v":0},0,0]
["Fluorescent Lamp (Ceiling T5)",28,1,3,3,30,{"$f":"IF(AND(E40>0,D40>0,E40<=COST_OIL1!$I$15),B40*D40,0)","v":0},0,0]
["Compact Fluorescent Lamp T5",14,1,2,3,30,{"$f":"IF(AND(E41>0,D41>0,E41<=COST_OIL1!$I$15),B41*D41,0)","v":0},0,0]
["User defined Appliance",300,1,0,0,30,{"$f":"IF(AND(E42>0,D42>0,E42<=COST_OIL1!$I$15),B42*D42,0)","v":0},0,0]
[null,null,null,null,null,"Totals",{"$f":"SUM(G28:G42)","v":0},{"$f":"SUM(H28:H42)","v":0},{"$f":"SUM(I28:I42)","v":0}]

{"sheet":"label","index":1,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection",{"$f":"VLOOKUP(START!B2,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[]
["ID","English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3]
[2,"SVO and Rural Electrification Description","Description du HVB et de l’Électrification Rurale","AVC y Descripción de la Electrificación Rural","label",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"SVO and Rural Electrification Description"},{"$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,$A24,FALSE)","v":"Storage Calculator  4"},"label17"]
[18,"Electricity Price Calculator","Calculateur de Prix d’Électricité","Definición del precio de electricidad","label",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"Electricity Price Calculator"},"label18"]
[19,"NEXT >>\nSummary of Results Comparative\n\n","SUIVANT >>\nRésumé des Résultats Comparatifs\n\n","SIGUIENTE >>\nResumen de Resultados Comparativos\n\n\n\n","label",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"NEXT >>\nSummary of Results Comparative\n\n"},"label19"]
[20,"NEXT >>\nSummary of Results by Feedstock\n\n\n","SUIVANT >>\nRésumé des Résultats par Matière Première\n\n","SIGUIENTE >>\nResumen de Resultados por Materia Prima\n\n\n\n\n","label",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"NEXT >>\nSummary of Results by Feedstock\n\n\n"},"label20"]
[21,"<< BACK \nData Entry","<< RETOUR\nSaisie de Données","<< VOLVER\nDatos de Entrada","label",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"<< BACK \nData Entry"},"label21"]
[22,"Financial Analysis 10 kW","Analyse Financière de 10 kW","Análisis Financiero 10 kW","label",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"Financial Analysis 10 kW"},"label22"]
[23,"Financial Analysis 40 kW","Analyse Financière de 40 kW","Análisis Financiero 40 kW","label",{"$f":"HLOOKUP($C$2,$B$8:$D30,$A30,FALSE)","v":"Financial Analysis 40 kW"},"label23"]
[24,"Financial Analysis 100 kW","Analyse Financière de 100 kW","Análisis Financiero 100 kW","label",{"$f":"HLOOKUP($C$2,$B$8:$D31,$A31,FALSE)","v":"Financial Analysis 100 kW"},"label24"]
[25,"Create a PDF report","Créer un rapport PDF","Crear un Reporte en PDF","label",{"$f":"HLOOKUP($C$2,$B$8:$D32,$A32,FALSE)","v":"Create a PDF report"},"label25"]
[26,"<< BACK \nProduction Cost 1","<< RETOUR\nCoût de Production 1","<< VOLVER\nCosto de Producción 1","label",{"$f":"HLOOKUP($C$2,$B$8:$D33,$A33,FALSE)","v":"<< BACK \nProduction Cost 1"},"label26"]
[27,"<< BACK \nProduction Cost 2","<< RETOUR\nCoût de Production 2","<< VOLVER\nCosto de Producción 2","label",{"$f":"HLOOKUP($C$2,$B$8:$D34,$A34,FALSE)","v":"<< BACK \nProduction Cost 2"},"label27"]
[28,"<< BACK \nProduction Cost 3","<< RETOUR\nCoût de Production 3","<< VOLVER\nCosto de Producción 3","label",{"$f":"HLOOKUP($C$2,$B$8:$D35,$A35,FALSE)","v":"<< BACK \nProduction Cost 3"},"label28"]
[29,"<< BACK \nProduction Cost 4","<< RETOUR\nCoût de Production 4","<< VOLVER\nCosto de Producción 4","label",{"$f":"HLOOKUP($C$2,$B$8:$D36,$A36,FALSE)","v":"<< BACK \nProduction Cost 4"},"label29"]
[30,"Hide this sheet","Cachez cette feuille","Ocultar esta Hoja","label",{"$f":"HLOOKUP($C$2,$B$8:$D37,$A37,FALSE)","v":"Hide this sheet"},"label30"]

{"sheet":"START","index":2,"n_rows":28,"n_cols":3,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,2,21,3],[22,2,26,11],[27,2,27,11]]}
[]
[null,"EN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title3","v":"Disclaimer "}]
[null,null,{"$f":"title4","v":"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations."}]
[]
[]
[]
[]
[null,null,"© FAO, 2014"]

{"sheet":"Process Description","index":3,"n_rows":20,"n_cols":21,"rows_kept":20,"cut":false,"hidden":false,"merged":[[2,2,2,24],[19,20,20,24],[18,2,18,4],[10,2,11,5],[10,7,10,9]]}
[]
[]
[null,null,{"$f":"title5","v":"SVO PRODUCTION FOR RURAL ELECTRIFICATION"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Distribution line to households (isolated grid connection)"}]

{"sheet":"Rural Electricity Price","index":4,"n_rows":23,"n_cols":14,"rows_kept":23,"cut":false,"hidden":true,"merged":[[17,9,20,11],[17,13,20,13],[2,2,2,13],[5,2,5,4],[5,5,5,6],[5,7,5,8],[5,9,5,11]]}
[]
[]
[null,null,"ELECTRICITY PRICE CALCULATOR FOR ISOLATED AND RURAL AREAS "]
[]
[]
[null,null,"Instructions",null,null,{"$f":"title17","v":"Use white cells to input data"},null,null,null,{"$f":"title18","v":"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$33","v":0},"USD/L"]
[null,null,{"$f":"title81","v":"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$12/100)*G13/(42.8*0.837/3.6)","v":0},"L/year",null,"Equipment Cost",null,null,null,"USD"]
[]
[null,null,"Total production cost of electricity"]
[]
[null,null,"Concept",null,null,null,null,"Units",null,{"$f":"title37","v":"Comparative production cost of electricity"},null,null,{"$f":"ROUND(IFERROR($G$23/($G$10*$G$11*($G$12/100)*G13),0),2)","v":0},"USD/kWh"]
[null,null,"Diesel Cost",null,null,null,{"$f":"+ROUND(G14*M10,0)","v":0},{"$f":"title144","v":"USD/year"}]
[null,null,"Transportation Cost",null,null,null,{"$f":"+M11*G14*0.84*M12/1000","v":0},{"$f":"title144","v":"USD/year"}]
[null,null,"Labor and Maintenance Costs",null,null,null,{"$f":"+$G$10*$G$11*$G$12*($G$13/100)*$M$13","v":0},{"$f":"title144","v":"USD/year"}]
[null,null,"Investment Costs",null,null,null,{"$f":"+M14","v":0},{"$f":"title144","v":"USD/year"}]
[null,null,"Total production cost of electricity",null,null,null,{"$f":"SUM(G19:G22)","v":0},{"$f":"title144","v":"USD/year"}]

{"sheet":"Energy Demand","index":5,"n_rows":56,"n_cols":12,"rows_kept":56,"cut":false,"hidden":false,"merged":[[11,6,11,11],[2,2,2,11],[12,8,12,9],[19,2,19,5],[18,2,18,3],[12,6,12,7],[15,2,15,3],[12,10,12,11],[17,2,17,3],[13,2,14,2],[13,3,14,3],[13,4,14,4],[16,2,16,3],[6,6,8,8],[23,6,23,11],[24,6,24,7],[24,8,24,9],[24,10,24,11],[25,2,26,2],[25,3,26,3],[25,4,26,4],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,5],[35,6,35,11],[36,6,36,7],[36,8,36,9],[36,10,36,11],[37,2,38,2],[37,3,38,3],[37,4,38,4],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,5],[47,6,47,11],[48,6,48,7],[48,8,48,9],[48,10,48,11],[49,2,50,2],[49,3,50,3],[49,4,50,4],[51,2,51,3],[52,2,52,3],[53,2,53,3],[54,2,54,3],[55,2,55,5]]}
[]
[]
[null,null,{"$f":"title13","v":"ENERGY DEMAND FOR RURAL ELECTRIFICATION - SVO"}]
[]
[]
[null,null,{"$f":"title14","v":"Electricity Demand per Household"}]
[null,null,null,null,null,null,{"$f":"title16","v":"Value calculated in the Country Status module"}]
[null,null,{"$f":"title15","v":"Electricity consumption per household (kWh/month)"}]
[]
[]
[]
[null,null,"Price of Electricity",null,{"$f":"+'Data Entry Needs'!$AB$80","v":0},"USD/kWh",{"$f":"title97","v":"Capacities (kW of power generation)"}]
[null,null,"Annual increasing rate of price",null,{"$f":"+'Data Entry Needs'!$AB$89","v":0},"USD/kWh",{"$f":"+COST_OIL1!$G$30","v":10},null,{"$f":"+COST_OIL1!$I$30","v":40},null,{"$f":"+COST_OIL1!$K$30","v":100}]
[null,null,"Revenue without Policy subsidy",null,{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},"Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,null,{"$f":"title104","v":"(USD/unit)"},"(Units)","(USD/year)","(Units)","(USD/year)","(Units)","(USD/year)"]
[null,null,"Power generation",null,"kWh/year",{"$f":"+$E$12","v":0},{"$f":"+COST_OIL1!$G$87","v":0},{"$f":"$F16*G16","v":0},{"$f":"+COST_OIL1!$I$87","v":0},{"$f":"$F16*I16","v":0},{"$f":"+COST_OIL1!$K$87","v":0},{"$f":"$F16*K16","v":0}]
[null,null,"Electricity-Self use",null,"kWh/year",{"$f":"F16","v":0},{"$f":"+COST_OIL1!$G$88","v":0},{"$f":"$F17*G17","v":0},{"$f":"+COST_OIL1!$I$88","v":0},{"$f":"$F17*I17","v":0},{"$f":"+COST_OIL1!$K$88","v":0},{"$f":"$F17*K17","v":0}]
[null,null,{"$f":"title82","v":"Power loss in distribution network"},null,"kWh/year",{"$f":"F16","v":0},{"$f":"+COST_OIL1!$G$89","v":0},{"$f":"$F18*G18","v":0},{"$f":"+COST_OIL1!$I$89","v":0},{"$f":"$F18*I18","v":0},{"$f":"+COST_OIL1!$K$89","v":0},{"$f":"$F18*K18","v":0}]
[null,null,{"$f":"+IF(VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",\"Meal (by-product)\",\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",\"t/year\",\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL1!$E$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL1!$G$36*(100%-COST_OIL1!$E$13)+COST_OIL1!G$36*COST_OIL1!$E$13*COST_OIL1!$I$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL1!$E$14*G19,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL1!$I$36*(100%-COST_OIL1!$E$13)+COST_OIL1!I$36*COST_OIL1!$E$13*COST_OIL1!$I$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL1!$E$14*I19,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL1!$K$36*(100%-COST_OIL1!$E$13)+COST_OIL1!K$36*COST_OIL1!$E$13*COST_OIL1!$I$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL1!$E$14*K19,\"\")","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title102","v":"Subtotal"},null,null,null,null,{"$f":"SUM(H16:H19)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J16:J18)","v":0},null,{"$f":"SUM(L16:L19)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"(\"Potential Revenue of electricity production from \"&'Data Entry Needs'!$E$9)","v":"Potential Revenue of electricity production from Please Select"}]
[]
[null,null,"Price of Electricity",null,{"$f":"+'Data Entry Needs'!$AB$80","v":0},"USD/kWh",{"$f":"title97","v":"Capacities (kW of power generation)"}]
[null,null,"Annual increasing rate of price",null,{"$f":"+'Data Entry Needs'!$AB$89","v":0},"USD/kWh",{"$f":"+COST_OIL1!$G$30","v":10},null,{"$f":"+COST_OIL1!$I$30","v":40},null,{"$f":"+COST_OIL1!$K$30","v":100}]
[null,null,"Revenue without Policy subsidy",null,{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},"Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,null,{"$f":"title104","v":"(USD/unit)"},"(Units)","(USD/year)","(Units)","(USD/year)","(Units)","(USD/year)"]
[null,null,"Power generation",null,"kWh/year",{"$f":"+$E$12","v":0},{"$f":"+COST_OIL2!$G$87","v":0},{"$f":"$F28*G28","v":0},{"$f":"+COST_OIL2!$I$87","v":0},{"$f":"$F28*I28","v":0},{"$f":"+COST_OIL2!$K$87","v":0},{"$f":"$F28*K28","v":0}]
[null,null,"Electricity-Self use",null,"kWh/year",{"$f":"F28","v":0},{"$f":"+COST_OIL2!$G$88","v":0},{"$f":"$F29*G29","v":0},{"$f":"+COST_OIL2!$I$88","v":0},{"$f":"$F29*I29","v":0},{"$f":"+COST_OIL2!$K$88","v":0},{"$f":"$F29*K29","v":0}]
[null,null,{"$f":"title82","v":"Power loss in distribution network"},null,"kWh/year",{"$f":"F28","v":0},{"$f":"+COST_OIL2!$G$89","v":0},{"$f":"$F30*G30","v":0},{"$f":"+COST_OIL2!$I$89","v":0},{"$f":"$F30*I30","v":0},{"$f":"+COST_OIL2!$K$89","v":0},{"$f":"$F30*K30","v":0}]
[null,null,{"$f":"+IF(VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",\"Meal (by-product)\",\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",\"t/year\",\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL2!$E$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL2!$G$36*(100%-COST_OIL2!$E$13)+COST_OIL2!G$36*COST_OIL2!$E$13*COST_OIL2!$I$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL2!$E$14*G31,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL2!$I$36*(100%-COST_OIL2!$E$13)+COST_OIL2!I$36*COST_OIL2!$E$13*COST_OIL2!$I$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL2!$E$14*I31,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL2!$K$36*(100%-COST_OIL2!$E$13)+COST_OIL2!K$36*COST_OIL2!$E$13*COST_OIL2!$I$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL2!$E$14*K31,\"\")","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title102","v":"Subtotal"},null,null,null,null,{"$f":"SUM(H28:H31)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J28:J30)","v":0},null,{"$f":"SUM(L28:L31)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"(\"Potential Revenue of electricity production from \"&'Data Entry Needs'!$F$9)","v":"Potential Revenue of electricity production from Please Select"}]
[]
[null,null,"Price of Electricity",null,{"$f":"+'Data Entry Needs'!$AB$80","v":0},"USD/kWh",{"$f":"title97","v":"Capacities (kW of power generation)"}]
[null,null,"Annual increasing rate of price",null,{"$f":"+'Data Entry Needs'!$AB$89","v":0},"USD/kWh",{"$f":"+COST_OIL1!$G$30","v":10},null,{"$f":"+COST_OIL1!$I$30","v":40},null,{"$f":"+COST_OIL1!$K$30","v":100}]
[null,null,"Revenue without Policy subsidy",null,{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},"Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,null,{"$f":"title104","v":"(USD/unit)"},"(Units)","(USD/year)","(Units)","(USD/year)","(Units)","(USD/year)"]
[null,null,"Power generation",null,"kWh/year",{"$f":"+$E$12","v":0},{"$f":"+COST_OIL3!$G$87","v":0},{"$f":"$F40*G40","v":0},{"$f":"+COST_OIL3!$I$87","v":0},{"$f":"$F40*I40","v":0},{"$f":"+COST_OIL3!$K$87","v":0},{"$f":"$F40*K40","v":0}]
[null,null,"Electricity-Self use",null,"kWh/year",{"$f":"F40","v":0},{"$f":"+COST_OIL3!$G$88","v":0},{"$f":"$F41*G41","v":0},{"$f":"+COST_OIL3!$I$88","v":0},{"$f":"$F41*I41","v":0},{"$f":"+COST_OIL3!$K$88","v":0},{"$f":"$F41*K41","v":0}]
[null,null,{"$f":"title82","v":"Power loss in distribution network"},null,"kWh/year",{"$f":"F40","v":0},{"$f":"+COST_OIL3!$G$89","v":0},{"$f":"$F42*G42","v":0},{"$f":"+COST_OIL3!$I$89","v":0},{"$f":"$F42*I42","v":0},{"$f":"+COST_OIL3!$K$89","v":0},{"$f":"$F42*K42","v":0}]
[null,null,{"$f":"+IF(VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",\"Meal (by-product)\",\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",\"t/year\",\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL3!$E$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL3!$G$36*(100%-COST_OIL3!$F$13)+COST_OIL3!G$36*COST_OIL3!$F$13*COST_OIL3!$I$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL3!$E$14*G43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL3!$I$36*(100%-COST_OIL3!$F$13)+COST_OIL3!I$36*COST_OIL3!$F$13*COST_OIL3!$I$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL3!$E$14*I43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL3!$K$36*(100%-COST_OIL3!$F$13)+COST_OIL3!K$36*COST_OIL3!$F$13*COST_OIL3!$I$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL3!$E$14*K43,\"\")","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title102","v":"Subtotal"},null,null,null,null,{"$f":"SUM(H40:H43)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J40:J42)","v":0},null,{"$f":"SUM(L40:L43)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"(\"Potential Revenue of electricity production from \"&'Data Entry Needs'!$G$9)","v":"Potential Revenue of electricity production from Please Select"}]
[]
[null,null,"Price of Electricity",null,{"$f":"+'Data Entry Needs'!$AB$80","v":0},"USD/kWh",{"$f":"title97","v":"Capacities (kW of power generation)"}]
[null,null,"Annual increasing rate of price",null,{"$f":"+'Data Entry Needs'!$AB$89","v":0},"USD/kWh",{"$f":"+COST_OIL1!$G$30","v":10},null,{"$f":"+COST_OIL1!$I$30","v":40},null,{"$f":"+COST_OIL1!$K$30","v":100}]
[null,null,"Revenue without Policy subsidy",null,{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},"Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,null,{"$f":"title104","v":"(USD/unit)"},"(Units)","(USD/year)","(Units)","(USD/year)","(Units)","(USD/year)"]
[null,null,"Power generation",null,"kWh/year",{"$f":"+$E$12","v":0},{"$f":"+COST_OIL4!$G$87","v":0},{"$f":"$F52*G52","v":0},{"$f":"+COST_OIL4!$I$87","v":0},{"$f":"$F52*I52","v":0},{"$f":"+COST_OIL4!$K$87","v":0},{"$f":"$F52*K52","v":0}]
[null,null,"Electricity-Self use",null,"kWh/year",{"$f":"F52","v":0},{"$f":"+COST_OIL4!$G$88","v":0},{"$f":"$F53*G53","v":0},{"$f":"+COST_OIL4!$I$88","v":0},{"$f":"$F53*I53","v":0},{"$f":"+COST_OIL4!$K$88","v":0},{"$f":"$F53*K53","v":0}]
[null,null,{"$f":"title82","v":"Power loss in distribution network"},null,"kWh/year",{"$f":"F52","v":0},{"$f":"+COST_OIL4!$G$89","v":0},{"$f":"$F54*G54","v":0},{"$f":"+COST_OIL4!$I$89","v":0},{"$f":"$F54*I54","v":0},{"$f":"+COST_OIL4!$K$89","v":0},{"$f":"$F54*K54","v":0}]
[null,null,{"$f":"+IF(VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",\"Meal (by-product)\",\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",\"t/year\",\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL4!$E$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL4!$G$36*(100%-COST_OIL4!$F$13)+COST_OIL4!G$36*COST_OIL4!$F$13*COST_OIL4!$I$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL4!$E$14*G55,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL4!$I$36*(100%-COST_OIL4!$F$13)+COST_OIL4!I$36*COST_OIL4!$F$13*COST_OIL4!$I$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL4!$E$14*I55,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL4!$K$36*(100%-COST_OIL4!$F$13)+COST_OIL4!K$36*COST_OIL4!$F$13*COST_OIL4!$I$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$2:$K$13,5,FALSE)=\"yes\",COST_OIL4!$E$14*K55,\"\")","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title102","v":"Subtotal"},null,null,null,null,{"$f":"SUM(H52:H55)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J52:J54)","v":0},null,{"$f":"SUM(L52:L55)","v":{"$error":"#N/A"}}]

{"sheet":"STORAGE_OIL1","index":6,"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]]}
[]
[]
[null,null,{"$f":"UPPER(\"storage calculator FOR SVO+RURAL ELECTRICITY AND/OR HEAT FROM \"&'Data Entry Needs'!$D$9)","v":"STORAGE CALCULATOR FOR SVO+RURAL ELECTRICITY AND/OR HEAT FROM PLEASE SELECT"}]
[]
[]
[null,null,"Biomass safety stock rate definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,{"$f":"title39","v":"Unit"},null,10,null,null,40,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_OIL1!$G$36","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_OIL1!$I$36","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_OIL1!$K$36","v":{"$error":"#N/A"}}]
[null,null,null,"t/month",null,{"$f":"F10/12","v":{"$error":"#N/A"}},null,null,{"$f":"I10/12","v":{"$error":"#N/A"}},null,null,{"$f":"L10/12","v":{"$error":"#N/A"}}]
[null,null,null,"t/day",null,{"$f":"F10/365","v":{"$error":"#N/A"}},null,null,{"$f":"I10/365","v":{"$error":"#N/A"}},null,null,{"$f":"L10/365","v":{"$error":"#N/A"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+COST_OIL1!$E$10","v":0},null,null,{"$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","t",null,{"$f":"+MAX(F25:F36)","v":{"$error":"#N/A"}},null,null,{"$f":"+MAX(I25:I36)","v":{"$error":"#N/A"}},null,null,{"$f":"+MAX(L25:L36)","v":{"$error":"#N/A"}}]
[]
[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,{"$f":"+L9","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"Harvest Month Selection","Storage Month","Monthly Consumption (t/month)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term","Storage month","EQ term","Storage time"]
[null,null,"January",{"$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":"#N/A"}},{"$f":"+ROUNDUP(IF(AND($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$16,0)),1)","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$G$36,IF($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":"#N/A"}},{"$f":"+ROUNDUP(IF(AND($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$16,0)),1)","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$J$36,IF($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":"#N/A"}},{"$f":"+ROUNDUP(IF(AND($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$11*$L$16,0)),1)","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$M$36,IF($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":5},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF25,$AD$25:$AE$36,2,FALSE),AK25)","v":6},{"$f":"+IF(AND(AI25>AI26,AI26=0),\"Last\"&AJ25,\"\")","v":""},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$AI36+1,IF($AC36>$AC25,0))))","v":0},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ25,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":1}]
[null,null,"February",{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},{"$error":"#N/A"},{"$f":"ROUNDUP(IF(D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0),1)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"ROUNDUP(IF(D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0),1)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"ROUNDUP(IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0),1)","v":0},{"$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},{"$f":"+IF(AND(AC27>AC26,AC26=0),\"Last\"&AF26,\"\")","v":"Last1"},{"$f":"+IF($AC26=1,0,IF($AC26<$AC25,1,IF($AC26=$AC25,$AE25+1,IF($AC25>$AC26,1))))","v":6},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF26,$AD$25:$AE$36,2,FALSE),$AG$25)","v":6},{"$f":"+IF(AND(AI26>AI27,AI27=0),\"Last\"&AJ26,\"\")","v":""},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$AI25+1,IF($AC25>$AC26,0))))","v":0},{"$f":"+IF($AI25>$AI26,$AJ25+1,$AJ25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ26,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":1}]
[null,null,"March",1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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},4,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":"Last1"},{"$f":"+IF($AC27=0,0,IF($AC27>$AC26,1,IF($AC27=$AC26,$AI26+1,IF($AC26>$AC27,0))))","v":1},{"$f":"+IF($AI26>$AI27,$AJ26+1,$AJ26)","v":1},1]
[null,null,"April",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},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,$AF27)","v":2},4,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},0,2,1]
[null,null,"May",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,2,4,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},0,2,1]
[null,null,"June",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,2,4,"",0,2,1]
[null,null,"July",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"Last2",4,2,4,"",0,2,1]
[null,null,"August",1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,3,6,"Last2",1,2,1]
[null,null,"September",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,3,6,"",0,3,1]
[null,null,"October",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,3,6,"",0,3,1]
[null,null,"November",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,3,6,"",0,3,1]
[null,null,"December",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},4,{"$f":"+IF($AE35>$AE36,$AF35+1,$AF35)","v":3},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF36,$AD$25:$AE$36,2,FALSE),$AG$25)","v":6},{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":""},{"$f":"+IF($AC36=0,0,IF($AC36>$AC35,1,IF($AC36=$AC35,$AI35+1,IF($AC35>$AC36,0))))","v":0},{"$f":"+IF($AI35>$AI36,$AJ35+1,$AJ35)","v":3},1]
[null,null,null,"+SUMA(F(-12)C:F(-1)C)*30"]
[null,null,"Maximum Storage Capacity Required (ts)",null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":{"$error":"#N/A"}},null,null,{"$f":"ROUNDUP(MAX(I25:I36),0)","v":{"$error":"#N/A"}},null,null,{"$f":"+ROUNDUP(MAX(L25:L36),0)","v":{"$error":"#N/A"}},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 Change of Biomass Stored"]
[]
[null,null,null,null,null,null,null,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(title266,3)","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,{"$f":"+LEFT(title267,3)","v":"Feb"},{"$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,{"$f":"+LEFT(title268,3)","v":"Mar"},{"$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,{"$f":"+LEFT(title269,3)","v":"Apr"},{"$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,{"$f":"+LEFT(title270,3)","v":"May"},{"$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,{"$f":"+LEFT(title271,3)","v":"Jun"},{"$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,null,{"$f":"+LEFT(title272,3)","v":"Jul"},{"$f":"+G31","v":{"$error":"#VALUE!"}},{"$f":"+J31","v":{"$error":"#VALUE!"}},{"$f":"+M31","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title273,3)","v":"Aug"},{"$f":"+G32","v":{"$error":"#VALUE!"}},{"$f":"+J32","v":{"$error":"#VALUE!"}},{"$f":"+M32","v":{"$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,{"$f":"+LEFT(title274,3)","v":"Sep"},{"$f":"+G33","v":{"$error":"#VALUE!"}},{"$f":"+J33","v":{"$error":"#VALUE!"}},{"$f":"+M33","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title275,3)","v":"Oct"},{"$f":"+G34","v":{"$error":"#VALUE!"}},{"$f":"+J34","v":{"$error":"#VALUE!"}},{"$f":"+M34","v":{"$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,{"$f":"+LEFT(title276,3)","v":"Nov"},{"$f":"+G35","v":{"$error":"#VALUE!"}},{"$f":"+J35","v":{"$error":"#VALUE!"}},{"$f":"+M35","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title277,3)","v":"Dec"},{"$f":"+G36","v":{"$error":"#VALUE!"}},{"$f":"+J36","v":{"$error":"#VALUE!"}},{"$f":"+M36","v":{"$error":"#VALUE!"}}]

{"sheet":"STORAGE_OIL2","index":7,"n_rows":55,"n_cols":37,"rows_kept":55,"cut":false,"hidden":true,"merged":[[2,2,2,12],[7,5,7,11],[21,5,21,11]]}
[]
[]
[null,null,{"$f":"UPPER(\"storage calculator FOR SVO+RURAL ELECTRICITY AND/OR HEAT FROM \"&'Data Entry Needs'!$E$9)","v":"STORAGE CALCULATOR FOR SVO+RURAL ELECTRICITY AND/OR HEAT FROM PLEASE SELECT"}]
[]
[]
[null,null,"Biomass safety stock rate definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,{"$f":"title39","v":"Unit"},null,10,null,null,40,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_OIL2!$G$36","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_OIL2!$I$36","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_OIL2!$K$36","v":{"$error":"#N/A"}}]
[null,null,null,"t/month",null,{"$f":"F10/12","v":{"$error":"#N/A"}},null,null,{"$f":"I10/12","v":{"$error":"#N/A"}},null,null,{"$f":"L10/12","v":{"$error":"#N/A"}}]
[null,null,null,"t/day",null,{"$f":"F10/365","v":{"$error":"#N/A"}},null,null,{"$f":"I10/365","v":{"$error":"#N/A"}},null,null,{"$f":"L10/365","v":{"$error":"#N/A"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+COST_OIL2!$E$10","v":0},null,null,{"$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","t",null,{"$f":"+MAX(F25:F36)","v":{"$error":"#N/A"}},null,null,{"$f":"+MAX(I25:I36)","v":{"$error":"#N/A"}},null,null,{"$f":"+MAX(L25:L36)","v":{"$error":"#N/A"}}]
[]
[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,{"$f":"+L9","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"Harvest Month Selection","Storage Month","Monthly Consumption (t/month)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term","Storage month","EQ term","Storage time"]
[null,null,"January",{"$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":"#N/A"}},{"$f":"+ROUNDUP(IF(AND($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$16,0)),1)","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$G$36,IF($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":"#N/A"}},{"$f":"+ROUNDUP(IF(AND($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$16,0)),1)","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$J$36,IF($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":"#N/A"}},{"$f":"+ROUNDUP(IF(AND($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$11*$L$16,0)),1)","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$M$36,IF($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":8},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$36,2,FALSE))","v":2}]
[null,null,"February",{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},{"$error":"#N/A"},{"$f":"ROUNDUP(IF(D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0),1)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"ROUNDUP(IF(D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0),1)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"ROUNDUP(IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0),1)","v":0},{"$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":9},{"$f":"+IF($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$36,2,FALSE))","v":2}]
[null,null,"March",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},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"},10,{"$f":"+IF($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,"April",1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},0,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":2},10,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},1,1,2]
[null,null,"May",2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,10,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":"Last1"},2,1,2]
[null,null,"June",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"July",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"August",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"September",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"October",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"November",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"December",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},7,{"$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,"+SUMA(F(-12)C:F(-1)C)*30"]
[null,null,"Maximum Storage Capacity Required (ts)",null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":{"$error":"#N/A"}},null,null,{"$f":"ROUNDUP(MAX(I25:I36),0)","v":{"$error":"#N/A"}},null,null,{"$f":"+ROUNDUP(MAX(L25:L36),0)","v":{"$error":"#N/A"}},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 Change of Biomass Stored"]
[]
[null,null,null,null,null,null,null,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(title266,3)","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,{"$f":"+LEFT(title267,3)","v":"Feb"},{"$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,{"$f":"+LEFT(title268,3)","v":"Mar"},{"$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,{"$f":"+LEFT(title269,3)","v":"Apr"},{"$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,{"$f":"+LEFT(title270,3)","v":"May"},{"$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,{"$f":"+LEFT(title271,3)","v":"Jun"},{"$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,null,{"$f":"+LEFT(title272,3)","v":"Jul"},{"$f":"+G31","v":{"$error":"#VALUE!"}},{"$f":"+J31","v":{"$error":"#VALUE!"}},{"$f":"+M31","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title273,3)","v":"Aug"},{"$f":"+G32","v":{"$error":"#VALUE!"}},{"$f":"+J32","v":{"$error":"#VALUE!"}},{"$f":"+M32","v":{"$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,{"$f":"+LEFT(title274,3)","v":"Sep"},{"$f":"+G33","v":{"$error":"#VALUE!"}},{"$f":"+J33","v":{"$error":"#VALUE!"}},{"$f":"+M33","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title275,3)","v":"Oct"},{"$f":"+G34","v":{"$error":"#VALUE!"}},{"$f":"+J34","v":{"$error":"#VALUE!"}},{"$f":"+M34","v":{"$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,{"$f":"+LEFT(title276,3)","v":"Nov"},{"$f":"+G35","v":{"$error":"#VALUE!"}},{"$f":"+J35","v":{"$error":"#VALUE!"}},{"$f":"+M35","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title277,3)","v":"Dec"},{"$f":"+G36","v":{"$error":"#VALUE!"}},{"$f":"+J36","v":{"$error":"#VALUE!"}},{"$f":"+M36","v":{"$error":"#VALUE!"}}]

{"sheet":"STORAGE_OIL3","index":8,"n_rows":55,"n_cols":37,"rows_kept":55,"cut":false,"hidden":true,"merged":[[2,2,2,12],[7,5,7,11],[21,5,21,11]]}
[]
[]
[null,null,{"$f":"UPPER(\"storage calculator FOR SVO+RURAL ELECTRICITY AND/OR HEAT FROM \"&'Data Entry Needs'!$F$9)","v":"STORAGE CALCULATOR FOR SVO+RURAL ELECTRICITY AND/OR HEAT FROM PLEASE SELECT"}]
[]
[]
[null,null,"Biomass safety stock rate definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,{"$f":"title39","v":"Unit"},null,10,null,null,40,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_OIL3!$G$36","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_OIL3!$I$36","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_OIL3!$K$36","v":{"$error":"#N/A"}}]
[null,null,null,"t/month",null,{"$f":"F10/12","v":{"$error":"#N/A"}},null,null,{"$f":"I10/12","v":{"$error":"#N/A"}},null,null,{"$f":"L10/12","v":{"$error":"#N/A"}}]
[null,null,null,"t/day",null,{"$f":"F10/365","v":{"$error":"#N/A"}},null,null,{"$f":"I10/365","v":{"$error":"#N/A"}},null,null,{"$f":"L10/365","v":{"$error":"#N/A"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+COST_OIL3!$E$10","v":0},null,null,{"$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","t",null,{"$f":"+MAX(F25:F36)","v":{"$error":"#N/A"}},null,null,{"$f":"+MAX(I25:I36)","v":{"$error":"#N/A"}},null,null,{"$f":"+MAX(L25:L36)","v":{"$error":"#N/A"}}]
[]
[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,{"$f":"+L9","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"Harvest Month Selection","Storage Month","Monthly Consumption (t/month)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term","Storage month","EQ term","Storage time"]
[null,null,"January",{"$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":"#N/A"}},{"$f":"+ROUNDUP(IF(AND($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$16,0)),1)","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$G$36,IF($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":"#N/A"}},{"$f":"+ROUNDUP(IF(AND($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$16,0)),1)","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$J$36,IF($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":"#N/A"}},{"$f":"+ROUNDUP(IF(AND($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$11*$L$16,0)),1)","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$M$36,IF($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":8},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$36,2,FALSE))","v":2}]
[null,null,"February",{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},{"$error":"#N/A"},{"$f":"ROUNDUP(IF(D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0),1)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"ROUNDUP(IF(D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0),1)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"ROUNDUP(IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0),1)","v":0},{"$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":9},{"$f":"+IF($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$36,2,FALSE))","v":2}]
[null,null,"March",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},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"},10,{"$f":"+IF($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,"April",1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},0,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":2},10,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},1,1,2]
[null,null,"May",2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,10,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":"Last1"},2,1,2]
[null,null,"June",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"July",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"August",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"September",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"October",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"November",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"December",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},7,{"$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,"+SUMA(F(-12)C:F(-1)C)*30"]
[null,null,"Maximum Storage Capacity Required (ts)",null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":{"$error":"#N/A"}},null,null,{"$f":"ROUNDUP(MAX(I25:I36),0)","v":{"$error":"#N/A"}},null,null,{"$f":"+ROUNDUP(MAX(L25:L36),0)","v":{"$error":"#N/A"}},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 Change of Biomass Stored"]
[]
[null,null,null,null,null,null,null,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(title266,3)","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,{"$f":"+LEFT(title267,3)","v":"Feb"},{"$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,{"$f":"+LEFT(title268,3)","v":"Mar"},{"$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,{"$f":"+LEFT(title269,3)","v":"Apr"},{"$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,{"$f":"+LEFT(title270,3)","v":"May"},{"$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,{"$f":"+LEFT(title271,3)","v":"Jun"},{"$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,null,{"$f":"+LEFT(title272,3)","v":"Jul"},{"$f":"+G31","v":{"$error":"#VALUE!"}},{"$f":"+J31","v":{"$error":"#VALUE!"}},{"$f":"+M31","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title273,3)","v":"Aug"},{"$f":"+G32","v":{"$error":"#VALUE!"}},{"$f":"+J32","v":{"$error":"#VALUE!"}},{"$f":"+M32","v":{"$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,{"$f":"+LEFT(title274,3)","v":"Sep"},{"$f":"+G33","v":{"$error":"#VALUE!"}},{"$f":"+J33","v":{"$error":"#VALUE!"}},{"$f":"+M33","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title275,3)","v":"Oct"},{"$f":"+G34","v":{"$error":"#VALUE!"}},{"$f":"+J34","v":{"$error":"#VALUE!"}},{"$f":"+M34","v":{"$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,{"$f":"+LEFT(title276,3)","v":"Nov"},{"$f":"+G35","v":{"$error":"#VALUE!"}},{"$f":"+J35","v":{"$error":"#VALUE!"}},{"$f":"+M35","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title277,3)","v":"Dec"},{"$f":"+G36","v":{"$error":"#VALUE!"}},{"$f":"+J36","v":{"$error":"#VALUE!"}},{"$f":"+M36","v":{"$error":"#VALUE!"}}]

{"sheet":"STORAGE_OIL4","index":9,"n_rows":55,"n_cols":37,"rows_kept":55,"cut":false,"hidden":true,"merged":[[2,2,2,12],[7,5,7,11],[21,5,21,11]]}
[]
[]
[null,null,{"$f":"UPPER(\"storage calculator FOR SVO+RURAL ELECTRICITY AND/OR HEAT FROM \"&'Data Entry Needs'!$G$9)","v":"STORAGE CALCULATOR FOR SVO+RURAL ELECTRICITY AND/OR HEAT FROM PLEASE SELECT"}]
[]
[]
[null,null,"Biomass safety stock rate definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,{"$f":"title39","v":"Unit"},null,10,null,null,40,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_OIL4!$G$36","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_OIL4!$I$36","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_OIL4!$K$36","v":{"$error":"#N/A"}}]
[null,null,null,"t/month",null,{"$f":"F10/12","v":{"$error":"#N/A"}},null,null,{"$f":"I10/12","v":{"$error":"#N/A"}},null,null,{"$f":"L10/12","v":{"$error":"#N/A"}}]
[null,null,null,"t/day",null,{"$f":"F10/365","v":{"$error":"#N/A"}},null,null,{"$f":"I10/365","v":{"$error":"#N/A"}},null,null,{"$f":"L10/365","v":{"$error":"#N/A"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+COST_OIL4!$E$10","v":0},null,null,{"$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","t",null,{"$f":"+MAX(F25:F36)","v":{"$error":"#N/A"}},null,null,{"$f":"+MAX(I25:I36)","v":{"$error":"#N/A"}},null,null,{"$f":"+MAX(L25:L36)","v":{"$error":"#N/A"}}]
[]
[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,{"$f":"+L9","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"Harvest Month Selection","Storage Month","Monthly Consumption (t/month)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Biomass Stored (t)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term","Storage month","EQ term","Storage time"]
[null,null,"January",{"$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":"#N/A"}},{"$f":"+ROUNDUP(IF(AND($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$16,0)),1)","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$G$36,IF($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":"#N/A"}},{"$f":"+ROUNDUP(IF(AND($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$16,0)),1)","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$J$36,IF($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":"#N/A"}},{"$f":"+ROUNDUP(IF(AND($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$11*$L$16,0)),1)","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$M$36,IF($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":8},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$36,2,FALSE))","v":2}]
[null,null,"February",{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},{"$error":"#N/A"},{"$f":"ROUNDUP(IF(D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0),1)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"ROUNDUP(IF(D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0),1)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"ROUNDUP(IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0),1)","v":0},{"$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":9},{"$f":"+IF($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$36,2,FALSE))","v":2}]
[null,null,"March",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},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"},10,{"$f":"+IF($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,"April",1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},0,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":2},10,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},1,1,2]
[null,null,"May",2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,10,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":"Last1"},2,1,2]
[null,null,"June",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"July",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"August",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"September",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"October",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"November",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,"December",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},7,{"$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,{"$f":"+SUM(D25:D36)*30","v":90}]
[null,null,"Maximum Storage Capacity Required (ts)",null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":{"$error":"#N/A"}},null,null,{"$f":"ROUNDUP(MAX(I25:I36),0)","v":{"$error":"#N/A"}},null,null,{"$f":"+ROUNDUP(MAX(L25:L36),0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$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",{"$f":"12-AC38","v":10}]
[]
[null,null,"Monthly Change of Biomass Stored"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+LEFT(title266,3)","v":"Jan"},{"$f":"+G25","v":{"$error":"#VALUE!"}},{"$f":"+J25","v":{"$error":"#VALUE!"}},{"$f":"+M25","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title267,3)","v":"Feb"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title268,3)","v":"Mar"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title269,3)","v":"Apr"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title270,3)","v":"May"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title271,3)","v":"Jun"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title272,3)","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,null,{"$f":"+LEFT(title273,3)","v":"Aug"},{"$f":"+G32","v":{"$error":"#VALUE!"}},{"$f":"+J32","v":{"$error":"#VALUE!"}},{"$f":"+M32","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title274,3)","v":"Sep"},{"$f":"+G33","v":{"$error":"#VALUE!"}},{"$f":"+J33","v":{"$error":"#VALUE!"}},{"$f":"+M33","v":{"$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,{"$f":"+LEFT(title275,3)","v":"Oct"},{"$f":"+G34","v":{"$error":"#VALUE!"}},{"$f":"+J34","v":{"$error":"#VALUE!"}},{"$f":"+M34","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title276,3)","v":"Nov"},{"$f":"+G35","v":{"$error":"#VALUE!"}},{"$f":"+J35","v":{"$error":"#VALUE!"}},{"$f":"+M35","v":{"$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,{"$f":"+LEFT(title277,3)","v":"Dec"},{"$f":"+G36","v":{"$error":"#VALUE!"}},{"$f":"+J36","v":{"$error":"#VALUE!"}},{"$f":"+M36","v":{"$error":"#VALUE!"}}]

{"sheet":"title","index":10,"n_rows":360,"n_cols":7,"rows_kept":360,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection",{"$f":"VLOOKUP(START!B2,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[]
["ID","English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3]
[2,"RAPID APPRAISAL TOOL \nFOR RURAL ELECTRIFICATION – SVO","OUTIL D'ÉVALUATION RAPIDE POUR L’ÉLECTRIFICATION RURALE – HVB","HERRAMIENTA DE EVALUACIÓN RÁPIDA PARA ELECTRIFICACIÓN RURAL – AVC","title",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"RAPID APPRAISAL TOOL \nFOR RURAL ELECTRIFICATION – SVO"},{"$f":"$E9&$A9","v":"title2"}]
[3,"Disclaimer ","Déni de responsabilité ","Descargo de Responsabilidad ","title",{"$f":"HLOOKUP($C$2,$B$8:$D10,$A10,FALSE)","v":"Disclaimer "},"title3"]
[4,"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations.","La FAO décline toute responsabilité quant aux erreurs ou défauts des textes du présent site et des bases de données y afférentes, ainsi que pour les dommages pouvant en résulter. La FAO décline également toute responsabilité quant à la mise à jour des données et se dégage de toute responsabilité quant aux erreurs ou omissions concernant les données fournies. Les utilisateurs sont toutefois invités à signaler toute erreur ou lacune de ce produit à la FAO. Les choix  des calculs faits  dans le présent outil sont celles du/des auteur(s) et ne reflètent pas nécessairement les choix et opinions de l’Organisation des Nations Unies pour l’alimentation et l’agriculture (FAO).","La FAO declina cualquier responsabilidad por errores u otros defectos del banco de datos, programa o de la documentación que los acompaña, o por cualquier daño derivado de ellos, así como por el mantenimiento y el mejoramiento de los programas. La FAO declina asimismo cualquier responsabilidad por la actualización de los datos, o por errores u omisiones en los datos que se han proporcionado. Se pide no obstante a los usuarios que señalen eventuales errores o defectos de este producto a la FAO. La elección de los cálculos presente en esta herramienta son las del/de los autor(es) y no reflejan necesariamente  las opiniones y elecciones de la Organización de las Naciones Unidas para la Agricultura y la Alimentación.","title",{"$f":"HLOOKUP($C$2,$B$8:$D11,$A11,FALSE)","v":"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations."},"title4"]
[5,"SVO PRODUCTION FOR RURAL ELECTRIFICATION","PRODUCTION HVB POUR L’ÉLECTRIFICATION RURALE","PRODUCCIÓN DE AVC PARA ELECTRICIDAD Y/O CALEFACCIÓN RURAL","title",{"$f":"HLOOKUP($C$2,$B$8:$D12,$A12,FALSE)","v":"SVO PRODUCTION FOR RURAL ELECTRIFICATION"},"title5"]
[6,"Distribution line to households (isolated grid connection)","Ligne de distribution aux ménages (raccordement au réseau isolé)","Líneas de distribución a hogares (red de conexión aislada)","title",{"$f":"HLOOKUP($C$2,$B$8:$D13,$A13,FALSE)","v":"Distribution line to households (isolated grid connection)"},"title6"]
[7,"Oilseed collection & transportation","Collecte et transport des graines oléagineuses","Recolección y transporte de oleaginosas","title",{"$f":"HLOOKUP($C$2,$B$8:$D14,$A14,FALSE)","v":"Oilseed collection & transportation"},"title7"]
[8,"Pre-treatment","Pré-traitement","Pre-tratamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D15,$A15,FALSE)","v":"Pre-treatment"},"title8"]
[9,"Oil extraction press","Pression de l’extraction de pétrole","Extracción de aceite por presión","title",{"$f":"HLOOKUP($C$2,$B$8:$D16,$A16,FALSE)","v":"Oil extraction press"},"title9"]
[10,"Engine","Moteur","Motor","title",{"$f":"HLOOKUP($C$2,$B$8:$D17,$A17,FALSE)","v":"Engine"},"title10"]
[11,"Generator","Générateur","Generador","title",{"$f":"HLOOKUP($C$2,$B$8:$D18,$A18,FALSE)","v":"Generator"},"title11"]
[12,"Extraction Meal or Cake","Extraction gâteau/repas ","Extracción Harina o Torta","title",{"$f":"HLOOKUP($C$2,$B$8:$D19,$A19,FALSE)","v":"Extraction Meal or Cake"},"title12"]
[13,"ENERGY DEMAND FOR RURAL ELECTRIFICATION - SVO","DEMANDE D'ENERGIE POUR L’ÉLECTRIFICATION RURALE - HVB ","DEMANDA DE ENERGÍA PARA ELECTRIFICACIÓN RURAL – AVC","title",{"$f":"HLOOKUP($C$2,$B$8:$D20,$A20,FALSE)","v":"ENERGY DEMAND FOR RURAL ELECTRIFICATION - SVO"},"title13"]
[14,"Electricity Demand per Household","Demande d’Électricité par Ménage ","Demanda de electricidad por hogar","title",{"$f":"HLOOKUP($C$2,$B$8:$D21,$A21,FALSE)","v":"Electricity Demand per Household"},"title14"]
[15,"Electricity consumption per household (kWh/month)","Consommation d'électricité par ménage (kWh/mois) ","Consumo de electricidad por hogar (kWh/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D22,$A22,FALSE)","v":"Electricity consumption per household (kWh/month)"},"title15"]
[16,"Value calculated in the Country Status module","Valeur calculée dans le Module Situation du Pays","Valor calculado en el Módulo Situación Actual del País","title",{"$f":"HLOOKUP($C$2,$B$8:$D23,$A23,FALSE)","v":"Value calculated in the Country Status module"},"title16"]
[17,"Use white cells to input data","Utilisez les cellules blanches pour entrer les données","Utilice las celdas blancas para ingresar los datos","title",{"$f":"HLOOKUP($C$2,$B$8:$D24,$A24,FALSE)","v":"Use white cells to input data"},"title17"]
[18,"Grey cells are used for calculations","Les cellules grises sont utilisées pour les calculs","Utilice las celdas grises para los cálculos","title",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"Grey cells are used for calculations"},"title18"]
[19,"DATA ENTRY FOR SVO + RURAL ELECTRIFICATION","SAISIE DE DONNEES POUR HVB + L’ÉLECTRIFICATION RURALE","DATOS DE ENTRADA PARA AVC + ELECTRIFICACIÓN RURAL","title",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"DATA ENTRY FOR SVO + RURAL ELECTRIFICATION"},"title19"]
[20,"Feedstock","Matière première","Materia prima ","title",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"Feedstock"},"title20"]
[21,"Feedstock potential (t/year)","Potentiel de matières premières (t/an)","Potencial de materia prima (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"Feedstock potential (t/year)"},"title21"]
[22,"Feedstock yield (t/ha)","Rendement de matières premières (t/ha)","Rendimiento de la materia prima (t/ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"Feedstock yield (t/ha)"},"title22"]
[23,"Oil content (%)","Teneur en huile (%)","Contenido de aceite (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D30,$A30,FALSE)","v":"Oil content (%)"},"title23"]
[24,"Feedstock price (USD/t)","Prix des matières premières (USD/t)","Precio de la materia prima (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D31,$A31,FALSE)","v":"Feedstock price (USD/t)"},"title24"]
[25,"Feedstock storage cost (USD/t)","Coût de stockage des matières premières (USD/t)","Costo de almacenamiento de la materia prima (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D32,$A32,FALSE)","v":"Feedstock storage cost (USD/t)"},"title25"]
[26,"Please Select","Sélectionnez ","Seleccione","title",{"$f":"HLOOKUP($C$2,$B$8:$D33,$A33,FALSE)","v":"Please Select"},"title26"]
[27,"Coconut","Noix de coco","Coco","title",{"$f":"HLOOKUP($C$2,$B$8:$D34,$A34,FALSE)","v":"Coconut"},"title27"]
[28,"Jatropha","Jatropha","Jatrofa","title",{"$f":"HLOOKUP($C$2,$B$8:$D35,$A35,FALSE)","v":"Jatropha"},"title28"]
[29,"Oil palm","Palmier à huile","Palma aceitera","title",{"$f":"HLOOKUP($C$2,$B$8:$D36,$A36,FALSE)","v":"Oil palm"},"title29"]
[30,"Rapeseed","Colza","Colza","title",{"$f":"HLOOKUP($C$2,$B$8:$D37,$A37,FALSE)","v":"Rapeseed"},"title30"]
[31,"Soybeans","Soja","Soja","title",{"$f":"HLOOKUP($C$2,$B$8:$D38,$A38,FALSE)","v":"Soybeans"},"title31"]
[32,"Sunflower","Tournesol","Girasol","title",{"$f":"HLOOKUP($C$2,$B$8:$D39,$A39,FALSE)","v":"Sunflower"},"title32"]
[33,"Electricity","Électricité","Electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D40,$A40,FALSE)","v":"Electricity"},"title33"]
[34,"Electricity Price Definition","Définition du Prix de l'Électricité","Definición del precio de electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D41,$A41,FALSE)","v":"Electricity Price Definition"},"title34"]
[35,"Select a method to determine the price of electricity","Sélectionnez une méthode pour déterminer le prix de l'électricité","Seleccione un método para determinar el precio de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D42,$A42,FALSE)","v":"Select a method to determine the price of electricity"},"title35"]
[36,"Method 1","Méthode 1","Método 1","title",{"$f":"HLOOKUP($C$2,$B$8:$D43,$A43,FALSE)","v":"Method 1"},"title36"]
[37,"Comparative production cost of electricity","Coût comparatif de production d'électricité","Costo de producción de electricidad comparativo","title",{"$f":"HLOOKUP($C$2,$B$8:$D44,$A44,FALSE)","v":"Comparative production cost of electricity"},"title37"]
[38,"Method 1: Use a calculator to determine the production cost of electricity from a diesel generator.","Méthode 1: Utiliser une calculatrice pour déterminer le coût de production d'électricité à partir d'un générateur diesel.","Método 1: Utilice una calculadora para determinar el costo de producción de electricidad a partir de un generador diésel.","title",{"$f":"HLOOKUP($C$2,$B$8:$D45,$A45,FALSE)","v":"Method 1: Use a calculator to determine the production cost of electricity from a diesel generator."},"title38"]
[39,"Unit","Unité","Unidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D46,$A46,FALSE)","v":"Unit"},"title39"]
[40,"Method 1","Méthode 1","Método 1","title",{"$f":"HLOOKUP($C$2,$B$8:$D47,$A47,FALSE)","v":"Method 1"},"title40"]
[41,"Method 2","Méthode 2","Método 2","title",{"$f":"HLOOKUP($C$2,$B$8:$D48,$A48,FALSE)","v":"Method 2"},"title41"]
[42,"Method 2: Use an electricity price defined by the user. In the assessment , it is important to consider that this price might include subsidies.","Méthode 2: Use an electricity price defined by the user. In the assessment , it is important to consider that this price might include subsidies.","Método 2: Utilizar un precio de electricidad definido por el usuario. En la evaluación, es importante tener en cuenta que este precio podría incluir subsidios.","title",{"$f":"HLOOKUP($C$2,$B$8:$D49,$A49,FALSE)","v":"Method 2: Use an electricity price defined by the user. In the assessment , it is important to consider that this price might include subsidies."},"title42"]
[43,"Price paid by customer","Prix payé par le client","Precio pagado por el consumidor","title",{"$f":"HLOOKUP($C$2,$B$8:$D50,$A50,FALSE)","v":"Price paid by customer"},"title43"]
[44,"Production Cost and Financial Parameters","Coût de Production et Paramètres Financiers","Costo de producción y parámetros financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D51,$A51,FALSE)","v":"Production Cost and Financial Parameters"},"title44"]
[45,"Labour","Main d’oeuvre","Mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D52,$A52,FALSE)","v":"Labour"},"title45"]
[46,"Unskilled worker","Ouvrier non-qualifié","Trabajadores no cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D53,$A53,FALSE)","v":"Unskilled worker"},"title46"]
[47,"Utilities","Utilitaires","Servicios","title",{"$f":"HLOOKUP($C$2,$B$8:$D54,$A54,FALSE)","v":"Utilities"},"title47"]
[48,"Diesel","Diesel","Diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D55,$A55,FALSE)","v":"Diesel"},"title48"]
[49,"Transportation cost ","Frais de transport","Costo de transporte ","title",{"$f":"HLOOKUP($C$2,$B$8:$D56,$A56,FALSE)","v":"Transportation cost "},"title49"]
[50,"Feedstock (collection point to plant)","Matières premières (du point de collecte à la centrale)","Materia prima (punto de recolección a la planta)","title",{"$f":"HLOOKUP($C$2,$B$8:$D57,$A57,FALSE)","v":"Feedstock (collection point to plant)"},"title50"]
[51,"Other costs","Autres coûts","Otros costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D58,$A58,FALSE)","v":"Other costs"},"title51"]
[52,"General and administrative (%)","Frais généraux et administratifs (%)","Generales y administrativos (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D59,$A59,FALSE)","v":"General and administrative (%)"},"title52"]
[53,"Plant overhead (%)","Frais généraux de l'usine (%)","Gastos generales de planta (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D60,$A60,FALSE)","v":"Plant overhead (%)"},"title53"]
[54,"Financial parameters","Paramètres financiers","Parámetros financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D61,$A61,FALSE)","v":"Financial parameters"},"title54"]
[55,"Discount rate","Taux d'escompte","Tasa de descuento","title",{"$f":"HLOOKUP($C$2,$B$8:$D62,$A62,FALSE)","v":"Discount rate"},"title55"]
[56,"Loan ratio","Ratio du prêt","Proporción de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D63,$A63,FALSE)","v":"Loan ratio"},"title56"]
[57,"Loan interest rate","Taux d'intérêt du prêt","Tasa de interés de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D64,$A64,FALSE)","v":"Loan interest rate"},"title57"]
[58,"Loan terms","Durée du prêt","Plazo del créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D65,$A65,FALSE)","v":"Loan terms"},"title58"]
[59,"USD/person-h","USD/personne-h","USD/persona-h","title",{"$f":"HLOOKUP($C$2,$B$8:$D66,$A66,FALSE)","v":"USD/person-h"},"title59"]
[60,"year","an","año","title",{"$f":"HLOOKUP($C$2,$B$8:$D67,$A67,FALSE)","v":"year"},"title60"]
[61,"Skilled worker","Ouvrier qualifié","Trabajadores cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D68,$A68,FALSE)","v":"Skilled worker"},"title61"]
[62," ==>Required to start up the engine"," ==>Requis pour démarrer le moteur"," ==>Requerido para poner en marcha el motor","title",{"$f":"HLOOKUP($C$2,$B$8:$D69,$A69,FALSE)","v":" ==>Required to start up the engine"},"title62"]
[63,"Maintenance (%)","Maintenance (%)","Mantenimiento (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D70,$A70,FALSE)","v":"Maintenance (%)"},"title63"]
[64,"Miscellaneous (%)","Divers (%)","Varios (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D71,$A71,FALSE)","v":"Miscellaneous (%)"},"title64"]
[65,"Investment cost update","Mise à jour des coûts d'investissement","Actualización del costo de inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D72,$A72,FALSE)","v":"Investment cost update"},"title65"]
[66,"Plant Cost Index during","Indice du coût de la plante pendant 9/2015","Índice de costo de la planta durante 9/2015","title",{"$f":"HLOOKUP($C$2,$B$8:$D73,$A73,FALSE)","v":"Plant Cost Index during"},{"$f":"$E73&$A73","v":"title66"}]
[67,"Wage for non-trained operators who supports the operation of the plant (e.g. biomass collection).","Salaire pour les opérateurs non qualifiés qui prennent en charge le fonctionnement de la plante (par exemple, la collecte de la biomasse).","Salario para los operadores no capacitados que soportan la operación en la planta (por ejemplo, la recolección de la biomasa).","title",{"$f":"HLOOKUP($C$2,$B$8:$D74,$A74,FALSE)","v":"Wage for non-trained operators who supports the operation of the plant (e.g. biomass collection)."},"title67"]
[68,"The general and administrative item is a percentage of the cost to cover rents, insurances and salaries of managerial, administrative and executive staff.","L'item général et administratif est un pourcentage du coût pour couvrir les loyers, les assurances et les salaires du personnel de direction, d'administration et de direction.","Los ítems generales y administrativos son un porcentaje del costo para cubrir los alquileres, seguros y salarios del personal directivo, administrativo y ejecutivo.","title",{"$f":"HLOOKUP($C$2,$B$8:$D75,$A75,FALSE)","v":"The general and administrative item is a percentage of the cost to cover rents, insurances and salaries of managerial, administrative and executive staff."},"title68"]
[69,"The plant overhead is a percentage of costs for services, facilities, payroll overhead, etc. ","Les frais généraux de l'usine est un pourcentage des coûts des services, des installations, de la paie des frais généraux, etc.","Los gastos generales son un porcentaje de los costos de los servicios, las instalaciones, gastos generales de la nómina, etc.","title",{"$f":"HLOOKUP($C$2,$B$8:$D76,$A76,FALSE)","v":"The plant overhead is a percentage of costs for services, facilities, payroll overhead, etc. "},"title69"]
[70,"Inflation rate","Taux d'inflation (%)","Tasa de inflación (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D77,$A77,FALSE)","v":"Inflation rate"},"title70"]
[71,"Loan term (years)","Durée du prêt (années)","Plazo del crédito (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D78,$A78,FALSE)","v":"Loan term (years)"},"title71"]
[72,"PROCESSING COSTS FOR SVO + RURAL ELECTRIFICATION FROM","COÛTS DE TRAITEMENT POUR HVB + L’ÉLECTRIFICATION RURALE DE","COSTOS DE PROCESAMIENTO PARA AVC + ELECTRIFICACIÓN RURAL A PARTIR DE ","title",{"$f":"HLOOKUP($C$2,$B$8:$D79,$A79,FALSE)","v":"PROCESSING COSTS FOR SVO + RURAL ELECTRIFICATION FROM"},"title72"]
[73,"Summary of Feedstock and Storage","Résumé des Matières Premières et du Stockage","Resumen de materias primas y almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D80,$A80,FALSE)","v":"Summary of Feedstock and Storage"},"title73"]
[74,"Summary of Operational Parameters","Résumé des Paramètres Opérationnels","Resumen de parámetros operacionales","title",{"$f":"HLOOKUP($C$2,$B$8:$D81,$A81,FALSE)","v":"Summary of Operational Parameters"},"title74"]
[75,"Feedstock available (t/year)","Matières premières disponibles (t/an)","Materia prima disponible (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D82,$A82,FALSE)","v":"Feedstock available (t/year)"},"title75"]
[76,"Capacity utilization factor","Facteur d'utilisation des capacités","Factor de capacidad de uso","title",{"$f":"HLOOKUP($C$2,$B$8:$D83,$A83,FALSE)","v":"Capacity utilization factor"},"title76"]
[77,"Calorific value (kWh/kg oil)","Pouvoir calorifique (kWh/kg d'huile)","Valor calorífico (kWh/kg de aceite)","title",{"$f":"HLOOKUP($C$2,$B$8:$D84,$A84,FALSE)","v":"Calorific value (kWh/kg oil)"},"title77"]
[78,"Oil extraction efficiency","Efficacité de l'extraction de l'huile","Eficiencia de la extracción de aceite","title",{"$f":"HLOOKUP($C$2,$B$8:$D85,$A85,FALSE)","v":"Oil extraction efficiency"},"title78"]
[79,"Residual oil in cake/meal","Huile résiduelle dans le gâteau/repas","Aceite residual en la torta/comida","title",{"$f":"HLOOKUP($C$2,$B$8:$D86,$A86,FALSE)","v":"Residual oil in cake/meal"},"title79"]
[80,"Engine efficiency (%)","Efficacité du moteur (%)","Eficiencia del motor (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D87,$A87,FALSE)","v":"Engine efficiency (%)"},"title80"]
[81,"Operating hours per day","Heures de fonctionnement par jour","Horas de operación por día","title",{"$f":"HLOOKUP($C$2,$B$8:$D88,$A88,FALSE)","v":"Operating hours per day"},"title81"]
[82,"Power loss in distribution network","Perte de courant dans le réseau de distribution (%)","Pérdida de potencia en la red de distribución (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D89,$A89,FALSE)","v":"Power loss in distribution network"},"title82"]
[83,"Power loss due to operation (%)","Perte de courant due aux opérations (%)","Pérdida de potencia por operación (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D90,$A90,FALSE)","v":"Power loss due to operation (%)"},"title83"]
[84,"(kWh per year)","(kWh par an)","(kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D91,$A91,FALSE)","v":"(kWh per year)"},"title84"]
[85,"Transport Distance of Feedstock"," Distance de Transport de Matières Premières","Distancia de transporte de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D92,$A92,FALSE)","v":"Transport Distance of Feedstock"},"title85"]
[86,"Distance small scale production (km)","Distance  à la production à petite échelle (km)","Distancia de producción de pequeña escala (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D93,$A93,FALSE)","v":"Distance small scale production (km)"},"title86"]
[87,"Distance medium scale production (km)","Distance à  la production à moyenne échelle de support (km)","Distancia de producción de mediana escala (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D94,$A94,FALSE)","v":"Distance medium scale production (km)"},"title87"]
[88,"Transport Quantity","Quantité à Transporter ","Cantidad transportada","title",{"$f":"HLOOKUP($C$2,$B$8:$D95,$A95,FALSE)","v":"Transport Quantity"},"title88"]
[89,"Small scale (t/year)","Petite échelle (t/an)","Pequeña escala (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D96,$A96,FALSE)","v":"Small scale (t/year)"},"title89"]
[90,"Medium scale (t/year)","Moyenne échelle (t/an)","Mediana escala (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D97,$A97,FALSE)","v":"Medium scale (t/year)"},"title90"]
[91,"Distance large scale production (km)","Distance à la production à grande échelle (km)","Distancia de producción de gran escala (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D98,$A98,FALSE)","v":"Distance large scale production (km)"},"title91"]
[92,"Transportation cost (USD/t/km)","Frais de transport (USD/t/km)","Costo de transporte (USD/t/km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D99,$A99,FALSE)","v":"Transportation cost (USD/t/km)"},"title92"]
[93,"Large scale (t/year)","Grande échelle (t/an)","Gran escala (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D100,$A100,FALSE)","v":"Large scale (t/year)"},"title93"]
[94,"Show Costing Details","Voir les Détails des Coûts","Mostrar detalles de cálculo de costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D101,$A101,FALSE)","v":"Show Costing Details"},"title94"]
[95,"Hide Costing Details","Cachez les Détails des Coûts","Ocultar detalles de cálculo de costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D102,$A102,FALSE)","v":"Hide Costing Details"},"title95"]
[96,"Production Cost Details","Détails des Coûts de Production","Detalles de los costos de producción","title",{"$f":"HLOOKUP($C$2,$B$8:$D103,$A103,FALSE)","v":"Production Cost Details"},"title96"]
[97,"Capacities (kW of power generation)","Capacités (kW de production d'électricité)","Capacidad (kW de generación de energía)","title",{"$f":"HLOOKUP($C$2,$B$8:$D104,$A104,FALSE)","v":"Capacities (kW of power generation)"},"title97"]
[98,"Operating hours per year","Heures de fonctionnement par an","Horas de operación por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D105,$A105,FALSE)","v":"Operating hours per year"},"title98"]
[99,"Inputs","Intrant","Insumos","title",{"$f":"HLOOKUP($C$2,$B$8:$D106,$A106,FALSE)","v":"Inputs"},"title99"]
[100,"Feedstock (Oilseed)","Matières premières (Graines oléagineuses)","Materia prima (semillas oleaginosas)","title",{"$f":"HLOOKUP($C$2,$B$8:$D107,$A107,FALSE)","v":"Feedstock (Oilseed)"},"title100"]
[101,"Diesel for start up","Diesel pour démarrer","Diésel para el arranque","title",{"$f":"HLOOKUP($C$2,$B$8:$D108,$A108,FALSE)","v":"Diesel for start up"},"title101"]
[102,"Subtotal","Sous-total","Subtotal","title",{"$f":"HLOOKUP($C$2,$B$8:$D109,$A109,FALSE)","v":"Subtotal"},"title102"]
[103,"Unit Price","Prix unitaire","Precio unitario","title",{"$f":"HLOOKUP($C$2,$B$8:$D110,$A110,FALSE)","v":"Unit Price"},"title103"]
[104,"(USD/unit)","(USD/Unité)","(USD/unidad)","title",{"$f":"HLOOKUP($C$2,$B$8:$D111,$A111,FALSE)","v":"(USD/unit)"},"title104"]
[105,"Quantity ","Quantité ","Cantidad ","title",{"$f":"HLOOKUP($C$2,$B$8:$D112,$A112,FALSE)","v":"Quantity "},"title105"]
[106,"(Unit/year)","(Unité/an)","(Unidad/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D113,$A113,FALSE)","v":"(Unit/year)"},"title106"]
[107,"(USD/year)","(USD/an)","(USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D114,$A114,FALSE)","v":"(USD/year)"},"title107"]
[108,"Labour and Miscellaneous Cost","Travail et le coût divers","Mano de obra y costos varios","title",{"$f":"HLOOKUP($C$2,$B$8:$D115,$A115,FALSE)","v":"Labour and Miscellaneous Cost"},"title108"]
[109,"Miscellaneous cost","Coût divers","Costos varios","title",{"$f":"HLOOKUP($C$2,$B$8:$D116,$A116,FALSE)","v":"Miscellaneous cost"},"title109"]
[110,"# employee","# employé","# trabajador","title",{"$f":"HLOOKUP($C$2,$B$8:$D117,$A117,FALSE)","v":"# employee"},"title110"]
[111,"(USD/person/h)","(USD/personne/h)","(USD/person/h)","title",{"$f":"HLOOKUP($C$2,$B$8:$D118,$A118,FALSE)","v":"(USD/person/h)"},"title111"]
[112,"Transport of Feedstock","Transport des matières premières","Transporte de materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D119,$A119,FALSE)","v":"Transport of Feedstock"},"title112"]
[113,"Feedstock (farm to plant)","Matières premières (ferme à l'usine)","Materia prima (finca a la planta)","title",{"$f":"HLOOKUP($C$2,$B$8:$D120,$A120,FALSE)","v":"Feedstock (farm to plant)"},"title113"]
[114,"Storage","Stockage","Almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D121,$A121,FALSE)","v":"Storage"},"title114"]
[115,"Investment","Investissement","Inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D122,$A122,FALSE)","v":"Investment"},"title115"]
[116,"Equipments","Equipements","Equipos","title",{"$f":"HLOOKUP($C$2,$B$8:$D123,$A123,FALSE)","v":"Equipments"},"title116"]
[117,"Building","Bâtiment","Construcción","title",{"$f":"HLOOKUP($C$2,$B$8:$D124,$A124,FALSE)","v":"Building"},"title117"]
[118,"Installation","Installation","Instalación","title",{"$f":"HLOOKUP($C$2,$B$8:$D125,$A125,FALSE)","v":"Installation"},"title118"]
[119,"Distribution network","Réseau de distribution","Red de distribución","title",{"$f":"HLOOKUP($C$2,$B$8:$D126,$A126,FALSE)","v":"Distribution network"},"title119"]
[120,"Total investment","Investissement total","Inversión total","title",{"$f":"HLOOKUP($C$2,$B$8:$D127,$A127,FALSE)","v":"Total investment"},"title120"]
[121,"Depreciation","Amortissement","Depreciación","title",{"$f":"HLOOKUP($C$2,$B$8:$D128,$A128,FALSE)","v":"Depreciation"},"title121"]
[122,"Total depreciation","Total des amortissements","Depreciación total","title",{"$f":"HLOOKUP($C$2,$B$8:$D129,$A129,FALSE)","v":"Total depreciation"},"title122"]
[123,"Maintenance cost","Coût de maintenance","Costos de mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D130,$A130,FALSE)","v":"Maintenance cost"},"title123"]
[124,"Plant overhead","Frais généraux de l'usine","Gastos generales de planta","title",{"$f":"HLOOKUP($C$2,$B$8:$D131,$A131,FALSE)","v":"Plant overhead"},"title124"]
[125,"General and administrative cost","Coût généraux et administratifs","Costos generales y administrativos","title",{"$f":"HLOOKUP($C$2,$B$8:$D132,$A132,FALSE)","v":"General and administrative cost"},"title125"]
[126,"Loan interest","Intérêts du prêt (USD)","Intereses de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D133,$A133,FALSE)","v":"Loan interest"},"title126"]
[127,"Income tax ","Impôt sur le revenu","Impuesto sobre la renta ","title",{"$f":"HLOOKUP($C$2,$B$8:$D134,$A134,FALSE)","v":"Income tax "},"title127"]
[128,"Total operating costs","Total des coûts d’opérations","Costos de operación totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D135,$A135,FALSE)","v":"Total operating costs"},"title128"]
[129,"Total fixed costs","Total des coûts fixes","Costos fijos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D136,$A136,FALSE)","v":"Total fixed costs"},"title129"]
[130,"Total other costs","Total des autres charges","Otros costos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D137,$A137,FALSE)","v":"Total other costs"},{"$f":"$E137&$A137","v":"title130"}]
[131,"Total production costs","Total des coûts de production","Costos de producción totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D138,$A138,FALSE)","v":"Total production costs"},"title131"]
[132,"Share (%)","Part (%)","Parte (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D139,$A139,FALSE)","v":"Share (%)"},"title132"]
[133,"Power generation","Production d'électricité","Generación de Energía","title",{"$f":"HLOOKUP($C$2,$B$8:$D140,$A140,FALSE)","v":"Power generation"},"title133"]
[134,"Electricity-self use","Électricité - utilisation autonome","Electricidad-uso propio","title",{"$f":"HLOOKUP($C$2,$B$8:$D141,$A141,FALSE)","v":"Electricity-self use"},"title134"]
[135,"kWh/year","kWh/an","kWh/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D142,$A142,FALSE)","v":"kWh/year"},"title135"]
[136,"Total Production Cost+Distribution","Coût Total de Production+Distribution ","Costo de producción total + Distribución","title",{"$f":"HLOOKUP($C$2,$B$8:$D143,$A143,FALSE)","v":"Total Production Cost+Distribution"},"title136"]
[137,"Unit cost of electricity (USD/kWh)","Coût unitaire de l'électricité (USD/kWh)","Costo unitario de la electricidad (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D144,$A144,FALSE)","v":"Unit cost of electricity (USD/kWh)"},"title137"]
[138,"Loan amount","Montant du prêt","Monto del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D145,$A145,FALSE)","v":"Loan amount"},"title138"]
[139,"Loan payment","Paiement de prêt","Pago del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D146,$A146,FALSE)","v":"Loan payment"},"title139"]
[140,"Annual loan payment","Paiement annuel du prêt","Pago anual del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D147,$A147,FALSE)","v":"Annual loan payment"},"title140"]
[141,"Total loan payment","Paiement total du prêt ","Pago total del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D148,$A148,FALSE)","v":"Total loan payment"},"title141"]
[142,"Average loan interest","Intérêt moyen du prêt","Interés promedio del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D149,$A149,FALSE)","v":"Average loan interest"},"title142"]
[143,"USD/month","USD/mois","USD/mes","title",{"$f":"HLOOKUP($C$2,$B$8:$D150,$A150,FALSE)","v":"USD/month"},"title143"]
[144,"USD/year","USD/an","USD/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D151,$A151,FALSE)","v":"USD/year"},"title144"]
[145,"SUMMARY OF RESULTS OF SVO + RURAL ELECTRIFICATION FROM ","RÉSUMÉ DES RÉSULTATS DE HVB + L’ÉLECTRIFICATION RURALE DE  ","RESUMEN DE RESULTADOS DE AVC + ELECTRIFICACIÓN RURAL  A PARTIR DE ","title",{"$f":"HLOOKUP($C$2,$B$8:$D152,$A152,FALSE)","v":"SUMMARY OF RESULTS OF SVO + RURAL ELECTRIFICATION FROM "},"title145"]
[146,"Select a biomass residue to see the summary results","Sélectionner un résidu de biomasse pour voir les résultats sommaires","Seleccione la materia prima para ver el resumen de resultados","title",{"$f":"HLOOKUP($C$2,$B$8:$D153,$A153,FALSE)","v":"Select a biomass residue to see the summary results"},"title146"]
[147,"Production Cost and Investment Results","Résultats des Coûts de Production et d'Investissement","Resultados de costos de producción e inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D154,$A154,FALSE)","v":"Production Cost and Investment Results"},"title147"]
[148,"yes","oui","sí","title",{"$f":"HLOOKUP($C$2,$B$8:$D155,$A155,FALSE)","v":"yes"},"title148"]
[149," meal price (USD/t)"," prix du repas (USD/t)"," precio de la harina (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D156,$A156,FALSE)","v":" meal price (USD/t)"},"title149"]
[150,"Include revenue from meal co-products","Inclure les revenus provenant repas co-produits","Incluya los ingresos por los subproductos alimenticios","title",{"$f":"HLOOKUP($C$2,$B$8:$D157,$A157,FALSE)","v":"Include revenue from meal co-products"},"title150"]
[151,"No co-products available","Pas de co-produits disponibles","No hay subproductos disponibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D158,$A158,FALSE)","v":"No co-products available"},"title151"]
[152,"Range of Production Cost + Distribution (USD/kWh)","Plage du coût de production + Distribution (USD/kWh)","Costo de producción + transporte (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D159,$A159,FALSE)","v":"Range of Production Cost + Distribution (USD/kWh)"},"title152"]
[153,"Share of Production Cost (%)","Part des Coûts de Production (%)","Porcentaje de costo producción (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D160,$A160,FALSE)","v":"Share of Production Cost (%)"},"title153"]
[154,"Investment (USD)","Investissement (USD)","Inversión (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D161,$A161,FALSE)","v":"Investment (USD)"},"title154"]
[155,"Raw materials","Matières premières","Materias primas","title",{"$f":"HLOOKUP($C$2,$B$8:$D162,$A162,FALSE)","v":"Raw materials"},"title155"]
[156,"Labour and miscellaneous costs","Travail et le coût diverss","Costos varios y de mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D163,$A163,FALSE)","v":"Labour and miscellaneous costs"},"title156"]
[157,"Transport and storage of feedstock","Transport et stockage des matières premières","Transporte y almacenamiento de materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D164,$A164,FALSE)","v":"Transport and storage of feedstock"},"title157"]
[158,"Depreciation and maintenance","Amortissement et maintenance","Depreciación y mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D165,$A165,FALSE)","v":"Depreciation and maintenance"},"title158"]
[159,"Total (USD/Year)","Total (USD/an)","Total (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D166,$A166,FALSE)","v":"Total (USD/Year)"},"title159"]
[160,"NPV (USD/year)","NPV (USD/an)","VAN (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D167,$A167,FALSE)","v":"NPV (USD/year)"},"title160"]
[161,"Depreciation and other costs","Amortissement et autres coûts","Depreciación y otros costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D168,$A168,FALSE)","v":"Depreciation and other costs"},"title161"]
[162,"Biomass consumption (t/year)","Consommation de la biomasse (t/an)","Consumo de la biomasa (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D169,$A169,FALSE)","v":"Biomass consumption (t/year)"},"title162"]
[163,"Biomass available (t)","Biomasse disponible (t)","Biomasa disponibles (t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D170,$A170,FALSE)","v":"Biomass available (t)"},"title163"]
[164,"Area required (ha)","Zone requise (ha)","Área requerida (ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D171,$A171,FALSE)","v":"Area required (ha)"},"title164"]
[165,"Potential number of plants","Nombre potentiel des centrales","Número de plantas potenciales","title",{"$f":"HLOOKUP($C$2,$B$8:$D172,$A172,FALSE)","v":"Potential number of plants"},"title165"]
[166,"Processing","Transformation","Procesamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D173,$A173,FALSE)","v":"Processing"},"title166"]
[167,"Technical and Operating Results","Résultats Techniques et d'Opérations","Resultados técnicos y operativos","title",{"$f":"HLOOKUP($C$2,$B$8:$D174,$A174,FALSE)","v":"Technical and Operating Results"},"title167"]
[168,"Feedstock Consumption per Plant","Consommation de Matières Premières par  Centrale","Consumo de material prima por planta","title",{"$f":"HLOOKUP($C$2,$B$8:$D175,$A175,FALSE)","v":"Feedstock Consumption per Plant"},"title168"]
[169,"Area Required and Potential Number of Plants","Zone Requise et Nombre Potentiel de Centrales","Número potencial de plantas y área requerida","title",{"$f":"HLOOKUP($C$2,$B$8:$D176,$A176,FALSE)","v":"Area Required and Potential Number of Plants"},"title169"]
[170,"Households Potentially Supplied","Ménages Potentiellement Desservis","Hogares potencialmente suministrados","title",{"$f":"HLOOKUP($C$2,$B$8:$D177,$A177,FALSE)","v":"Households Potentially Supplied"},"title170"]
[171,"Not enough biomass available for 10 kW size. Then potential number of plants is zero","Pas suffisamment de biomasse disponible pour la taille 10 kW. Ensuite, nombre potentiel d’usine est zéro.","No hay suficiente biomasa disponible para 10 kW tamaño. Por lo tanto el número potencial de plantas es cero.","title",{"$f":"HLOOKUP($C$2,$B$8:$D178,$A178,FALSE)","v":"Not enough biomass available for 10 kW size. Then potential number of plants is zero"},"title171"]
[172,"The maximum number of plants potentially available for 10 kW size is ","Le nombre maximum d’usine potentiellement disponibles pour la taille 10 kW est ","El número máximo de plantas potencialmente disponibles para 10 kW tamaño es ","title",{"$f":"HLOOKUP($C$2,$B$8:$D179,$A179,FALSE)","v":"The maximum number of plants potentially available for 10 kW size is "},"title172"]
[173,"Not enough biomass available for 40 kW size. Then potential number of plants is zero","Pas suffisamment de biomasse disponible pour la taille 40 kW. Ensuite, nombre potentiel d’usine est zéro.","No hay suficiente biomasa disponible para 40 kW tamaño. Por lo tanto el número potencial de plantas es cero.","title",{"$f":"HLOOKUP($C$2,$B$8:$D180,$A180,FALSE)","v":"Not enough biomass available for 40 kW size. Then potential number of plants is zero"},"title173"]
[174,"The maximum number of plants potentially available for 40 kW size is ","Le nombre maximum d’usine potentiellement disponibles pour la taille 40 kW est ","El número máximo de plantas potencialmente disponibles para 40 kW tamaño es ","title",{"$f":"HLOOKUP($C$2,$B$8:$D181,$A181,FALSE)","v":"The maximum number of plants potentially available for 40 kW size is "},"title174"]
[175,"Not enough biomass available for 100 kW size. Then potential number of plants is zero","Pas suffisamment de biomasse disponible pour la taille 100 kW. Ensuite, nombre potentiel d’usine est zéro.","No hay suficiente biomasa disponible para 100 kW tamaño. Por lo tanto el número potencial de plantas es cero.","title",{"$f":"HLOOKUP($C$2,$B$8:$D182,$A182,FALSE)","v":"Not enough biomass available for 100 kW size. Then potential number of plants is zero"},"title175"]
[176,"The maximum number of plants potentially available for 100 kW size is ","Le nombre maximum d’usine potentiellement disponibles pour la taille 100 kW est ","El número máximo de plantas potencialmente disponibles para 100 kW tamaño es ","title",{"$f":"HLOOKUP($C$2,$B$8:$D183,$A183,FALSE)","v":"The maximum number of plants potentially available for 100 kW size is "},"title176"]
[177,"Potential Job Creation","Création Potentielle d'Emplois","Empleos potencialmente generados","title",{"$f":"HLOOKUP($C$2,$B$8:$D184,$A184,FALSE)","v":"Potential Job Creation"},"title177"]
[178,"Job creation includes only labour required to produce and distribute electricity. Biomass collection is excluded.","La création d'emplois ne comprend que le travail nécessaire pour produire et distribuer l'électricité. Collecte de la biomasse est exclue.","La creación de empleo incluye solo la mano de obra requerida para producir y distribuir electricidad. La recolección de la biomasa se excluye.","title",{"$f":"HLOOKUP($C$2,$B$8:$D185,$A185,FALSE)","v":"Job creation includes only labour required to produce and distribute electricity. Biomass collection is excluded."},"title178"]
[179,"Financial Analysis Results","Résultat de l’Analyse Financière","Resumen de análisis financiero","title",{"$f":"HLOOKUP($C$2,$B$8:$D186,$A186,FALSE)","v":"Financial Analysis Results"},"title179"]
[180,"Net Present Value (1000 USD)","Valeur Actuelle Nette (1000 USD)","Valor Actual Neto (1000 USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D187,$A187,FALSE)","v":"Net Present Value (1000 USD)"},"title180"]
[181,"Internal Rate of Return (%)","Taux de Rendement Interne (%)","Tasa Interna de Retorno (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D188,$A188,FALSE)","v":"Internal Rate of Return (%)"},"title181"]
[182,"SUMMARY OF RESULTS OF SVO + RURAL ELECTRIFICATION COMPARATIVE","RÉSUMÉ COMPARATIF DES RÉSULTATS DE SVO + L’ÉLECTRIFICATION RURALE","RESUMEN DE RESULTADOS DE AVC + ELECTRIFICACIÓN RURAL COMPARATIVA","title",{"$f":"HLOOKUP($C$2,$B$8:$D189,$A189,FALSE)","v":"SUMMARY OF RESULTS OF SVO + RURAL ELECTRIFICATION COMPARATIVE"},"title182"]
[183,"Feedstock Selection","Sélection de Matières Premières","Selección de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D190,$A190,FALSE)","v":"Feedstock Selection"},"title183"]
[184,"Techno-economic Results","Résultats Techno-économiques","Resultados tecno-económicos","title",{"$f":"HLOOKUP($C$2,$B$8:$D191,$A191,FALSE)","v":"Techno-economic Results"},"title184"]
[185,"Comparison of average production costs (USD/kWh)","Comparaison des coûts de production moyens (USD/kWh)","Comparación de los costos de producción (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D192,$A192,FALSE)","v":"Comparison of average production costs (USD/kWh)"},"title185"]
[186,"Net electricity generation and capacity utilization factor (%)","Production nette d'électricité et facteur d'utilisation des capacités (%)","Generación neta de electricidad y factor de utilización de la capacidad (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D193,$A193,FALSE)","v":"Net electricity generation and capacity utilization factor (%)"},"title186"]
[187,"Include revenue from meal coproducts","Inclure les revenu des sous-produits de farine","Incluya los ingresos de los co-productos","title",{"$f":"HLOOKUP($C$2,$B$8:$D194,$A194,FALSE)","v":"Include revenue from meal coproducts"},"title187"]
[188,"No coproducts available","Pas de sous-produits de farine disponibles","No hay co-productos disponibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D195,$A195,FALSE)","v":"No coproducts available"},"title188"]
[189,"Socio-economic Results","Résultats Socio-économiques","Resultados socio-económicos","title",{"$f":"HLOOKUP($C$2,$B$8:$D196,$A196,FALSE)","v":"Socio-economic Results"},"title189"]
[190,"Total Number of Jobs Created","Nombre total d'emplois créés","Número total de empleos creados","title",{"$f":"HLOOKUP($C$2,$B$8:$D197,$A197,FALSE)","v":"Total Number of Jobs Created"},"title190"]
[191,"Total Number of Households Supplied","Nombre total de ménages desservis","Número total de hogares suministrados","title",{"$f":"HLOOKUP($C$2,$B$8:$D198,$A198,FALSE)","v":"Total Number of Households Supplied"},"title191"]
[192,"Please input first the Plant Cost Index for the current period in the investment cost update section.","Veuillez saisir d'abord l'indice du coût de la centrale pour la période en cours dans la section de mise à jour des coûts d'investissement.","Por favor, introduzca por primera vez el Índice del Costo de la planta para el período actual en la sección de actualización de los costos de inversión.","title",{"$f":"HLOOKUP($C$2,$B$8:$D199,$A199,FALSE)","v":"Please input first the Plant Cost Index for the current period in the investment cost update section."},"title192"]
[193,"Additional Data Required","Données supplémentaires nécessaires","Se requieren datos adicionales","title",{"$f":"HLOOKUP($C$2,$B$8:$D200,$A200,FALSE)","v":"Additional Data Required"},"title193"]
[194,"Range of total Production Cost + Distribution (USD/kWh)","Plage du coût de production + Distribution (USD/kWh)","Costo de producción + transporte (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D201,$A201,FALSE)","v":"Range of total Production Cost + Distribution (USD/kWh)"},"title194"]
[195,"Total Investment (USD)","Investissement total (USD)","Inversión total (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D202,$A202,FALSE)","v":"Total Investment (USD)"},{"$f":"$E202&$A202","v":"title195"}]
[196,"Net Present Value (1000USD)","Valeur Actuelle Nette (1000USD)","Valor Actual Neto (1000 USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D203,$A203,FALSE)","v":"Net Present Value (1000USD)"},"title196"]
[197,"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 10 kW PROJECT","ÉVALUATION FINANCIÈRE DE HVB + PROJET D'ELECTRIFICATION RURALE 10 kW","EVALUACIÓN FINANCIERA DE SVO + PROYECTO DE ELECTRIFICACIÓN RURAL 10 kW","title",{"$f":"HLOOKUP($C$2,$B$8:$D204,$A204,FALSE)","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 10 kW PROJECT"},"title197"]
[198,"Revenues of SVO and power generation system","Revenu","Ingresos","title",{"$f":"HLOOKUP($C$2,$B$8:$D205,$A205,FALSE)","v":"Revenues of SVO and power generation system"},"title198"]
[199,"Operating Year","Année de Fonctionnment","Año de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D206,$A206,FALSE)","v":"Operating Year"},"title199"]
[200,"Power generation capacity (kW)","Capacité de production d'électricité (kW)","Capacidad de generación de potencia (kW)","title",{"$f":"HLOOKUP($C$2,$B$8:$D207,$A207,FALSE)","v":"Power generation capacity (kW)"},"title200"]
[201,"Electricity generation (kWh per year)","Production d'électricité (kWh par an)","Electricity generation (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D208,$A208,FALSE)","v":"Electricity generation (kWh per year)"},"title201"]
[202,"Electricity - self use (kWh per year)","Électricité - utilisation autonome (kWh par an)","Electricidad – uso propio (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D209,$A209,FALSE)","v":"Electricity - self use (kWh per year)"},"title202"]
[203,"Total power sold to customers (kWh/year)","Electricité totale vendue aux clients (kWh/an)","Potencia total vendido a los clientes (kWh/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D210,$A210,FALSE)","v":"Total power sold to customers (kWh/year)"},"title203"]
[204,"Revenue from meal by-product (USD/year)","Revenu des sous-produits de farine (USD/an)","Revenue from meal by-product (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D211,$A211,FALSE)","v":"Revenue from meal by-product (USD/year)"},"title204"]
[205,"Price of electricity (USD/kWh)","Prix de l'électricité (USD/kWh)","Precio de la electricidad (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D212,$A212,FALSE)","v":"Price of electricity (USD/kWh)"},"title205"]
[206,"Increasing rate of price of electricity (%)","Augmenter le taux du prix de l'électricité (%)","Aumento de la tasa de precio de la electricidad (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D213,$A213,FALSE)","v":"Increasing rate of price of electricity (%)"},"title206"]
[207,"Total income (USD/year)","Revenu total (USD/an)","Ingresos totales (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D214,$A214,FALSE)","v":"Total income (USD/year)"},"title207"]
[208,"Project lifetime (years)","Durée de vie du projet (années)","Tiempo de vida del proyecto (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D215,$A215,FALSE)","v":"Project lifetime (years)"},"title208"]
[209,"Lifespan of civil work (years)","Durée de vie des travaux de génie civil (années)","Vida útil de la obra civil (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D216,$A216,FALSE)","v":"Lifespan of civil work (years)"},"title209"]
[210,"Lifespan of the system (years)","Durée de vie d'un système HVB (ans)","Vida útil del sistema (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D217,$A217,FALSE)","v":"Lifespan of the system (years)"},"title210"]
[211,"Lifespan of engine generator system (years)","Durée de vie d'un système de générateur de moteur (années)","Vida útil del motor del sistema de generación (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D218,$A218,FALSE)","v":"Lifespan of engine generator system (years)"},"title211"]
[212,"Lifespan of electrical distribution system (years)","Durée de vie du système de distribution électrique (années)","Vida útil del sistema de distribución eléctrica (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D219,$A219,FALSE)","v":"Lifespan of electrical distribution system (years)"},"title212"]
[213,"Capital and operating cost ","Coût en capital et d'opération ","Costo de capital y operación ","title",{"$f":"HLOOKUP($C$2,$B$8:$D220,$A220,FALSE)","v":"Capital and operating cost "},"title213"]
[214,"Direct capital cost (USD)","Coût en capital direct (USD)","Costo de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D221,$A221,FALSE)","v":"Direct capital cost (USD)"},"title214"]
[215,"Total capital cost (USD)","Coût en capital total (USD)","Costo total de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D222,$A222,FALSE)","v":"Total capital cost (USD)"},"title215"]
[216,"Capital cost (USD/kW)","Coût en capital (USD/kW)","Costo de capital (USD/kW)","title",{"$f":"HLOOKUP($C$2,$B$8:$D223,$A223,FALSE)","v":"Capital cost (USD/kW)"},"title216"]
[217,"Appraisal","Évaluation","Evaluación","title",{"$f":"HLOOKUP($C$2,$B$8:$D224,$A224,FALSE)","v":"Appraisal"},"title217"]
[218,"Annual operating and maintenance cost ","Coûts d'opérations et d'entretien annuel ","Costo anual de operación y mantenimiento ","title",{"$f":"HLOOKUP($C$2,$B$8:$D225,$A225,FALSE)","v":"Annual operating and maintenance cost "},"title218"]
[219,"Sub-total material cost (USD)","Sous-total des coûts des matériels (USD)","Costo sub-total de la materia (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D226,$A226,FALSE)","v":"Sub-total material cost (USD)"},"title219"]
[220,"Biomass cost (USD/year)","Coût de la biomasse (USD/an)","Costo de la biomasa (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D227,$A227,FALSE)","v":"Biomass cost (USD/year)"},"title220"]
[221,"Biomass consumption (t per year)","Consommation de la biomasse (t par an)","Consumo de la biomasa (t por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D228,$A228,FALSE)","v":"Biomass consumption (t per year)"},"title221"]
[222,"Biomass total price (USD/t)","Prix total de la biomasse (USD/t)","Precio total de la biomasa (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D229,$A229,FALSE)","v":"Biomass total price (USD/t)"},"title222"]
[223,"Biomass price (USD/t)","Prix de la biomasse (USD/t)","Precio de la biomasa (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D230,$A230,FALSE)","v":"Biomass price (USD/t)"},"title223"]
[224,"Biomass transportation cost (USD/t)","Coût de transport de la biomasse (USD/t)","Costo de transporte de la biomasa (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D231,$A231,FALSE)","v":"Biomass transportation cost (USD/t)"},"title224"]
[225,"Biomass from farm to plant (USD/t/km)","Biomasse de la ferme à l'usine (USD/t/km)","Biomasa de la finca a la planta (USD/t/km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D232,$A232,FALSE)","v":"Biomass from farm to plant (USD/t/km)"},"title225"]
[226,"Transportation distant (km)","Transport à distance (km)","Distancia de transporte (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D233,$A233,FALSE)","v":"Transportation distant (km)"},"title226"]
[227,"Diesel cost (USD/year)","Coût du diesel (USD/an)","Costo de diésel (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D234,$A234,FALSE)","v":"Diesel cost (USD/year)"},"title227"]
[228,"Diesel/fuel oil consumption (litres per year)","Consommation du pétrole diesel/carburant (litres par an)","Consumo de diésel/combustible (litres por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D235,$A235,FALSE)","v":"Diesel/fuel oil consumption (litres per year)"},"title228"]
[229,"Diesel/fuel oil price (USD per litre)","Prix du pétrole diesel/carburant (USD par litre)","Precio del diésel/combustible (USD per litre)","title",{"$f":"HLOOKUP($C$2,$B$8:$D236,$A236,FALSE)","v":"Diesel/fuel oil price (USD per litre)"},"title229"]
[230,"Storage cost (USD/year)","Coût de stockage (USD/an)","Costo de almacenamiento (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D237,$A237,FALSE)","v":"Storage cost (USD/year)"},"title230"]
[231,"Sub-total operating cost (USD)","Sous-total des coûts d'opérations (USD)","Sub-total costos de operación (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D238,$A238,FALSE)","v":"Sub-total operating cost (USD)"},"title231"]
[232,"Labour cost (USD)","Coût de la main d’oeuvre (USD)","Costo de la mano de obra (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D239,$A239,FALSE)","v":"Labour cost (USD)"},"title232"]
[233,"Escalation rate of labour cost (%)","Taux d'indexation du coût de la main-d'œuvre (%)"," Tasa de escalada de mano de obra (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D240,$A240,FALSE)","v":"Escalation rate of labour cost (%)"},"title233"]
[234,"Sub-total maintenance cost (USD)","Sous-total des coût d'entretien (USD)","Sub-total costos de mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D241,$A241,FALSE)","v":"Sub-total maintenance cost (USD)"},"title234"]
[235,"Sub-total of annual fixed cost (USD)","Sous-total des coûts annuels fixes (USD)","Sub-total de costo fijo anual (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D242,$A242,FALSE)","v":"Sub-total of annual fixed cost (USD)"},"title235"]
[236,"Sub-total of storage cost (USD)","Sous-total des coûts de stockage (USD)","Sub-total de costo de almacenamiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D243,$A243,FALSE)","v":"Sub-total of storage cost (USD)"},"title236"]
[237,"Total operation and maintenance cost (USD)","Coût total de fonctionnement et d'entretien (USD)","Costo total de operación y mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D244,$A244,FALSE)","v":"Total operation and maintenance cost (USD)"},"title237"]
[238,"Operation and maintenance cost (USD/kWh) without loan interest","Coût d'opération et de maintenance (USD/kWh) sans intérêts sur le prêt","Costo de operación y mantenimiento (USD/kWh) sin intereses de crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D245,$A245,FALSE)","v":"Operation and maintenance cost (USD/kWh) without loan interest"},"title238"]
[239,"Raw material cost escalation rate (%)","Taux d'indexation du coût des matières premières (%)","Tasa de aumento de los costos de la materia prima (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D246,$A246,FALSE)","v":"Raw material cost escalation rate (%)"},"title239"]
[240,"Electricity price calculator","Calculateur de prix de l'électricité","Calculadora de precio de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D247,$A247,FALSE)","v":"Electricity price calculator"},"title240"]
[241,"Current electricity generation technology","La technologie actuelle de production d'électricité","Tecnología actual de generatión de electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D248,$A248,FALSE)","v":"Current electricity generation technology"},"title241"]
[242,"Typical diesel generator capacity","Capacité du générateur diesel typique","Capacidad típica del generador diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D249,$A249,FALSE)","v":"Typical diesel generator capacity"},"title242"]
[243,"Operating days per year","Jours de fonctionnement par an","Días de operación por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D250,$A250,FALSE)","v":"Operating days per year"},"title243"]
[244,"Typical efficiency","Le rendement typique","Eficiencia típica","title",{"$f":"HLOOKUP($C$2,$B$8:$D251,$A251,FALSE)","v":"Typical efficiency"},"title244"]
[245,"h/day","h/jour","h/día","title",{"$f":"HLOOKUP($C$2,$B$8:$D252,$A252,FALSE)","v":"h/day"},"title245"]
[246,"day/year","jour/an","día/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D253,$A253,FALSE)","v":"day/year"},"title246"]
[247,"Costing parameter","Coûts des paramètres","Parámetros de costo","title",{"$f":"HLOOKUP($C$2,$B$8:$D254,$A254,FALSE)","v":"Costing parameter"},"title247"]
[248,"Diesel cost","Coût du diesel","Costo del diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D255,$A255,FALSE)","v":"Diesel cost"},"title248"]
[249,"Transportation cost of diesel","Les frais de transport de diesel","Costo de transporte del diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D256,$A256,FALSE)","v":"Transportation cost of diesel"},"title249"]
[250,"Transportation distance","Distance de transport","Distancia de transporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D257,$A257,FALSE)","v":"Transportation distance"},"title250"]
[251,"Operating and maintenance cost","Coût d'exploitation et de maintenance","Costos de operación y mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D258,$A258,FALSE)","v":"Operating and maintenance cost"},"title251"]
[252,"Equipment cost","Coût de l'équipement","Costo del equipo","title",{"$f":"HLOOKUP($C$2,$B$8:$D259,$A259,FALSE)","v":"Equipment cost"},"title252"]
[253,"Default values","Valeurs par Défaut","Valores por defecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D260,$A260,FALSE)","v":"Default values"},"title253"]
[254,"Calculate","Calculez","Calcular","title",{"$f":"HLOOKUP($C$2,$B$8:$D261,$A261,FALSE)","v":"Calculate"},"title254"]
[255,"Cancel","Annuler","Cancelar","title",{"$f":"HLOOKUP($C$2,$B$8:$D262,$A262,FALSE)","v":"Cancel"},"title255"]
[256,"Total Production Costs of Electricity","Total des coûts de production d'électricité","Costo total de la producción de electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D263,$A263,FALSE)","v":"Total Production Costs of Electricity"},"title256"]
[257,"Item","Item","Item","title",{"$f":"HLOOKUP($C$2,$B$8:$D264,$A264,FALSE)","v":"Item"},"title257"]
[258,"Transportation cost","Les frais de transport ","Costo del transporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D265,$A265,FALSE)","v":"Transportation cost"},"title258"]
[259,"Labour and maintenance cost","Coût de la main-d’oeuvre et de l'entretien","Costos de mano de obra y mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D266,$A266,FALSE)","v":"Labour and maintenance cost"},{"$f":"$E266&$A266","v":"title259"}]
[260,"Investment cost","Le coût d'investissement","Costos de inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D267,$A267,FALSE)","v":"Investment cost"},"title260"]
[261,"Back","Retour","Volver","title",{"$f":"HLOOKUP($C$2,$B$8:$D268,$A268,FALSE)","v":"Back"},"title261"]
[262,"Storage Planning Calculator - Feedstock 1","Calculateur de la Planification de Stockage - Matières premières 1","Calculadora de planificación de almacenamiento - Materia prima 1","title",{"$f":"HLOOKUP($C$2,$B$8:$D269,$A269,FALSE)","v":"Storage Planning Calculator - Feedstock 1"},"title262"]
[263,"Collection months","Mois de la collecte","Meses de recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D270,$A270,FALSE)","v":"Collection months"},"title263"]
[264,"Month","Mois","Mes","title",{"$f":"HLOOKUP($C$2,$B$8:$D271,$A271,FALSE)","v":"Month"},"title264"]
[265,"Storage Month","Mois de stockage","Meses de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D272,$A272,FALSE)","v":"Storage Month"},"title265"]
[266,"January","Janvier","Enero","title",{"$f":"HLOOKUP($C$2,$B$8:$D273,$A273,FALSE)","v":"January"},"title266"]
[267,"February","Février","Febrero","title",{"$f":"HLOOKUP($C$2,$B$8:$D274,$A274,FALSE)","v":"February"},"title267"]
[268,"March","Mars","Marcha","title",{"$f":"HLOOKUP($C$2,$B$8:$D275,$A275,FALSE)","v":"March"},"title268"]
[269,"April","Avril","Abril","title",{"$f":"HLOOKUP($C$2,$B$8:$D276,$A276,FALSE)","v":"April"},"title269"]
[270,"May","Mai","Mayo","title",{"$f":"HLOOKUP($C$2,$B$8:$D277,$A277,FALSE)","v":"May"},"title270"]
[271,"June","Juin","Junio","title",{"$f":"HLOOKUP($C$2,$B$8:$D278,$A278,FALSE)","v":"June"},"title271"]
[272,"July","Juillet","Julio","title",{"$f":"HLOOKUP($C$2,$B$8:$D279,$A279,FALSE)","v":"July"},"title272"]
[273,"August","Août","Agosto","title",{"$f":"HLOOKUP($C$2,$B$8:$D280,$A280,FALSE)","v":"August"},"title273"]
[274,"September","Septembre","Setiembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D281,$A281,FALSE)","v":"September"},"title274"]
[275,"October","Octobre","Octubre","title",{"$f":"HLOOKUP($C$2,$B$8:$D282,$A282,FALSE)","v":"October"},"title275"]
[276,"November","Novembre","Noviembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D283,$A283,FALSE)","v":"November"},"title276"]
[277,"December","Décembre","Diciembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D284,$A284,FALSE)","v":"December"},"title277"]
[278,"Safety Storage Rate","Taux de stockage de sécurité","Tasa de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D285,$A285,FALSE)","v":"Safety Storage Rate"},"title278"]
[279,"Capacity","Capacité","Capacidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D286,$A286,FALSE)","v":"Capacity"},"title279"]
[280,"Rate","Taux","Tasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D287,$A287,FALSE)","v":"Rate"},"title280"]
[281,"Biomass Available","Biomasse disponible","Biomasa disponible","title",{"$f":"HLOOKUP($C$2,$B$8:$D288,$A288,FALSE)","v":"Biomass Available"},"title281"]
[282,"t/year","t/an","t/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D289,$A289,FALSE)","v":"t/year"},"title282"]
[283,"Storage requiments","Exigences de stockage","Requisitos de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D290,$A290,FALSE)","v":"Storage requiments"},"title283"]
[284,"Storage capacity required (t)","Capacité de stokage requis (t)","Capacidad de almacenamiento requerida (t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D291,$A291,FALSE)","v":"Storage capacity required (t)"},"title284"]
[285,"Minimum safety feedstock to store (t/month)","Minimum de matières premières de sécurité à stocker (t/mois)","Materia prima mínima de seguridad para almacenar (t/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D292,$A292,FALSE)","v":"Minimum safety feedstock to store (t/month)"},"title285"]
[286,"Monthly Change of Biomass Stored","Variation mensuelle de la biomasse stockée","Variación mensual de la biomasa almacenada","title",{"$f":"HLOOKUP($C$2,$B$8:$D293,$A293,FALSE)","v":"Monthly Change of Biomass Stored"},"title286"]
[287,"Storage Planning Calculator - Feedstock 2","Calculateur de la Planification de Stockage - Matière première 2","Calculadora de planificación de almacenamiento - Materia prima 2","title",{"$f":"HLOOKUP($C$2,$B$8:$D294,$A294,FALSE)","v":"Storage Planning Calculator - Feedstock 2"},"title287"]
[288,"Storage Planning Calculator - Feedstock 3","Calculateur de la Planification de Stockage - Matière première 3","Calculadora de planificación de almacenamiento - Materia prima 3","title",{"$f":"HLOOKUP($C$2,$B$8:$D295,$A295,FALSE)","v":"Storage Planning Calculator - Feedstock 3"},"title288"]
[289,"Storage Planning Calculator - Feedstock 4","Calculateur de la Planification de Stockage - Matière première 4","Calculadora de planificación de almacenamiento - Materia prima 4","title",{"$f":"HLOOKUP($C$2,$B$8:$D296,$A296,FALSE)","v":"Storage Planning Calculator - Feedstock 4"},"title289"]
[290,"The technical parameters used to calculate storage requirements are missing. Please input these values in each COST_OIL# sheet or press the load default values button.","Les paramètres techniques utilisés pour le calcul des exigences de stockage sont manquants. S'il vous plaît complétez les données manquantes dans chaque feuille de COST_OIL #. Vous pouvez aussi appuyer sur le bouton charger les valeurs par défaut pour obtenir des résultats rapides.","Los parámetros técnicos utilizados para el cálculo de los requerimientos de almacenamiento se perdieron. Por favor completar los datos de entrada requeridos, de insumos en cada hoja COST_OIL #. Puede escoger alternativamente el botón de cargar los valores por defecto para obtener resultados rápidos.","title",{"$f":"HLOOKUP($C$2,$B$8:$D297,$A297,FALSE)","v":"The technical parameters used to calculate storage requirements are missing. Please input these values in each COST_OIL# sheet or press the load default values button."},"title290"]
[291,"Data missing","Données manquantes","Falta completar algunos datos","title",{"$f":"HLOOKUP($C$2,$B$8:$D298,$A298,FALSE)","v":"Data missing"},"title291"]
[292,"Minimum technical parameters required to run the tool have now been loaded.","Paramètres techniques minimales requises pour exécuter l'outil ont été chargés.","Los parámetros técnicos mínimos necesarios para ejecutar la herramienta ya están cargados.","title",{"$f":"HLOOKUP($C$2,$B$8:$D299,$A299,FALSE)","v":"Minimum technical parameters required to run the tool have now been loaded."},"title292"]
[293,"Now you will need to define specific parameters for your country and for the selected crops.","Maintenant, vous aurez besoin de définir des paramètres spécifiques pour votre pays et pour les cultures sélectionnées.","Ahora usted tendrá que definir los parámetros específicos para su país y para los cultivos seleccionados.","title",{"$f":"HLOOKUP($C$2,$B$8:$D300,$A300,FALSE)","v":"Now you will need to define specific parameters for your country and for the selected crops."},"title293"]
[294,"If you want to obtain more accurate results, you will need to provide your own data.","Si vous voulez obtenir des résultats plus précis, vous devrez fournir vos propres données.","Si desea obtener resultados más precisos, usted tendrá que proporcionar sus propios datos.","title",{"$f":"HLOOKUP($C$2,$B$8:$D301,$A301,FALSE)","v":"If you want to obtain more accurate results, you will need to provide your own data."},"title294"]
[295,"A pdf report has been generated. It will be automatically opened and saved in the same folder in which the tool is found.","Un rapport PDF a été généré. Il ouvrira automatiquement et sera enregistré dans le même dossier où se trouve l'outil.","Un informe en pdf ha sido generado. Se abrirá automáticamente y se guardará en la misma carpeta en la que se encuentra la herramienta.","title",{"$f":"HLOOKUP($C$2,$B$8:$D302,$A302,FALSE)","v":"A pdf report has been generated. It will be automatically opened and saved in the same folder in which the tool is found."},"title295"]
[296,"In order to print a new report you need to close the current report.","Pour imprimer un nouveau rapport, vous devez d'abord fermer le rapport ouvert.","Con el fin de imprimir un nuevo informe, necesita primero cerrar el informe actualmente abierto.","title",{"$f":"HLOOKUP($C$2,$B$8:$D303,$A303,FALSE)","v":"In order to print a new report you need to close the current report."},"title296"]
[297,"Ammount (t per year)","Ammount (t par an)","Ammount (t por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D304,$A304,FALSE)","v":"Ammount (t per year)"},"title297"]
[298,"Feedstock yield (t per ha)","Rendement de matières premières (t per ha)","Rendimiento de la materia prima (t per ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D305,$A305,FALSE)","v":"Feedstock yield (t per ha)"},"title298"]
[299,"Market Price (USD/t)","Market Price (USD/t)","Precio del mercado (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D306,$A306,FALSE)","v":"Market Price (USD/t)"},"title299"]
[300,"Production Costs-intermediate yield (USD/t)","Production Costs-intermediate yield (USD/t)","Production Costs-intermediate yield (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D307,$A307,FALSE)","v":"Production Costs-intermediate yield (USD/t)"},"title300"]
[301,"Meal Price (USD/t)","Meal Price (USD/t)","Meal Price (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D308,$A308,FALSE)","v":"Meal Price (USD/t)"},"title301"]
[302,"Unskilled labour wage","Unskilled labour wage","Salario de mano de obra no cualificada","title",{"$f":"HLOOKUP($C$2,$B$8:$D309,$A309,FALSE)","v":"Unskilled labour wage"},"title302"]
[303,"Skilled labour wage","Skilled labour wage","Salario de mano de obra cualificada","title",{"$f":"HLOOKUP($C$2,$B$8:$D310,$A310,FALSE)","v":"Skilled labour wage"},"title303"]
[304,"Price Fuel","Price Fuel","Price Fuel","title",{"$f":"HLOOKUP($C$2,$B$8:$D311,$A311,FALSE)","v":"Price Fuel"},"title304"]
[305,"Density (kg/l)","Density (kg/l)","Density (kg/l)","title",{"$f":"HLOOKUP($C$2,$B$8:$D312,$A312,FALSE)","v":"Density (kg/l)"},"title305"]
[306,"Meal","Meal","Meal","title",{"$f":"HLOOKUP($C$2,$B$8:$D313,$A313,FALSE)","v":"Meal"},"title306"]
[307,"Residual Oil in cake","Residual Oil in cake","Residual Oil in cake","title",{"$f":"HLOOKUP($C$2,$B$8:$D314,$A314,FALSE)","v":"Residual Oil in cake"},"title307"]
[308,"Pretreament","Pretreament","Pretreament","title",{"$f":"HLOOKUP($C$2,$B$8:$D315,$A315,FALSE)","v":"Pretreament"},"title308"]
[309,"Wood (dry)","Wood (dry)","Wood (dry)","title",{"$f":"HLOOKUP($C$2,$B$8:$D316,$A316,FALSE)","v":"Wood (dry)"},"title309"]
[310,"Charcoal","Charcoal","Carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D317,$A317,FALSE)","v":"Charcoal"},"title310"]
[311,"Kerosene","Kerosene","Queroseno","title",{"$f":"HLOOKUP($C$2,$B$8:$D318,$A318,FALSE)","v":"Kerosene"},"title311"]
[312,"Gas Oil","Gas Oil","Gas Oil","title",{"$f":"HLOOKUP($C$2,$B$8:$D319,$A319,FALSE)","v":"Gas Oil"},"title312"]
[313,"Loan","Prêt","Crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D320,$A320,FALSE)","v":"Loan"},"title313"]
[314,"Loan payment (USD/month)","Paiement de prêt (USD/mois)","Pago del crédito (USD/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D321,$A321,FALSE)","v":"Loan payment (USD/month)"},"title314"]
[315,"Loan payment (USD/year)","Paiement de prêt (USD/an)","Pago del crédito (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D322,$A322,FALSE)","v":"Loan payment (USD/year)"},"title315"]
[316,"Loan interest payment (USD)","Paiement des intérêts du prêt (USD)","Pago de interés del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D323,$A323,FALSE)","v":"Loan interest payment (USD)"},"title316"]
[317,"Income tax analysis","Analyse de l'impôt sur le revenu","Análisis de impuesto a las ganancias","title",{"$f":"HLOOKUP($C$2,$B$8:$D324,$A324,FALSE)","v":"Income tax analysis"},"title317"]
[318,"Effective income tax rate (%)","Taux d'imposition effectif (%)","Tasa efectiva de impuestos sobre la renta (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D325,$A325,FALSE)","v":"Effective income tax rate (%)"},"title318"]
[319,"Income tax","Impôt sur le revenu","Impuesto sobre la renta","title",{"$f":"HLOOKUP($C$2,$B$8:$D326,$A326,FALSE)","v":"Income tax"},"title319"]
[320,"Total income tax (USD)","Total de l'impôt sur le revenu (USD)","Impuesto total sobre la renta (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D327,$A327,FALSE)","v":"Total income tax (USD)"},"title320"]
[321,"Income tax payment (USD per year)","Paiement de l'impôt sur le revenu (USD par an)","Pago del impuesto sobre la renta  (USD por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D328,$A328,FALSE)","v":"Income tax payment (USD per year)"},"title321"]
[322,"Average loan interest payment for project lifetime","Paiement d'intérêt moyen  du prêt pour la durée de vie du projet","Pago de intereses del préstamo promedio por la vida del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D329,$A329,FALSE)","v":"Average loan interest payment for project lifetime"},"title322"]
[323,"USD per year","USD par an","USD por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D330,$A330,FALSE)","v":"USD per year"},{"$f":"$E330&$A330","v":"title323"}]
[324,"Depreciation method","Méthode d'amortissement","Método de depreciación","title",{"$f":"HLOOKUP($C$2,$B$8:$D331,$A331,FALSE)","v":"Depreciation method"},"title324"]
[325,"Straight-line","Linéaire","Línea-recta","title",{"$f":"HLOOKUP($C$2,$B$8:$D332,$A332,FALSE)","v":"Straight-line"},"title325"]
[326,"Base case project","Projet de cas de base","Resumen del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D333,$A333,FALSE)","v":"Base case project"},"title326"]
[327,"Summary of this project - before tax","Résumé de ce projet - avant impôt","Resumen del proyecto - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D334,$A334,FALSE)","v":"Summary of this project - before tax"},"title327"]
[328,"Total revenue (USD)","Total des revenus (USD)","Ingresos totales (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D335,$A335,FALSE)","v":"Total revenue (USD)"},"title328"]
[329,"Total operating and maintenance cost (USD)","Coût total de fonctionnement et d'entretien (USD)","Costo total de operación y mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D336,$A336,FALSE)","v":"Total operating and maintenance cost (USD)"},"title329"]
[330,"Cash flow - before tax (USD)","Flux de trésorerie - avant impôts (USD)","El flujo de efectivo - antes de impuestos (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D337,$A337,FALSE)","v":"Cash flow - before tax (USD)"},"title330"]
[331,"Summary of this project - after tax","Résumé de ce projet - après impôts","Resumen del proyecto - después de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D338,$A338,FALSE)","v":"Summary of this project - after tax"},"title331"]
[332,"Depreciation of fixed cost (USD)","Amortissement des coûts fixes (USD)","Depreciación de costos fijos (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D339,$A339,FALSE)","v":"Depreciation of fixed cost (USD)"},"title332"]
[333,"Net Profit - before tax (USD) for income tax calculation","Bénéfice net - avant impôts (USD) pour le calcul de l'impôt sur le revenu","Beneficio neto - antes de impuestos (USD) para el cálculo de impuesto sobre la renta","title",{"$f":"HLOOKUP($C$2,$B$8:$D340,$A340,FALSE)","v":"Net Profit - before tax (USD) for income tax calculation"},"title333"]
[334,"Cash flow - after tax (USD)","Flux de trésorerie - après impôt (USD)","El flujo de efectivo - después de impuestos (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D341,$A341,FALSE)","v":"Cash flow - after tax (USD)"},"title334"]
[335,"Cumulative value of Net Profit","Valeur cumulée du bénéfice net","Valor acumulativo del Beneficio Neto","title",{"$f":"HLOOKUP($C$2,$B$8:$D342,$A342,FALSE)","v":"Cumulative value of Net Profit"},"title335"]
[336,"Financial Analysis Result","Résultat de l’analyse financière","Resumen de análisis financiero","title",{"$f":"HLOOKUP($C$2,$B$8:$D343,$A343,FALSE)","v":"Financial Analysis Result"},"title336"]
[337,"Cumulative value of Net Profit - before tax","Valeur cumulée du bénéfice net - avant impôt","Valor acumulativo del Beneficio Neto - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D344,$A344,FALSE)","v":"Cumulative value of Net Profit - before tax"},"title337"]
[338,"Cumulative value of Net Profit - after tax","Valeur cumulée du bénéfice net - après impôts","Valor acumulativo del Beneficio Neto - después de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D345,$A345,FALSE)","v":"Cumulative value of Net Profit - after tax"},"title338"]
[339,"Net Present Value (NPV) (USD) - before tax","Valeur Actuelle Nette (VAN) (USD) - avant impôt","Valor Actual Neto (VAN) (USD) - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D346,$A346,FALSE)","v":"Net Present Value (NPV) (USD) - before tax"},"title339"]
[340,"Internal Rate of Return (IRR) (%) - before tax","Taux de rendement interne (TRI) (%) - avant impôt","Tasa Interna de Rendimiento (TIR) (%) - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D347,$A347,FALSE)","v":"Internal Rate of Return (IRR) (%) - before tax"},"title340"]
[341,"Payback period (years)","Période de récupération (années)","Tiempo de amortización (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D348,$A348,FALSE)","v":"Payback period (years)"},"title341"]
[342,"Net Present Value (NPV) (USD) - after tax","Valeur Actuelle Nette (VAN) (USD) - après impôt","Valor Actual Neto (VAN) (USD) - después de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D349,$A349,FALSE)","v":"Net Present Value (NPV) (USD) - after tax"},"title342"]
[343,"Internal Rate of Return (IRR) (%) - after tax","Taux de rendement interne (TRI) (%) - après impôt","Tasa Interna de Rendimiento (TIR) (%) - después de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D350,$A350,FALSE)","v":"Internal Rate of Return (IRR) (%) - after tax"},"title343"]
[344,"Total income tax payment of project lifetime","Paiement total de l'impôt sur le revenu de vie du projet","Pago total del impuesto sobre la Renta en la vida del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D351,$A351,FALSE)","v":"Total income tax payment of project lifetime"},"title344"]
[345,"Please see Figure of the cumulative value of Net Profit - before tax",null,"Por favor, consulte la figura del valor acumulado del Beneficio Neto - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D352,$A352,FALSE)","v":"Please see Figure of the cumulative value of Net Profit - before tax"},"title345"]
[346,"Please see Figure of the cumulative value of Net Profit - after tax",null,"Por favor, consulte la figura del valor acumulado del Beneficio Neto - después de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D353,$A353,FALSE)","v":"Please see Figure of the cumulative value of Net Profit - after tax"},"title346"]
[347,"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 40 kW PROJECT","ÉVALUATION FINANCIÈRE DE HVB + PROJET D'ELECTRIFICATION RURALE 40 kW","EVALUACIÓN FINANCIERA DE SVO + PROYECTO DE ELECTRIFICACIÓN RURAL 40 kW","title",{"$f":"HLOOKUP($C$2,$B$8:$D354,$A354,FALSE)","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 40 kW PROJECT"},"title347"]
[348,"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 100 kW PROJECT","ÉVALUATION FINANCIÈRE DE HVB + PROJET D'ELECTRIFICATION RURALE 100 kW","EVALUACIÓN FINANCIERA DE SVO + PROYECTO DE ELECTRIFICACIÓN RURAL 100 kW","title",{"$f":"HLOOKUP($C$2,$B$8:$D355,$A355,FALSE)","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 100 kW PROJECT"},"title348"]
[349,"Wage for trained operators and technicians who leads the operation and maintenance of the plant.","Mener des opérateurs et des techniciens formés qui conduit l'opération et la maintenance de l'usine.","Salarios para los operadores y técnicos capacitados que conduce la operación y mantenimiento de la planta.","title",{"$f":"HLOOKUP($C$2,$B$8:$D356,$A356,FALSE)","v":"Wage for trained operators and technicians who leads the operation and maintenance of the plant."},"title349"]
[350,"This item is a percentage of the costs for maintenance of equipment, including labour and materials.","Cet item est un pourcentage des coûts d'entretien des équipements, y compris le travail et les matériaux.","Este ítem es un porcentaje de los costos de mantenimiento de los equipos, incluyendo mano de obra y los materiales.","title",{"$f":"HLOOKUP($C$2,$B$8:$D357,$A357,FALSE)","v":"This item is a percentage of the costs for maintenance of equipment, including labour and materials."},"title350"]
[351,"The miscellaneous item is a percentage of the cost required for operating supplies and other charges of the daily vegetable oil extraction and electricity generation.","L'objet divers est un pourcentage du coût requis pour les fournitures d'exploitation et autres frais quotidiens de l'extraction de l'huile végétale et de la production d'électricité.","El ítem varios es un porcentaje del costo requerido para suministros de operación y otros cargos diarios de la extracción de aceite vegetal y de la generación electricidad.","title",{"$f":"HLOOKUP($C$2,$B$8:$D358,$A358,FALSE)","v":"The miscellaneous item is a percentage of the cost required for operating supplies and other charges of the daily vegetable oil extraction and electricity generation."},"title351"]
[352,"Ton/month","Ton/mois","Ton/meses","title",{"$f":"HLOOKUP($C$2,$B$8:$D359,$A359,FALSE)","v":"Ton/month"},"title352"]
[353,"Not feasible","Pas faisable","No factible","title",{"$f":"HLOOKUP($C$2,$B$8:$D360,$A360,FALSE)","v":"Not feasible"},"title353"]

{"sheet":"Data Entry Needs","index":11,"n_rows":118,"n_cols":41,"rows_kept":118,"cut":false,"hidden":false,"merged":[[44,5,44,7],[2,2,2,8],[18,5,20,8],[19,2,20,2],[21,5,24,8],[5,3,5,4]]}
[]
[]
[null,null,{"$f":"title19","v":"DATA ENTRY FOR SVO + RURAL ELECTRIFICATION"}]
[]
[]
[null,null,{"$f":"title17","v":"Use white cells to input data"},{"$f":"title18","v":"Grey cells are used for calculations"}]
[]
[null,null,null,{"$f":"title20&\" 1\"","v":"Feedstock 1"},{"$f":"title20&\" 2\"","v":"Feedstock 2"},{"$f":"title20&\" 3\"","v":"Feedstock 3"},{"$f":"title20&\" 4\"","v":"Feedstock 4"}]
[null,null,{"$f":"title20","v":"Feedstock"},"Please Select","Please Select","Please Select","Please Select"]
[null,null,{"$f":"title21","v":"Feedstock potential (t/year)"}]
[null,null,{"$f":"title22","v":"Feedstock yield (t/ha)"}]
[null,null,{"$f":"title23","v":"Oil content (%)"},{"$f":"+VLOOKUP(D$9,dummy_database!$G$2:$I$12,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP(E$9,dummy_database!$G$2:$I$12,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP(F$9,dummy_database!$G$2:$I$12,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP(G$9,dummy_database!$G$2:$I$12,2,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title24","v":"Feedstock price (USD/t)"}]
[null,null,{"$f":"title25","v":"Feedstock storage cost (USD/t)"}]
[]
[null,null,{"$f":"title34","v":"Electricity Price Definition"}]
[null,null,{"$f":"title35","v":"Select a method to determine the price of electricity"},null,"Método 1"]
[]
[null,null,{"$f":"title36","v":"Method 1"},null,{"$f":"title39","v":"Unit"},{"$f":"title38","v":"Method 1: Use a calculator to determine the production cost of electricity from a diesel generator."}]
[null,null,{"$f":"title37","v":"Comparative production cost of electricity"},{"$f":"+'Rural Electricity Price'!$M$18","v":0},"USD/kWh"]
[]
[null,null,{"$f":"title41","v":"Method 2"},null,{"$f":"title39","v":"Unit"},{"$f":"title42","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,{"$f":"title43","v":"Price paid by customer"},null,"USD/kWh"]
[]
[]
[null,null,{"$f":"title44","v":"Production Cost and Financial Parameters"}]
[]
[null,null,{"$f":"title45","v":"Labour"},null,{"$f":"title39","v":"Unit"},null,null,null,{"$f":"title39","v":"Unit"}]
[null,null,{"$f":"title46","v":"Unskilled worker"},null,{"$f":"title59","v":"USD/person-h"},{"$f":"title61","v":"Skilled worker"},null,null,{"$f":"title59","v":"USD/person-h"}]
[]
[null,null,{"$f":"title47","v":"Utilities"},null,{"$f":"title39","v":"Unit"}]
[null,null,{"$f":"title48","v":"Diesel"},null,"USD/litre",{"$f":"title62","v":" ==>Required to start up the engine"}]
[]
[null,null,{"$f":"title49","v":"Transportation cost "},null,{"$f":"title39","v":"Unit"}]
[null,null,{"$f":"title50","v":"Feedstock (collection point to plant)"},null,"USD/t/km"]
[]
[null,null,{"$f":"title51","v":"Other costs"},null,{"$f":"title39","v":"Unit"},null,null,null,{"$f":"title39","v":"Unit"}]
[null,null,{"$f":"title52","v":"General and administrative (%)"},null,null,{"$f":"title63","v":"Maintenance (%)"}]
[null,null,{"$f":"title53","v":"Plant overhead (%)"},null,null,{"$f":"title64","v":"Miscellaneous (%)"}]
[]
[null,null,{"$f":"title54","v":"Financial parameters"},null,{"$f":"title39","v":"Unit"},{"$f":"title65","v":"Investment cost update"}]
[null,null,{"$f":"title55","v":"Discount rate"}]
[null,null,{"$f":"title56","v":"Loan ratio"},null,null,{"$f":"title66&\" \"&MONTH(TODAY())&\"/\"&YEAR(TODAY())","v":"Plant Cost Index during 1/2017"}]
[null,null,{"$f":"title57","v":"Loan interest rate"},null,null,"http://www.intratec.us/free-tools/intratec-construction-index"]
[null,null,{"$f":"title58","v":"Loan terms"},null,{"$f":"title60","v":"year"}]
[null,null,"Inflation rate",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,{"$f":"title26","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title27","v":"Coconut"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title28","v":"Jatropha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title29","v":"Oil palm"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title30","v":"Rapeseed"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title31","v":"Soybeans"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title32","v":"Sunflower"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"title33","v":"Electricity"},1,{"$f":"+IF(AA80=0,$D$24,$D$20)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+IF($D$9=title26,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"+IF($E$9=title26,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"+IF($F$9=title26,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"+IF($G$9=title26,TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCI",{"$f":"IF(OR($H$44=\"\",$H$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,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,null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444]
[]
[]
[null,null,null,null,null,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]

{"sheet":"COST(ADJUSTED)_OIL1","index":12,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,2,2,7],[5,5,5,7]]}
[]
[]
[null,null,{"$f":"+UPPER(\"DETAILED INVESTEMET OF SVO+RURAL ELECTRICITY AND/OR HEAT FROM \"&'Data Entry Needs'!$D$9)","v":"DETAILED INVESTEMET OF SVO+RURAL ELECTRICITY AND/OR HEAT FROM PLEASE SELECT"}]
[]
[]
[null,null,null,null,null,{"$f":"title97","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,10,40,100]
[null,null,null,{"$f":"title20","v":"Feedstock"},"t/year",{"$f":"+COST_OIL1!G36","v":{"$error":"#N/A"}},{"$f":"+COST_OIL1!I36","v":{"$error":"#N/A"}},{"$f":"+COST_OIL1!K36","v":{"$error":"#N/A"}}]
[null,null,null,"Operating period","h/year",{"$f":"+COST_OIL1!H31","v":0},{"$f":"+COST_OIL1!J31","v":0},{"$f":"+COST_OIL1!L31","v":0}]
[null,null,null,"Households","Household",{"$f":"+COST_OIL1!G90/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_OIL1!I90/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_OIL1!K90/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}}]
[null,null,"Estimated distance covered (m)","m/household",10,{"$f":"+F10*$E$11","v":{"$error":"#DIV/0!"}},{"$f":"+G10*$E$11","v":{"$error":"#DIV/0!"}},{"$f":"+H10*$E$11","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Pretreatment"]
[null,null,"Connection and earthing","%",{"$f":"+VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$4:$N$9,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"+$E$14*F23","v":{"$error":"#N/A"}},{"$f":"+$E$14*G23","v":{"$error":"#N/A"}},{"$f":"+$E$14*H23","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F14)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(G14)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(H14)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title116","v":"Equipments"}]
[null,null,"Oilseed Press ","USDh/kg",33.299999999999997,{"$f":"+F$8*1000*$E17/F$9","v":{"$error":"#N/A"}},{"$f":"+G$8*1000*$E17/G$9","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,"Dehulling","USDh/kg",27.5,{"$f":"+F$8*1000*$E18/F$9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Filtrat","USDh/kg",23.75,{"$f":"+F$8*1000*$E19/F$9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Engine","USD/kW",171.43,{"$f":"+F$7*$E20","v":1714.3000000000002},{"$f":"+G$7*$E20","v":6857.2000000000007},17143]
[null,null,"Generator","USD/kW",184,{"$f":"+F$7*$E21","v":1840},7360,18400]
[null,null,"Adaptation to SVO","USD/kW",41.5,{"$f":"+F$7*$E22","v":415},1660,4150]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F17:F22)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(G17:G22)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(H17:H22)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title117","v":"Building"}]
[null,null,"Civil work (Building, generator platform etc.)","USD/kW",null,{"$f":"19.656* F7+ 1713.4","v":1909.96},{"$f":"19.656* G7+ 1713.4","v":2499.6400000000003},{"$f":"19.656* H7+ 1713.4","v":3679}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F25)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(G25)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(H25)*('Data Entry Needs'!$H$44/148.735061895476)","v":0}]
[null,null,{"$f":"title118","v":"Installation"}]
[null,null,"Connection and earthing","USD/kW",27.142857142857142,{"$f":"($E$28*F7)","v":271.42857142857144},{"$f":"($E$28*G7)","v":1085.7142857142858},{"$f":"($E$28*H7)","v":2714.2857142857142}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F28)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(G28)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(H28)*('Data Entry Needs'!$H$44/148.735061895476)","v":0}]
[null,null,{"$f":"title119","v":"Distribution network"}]
[null,null,"Primary electricity cable","USD/m",7.4539999999999997,{"$f":"+F$11*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+G$11*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+H$11*$E31","v":{"$error":"#DIV/0!"}}]
[null,null,"Secondary cable, installation and meter","USD/household",164,{"$f":"+F$10*$E32","v":{"$error":"#DIV/0!"}},{"$f":"+G$10*$E32","v":{"$error":"#DIV/0!"}},{"$f":"+H$10*$E32","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F31:F32)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G31:G32)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H31:H32)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST_OIL1","index":13,"n_rows":167,"n_cols":16,"rows_kept":167,"cut":false,"hidden":false,"merged":[[89,8,89,9],[95,10,95,11],[89,10,89,11],[94,6,94,7],[94,10,94,11],[89,6,89,7],[95,6,95,7],[94,8,94,9],[95,8,95,9],[93,6,93,11],[88,6,88,7],[84,10,84,11],[87,10,87,11],[85,10,85,11],[86,10,86,11],[86,8,86,9],[87,8,87,9],[88,8,88,9],[84,8,84,9],[85,8,85,9],[87,6,87,7],[84,6,84,7],[85,6,85,7],[86,6,86,7],[88,10,88,11],[39,3,40,3],[39,4,40,4],[46,3,47,3],[46,4,47,4],[2,2,2,13],[33,3,34,3],[33,4,34,4],[28,6,28,11],[29,6,29,7],[29,8,29,9],[29,10,29,11],[5,2,5,3],[5,4,5,6],[51,3,52,3],[51,4,52,4],[56,3,57,3],[56,4,57,4],[56,5,57,5],[75,3,76,3],[75,4,76,4],[75,5,76,5],[67,3,68,3],[67,4,68,4],[67,5,68,5],[97,3,98,3],[97,4,98,4],[97,5,98,5],[84,3,85,3],[84,4,85,4],[84,5,85,5]]}
[]
[]
[null,null,{"$f":"+UPPER(title72&\" \"&'Data Entry Needs'!$D$9)","v":"PROCESSING COSTS FOR SVO + RURAL ELECTRIFICATION FROM PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title17","v":"Use white cells to input data"},null,{"$f":"title18","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title73","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title74","v":"Summary of Operational Parameters"},null,null,null,{"$f":"PROPER(title54)","v":"Financial Parameters"}]
[]
[null,null,{"$f":"title75","v":"Feedstock available (t/year)"},null,{"$f":"+'Data Entry Needs'!$D$10","v":0},null,{"$f":"title76","v":"Capacity utilization factor"},null,{"$f":"H31/8760","v":0},null,{"$f":"title55&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$43","v":0}]
[null,null,{"$f":"title25","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$D$14","v":0},null,{"$f":"title77","v":"Calorific value (kWh/kg oil)"},null,{"$f":"+VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$2:$J$12,3,FALSE)/3.6","v":{"$error":"#N/A"}},null,{"$f":"title70","v":"Inflation rate"},null,null,{"$f":"+'Data Entry Needs'!$D$47","v":0}]
[null,null,{"$f":"title22","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$D$11","v":0},null,{"$f":"title78","v":"Oil extraction efficiency"},null,{"$f":"+VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$4:$L$9,6,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"title57&\" (%)\"","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$45","v":0}]
[null,null,{"$f":"title23","v":"Oil content (%)"},null,{"$f":"+'Data Entry Needs'!$D$12","v":{"$error":"#N/A"}},null,{"$f":"title79","v":"Residual oil in cake/meal"},null,{"$f":"+VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$4:$M$9,7,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"title56&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$44","v":0}]
[null,null,{"$f":"+IF(VLOOKUP('Data Entry Needs'!$D$9,dummy_database!$G$2:$K$13,5,FALSE)=title148,'Data Entry Needs'!$D$9&title149,\"\")","v":{"$error":"#N/A"}},null,null,null,{"$f":"title80","v":"Engine efficiency (%)"},null,null,null,{"$f":"title71","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$46","v":0}]
[null,null,null,null,null,null,{"$f":"title81","v":"Operating hours per day"},null,null,null,{"$f":"+IF('Data Entry Needs'!$AA$80=1,'Data Entry Needs'!$C$20,'Data Entry Needs'!$C$24)","v":"Comparative production cost of electricity"},null,null,{"$f":"+'Data Entry Needs'!$AB$80","v":0}]
[null,null,null,null,null,null,{"$f":"title82","v":"Power loss in distribution network"}]
[null,null,null,null,null,null,{"$f":"title83","v":"Power loss due to operation (%)"}]
[]
[]
[null,null,{"$f":"title85","v":"Transport Distance of Feedstock"},null,null,{"$f":"title88","v":"Transport Quantity"},null,null,{"$f":"title85","v":"Transport Distance of Feedstock"},null,null,{"$f":"title88","v":"Transport Quantity"}]
[]
[null,null,{"$f":"title86","v":"Distance small scale production (km)"},null,null,{"$f":"title89","v":"Small scale (t/year)"},null,{"$f":"+$G$36","v":{"$error":"#N/A"}},{"$f":"title91","v":"Distance large scale production (km)"},null,null,{"$f":"title93","v":"Large scale (t/year)"},null,{"$f":"+$K$36","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title87","v":"Distance medium scale production (km)"},null,null,{"$f":"title90","v":"Medium scale (t/year)"},null,{"$f":"+$I$36","v":{"$error":"#N/A"}},{"$f":"title92","v":"Transportation cost (USD/t/km)"},null,null,null,null,{"$f":"$F$49","v":0}]
[]
[]
[]
[null,null,{"$f":"title96","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title97","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,10,null,40,null,100]
[null,null,null,null,null,null,{"$f":"title98","v":"Operating hours per year"},{"$f":"$I$15*365","v":0},{"$f":"title98","v":"Operating hours per year"},{"$f":"$I$15*365","v":0},{"$f":"title98","v":"Operating hours per year"},{"$f":"$I$15*365","v":0}]
[]
[]
[null,null,null,{"$f":"title99","v":"Inputs"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title104","v":"(USD/unit)"},{"$f":"title106","v":"(Unit/year)"},{"$f":"title107","v":"(USD/year)"},{"$f":"title106","v":"(Unit/year)"},{"$f":"title107","v":"(USD/year)"},{"$f":"title106","v":"(Unit/year)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title100","v":"Feedstock (Oilseed)"},"t",{"$f":"+'Data Entry Needs'!$D$13","v":0},{"$f":"+(G30/($I$14*$I$11)/($I$12*$E$13))*(H31/1000)/(1-$I$17)","v":{"$error":"#N/A"}},{"$f":"+G36*$F36","v":{"$error":"#N/A"}},{"$f":"+(I30/($I$14*$I$11)/($I$12*$E$13))*(J31/1000)/(1-$I$17)","v":{"$error":"#N/A"}},{"$f":"+I36*$F36","v":{"$error":"#N/A"}},{"$f":"+(K30/($I$14*$I$11)/($I$12*$E$13))*(L31/1000)/(1-$I$17)","v":{"$error":"#N/A"}},{"$f":"+K36*$F36","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title101","v":"Diesel for start up"},"litre",{"$f":"+'Data Entry Needs'!D$33","v":0},{"$f":"+G30*0.5*365/(10.7*$I$14)","v":{"$error":"#DIV/0!"}},{"$f":"+G37*$F37","v":{"$error":"#DIV/0!"}},{"$f":"+I30*0.5*365/(10.7*$I$14)","v":{"$error":"#DIV/0!"}},{"$f":"+I37*$F37","v":{"$error":"#DIV/0!"}},{"$f":"+K30*0.5*365/(10.7*$I$14)","v":{"$error":"#DIV/0!"}},{"$f":"+K37*$F37","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H36:H37)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J36:J37)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L36:L37)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title108","v":"Labour and Miscellaneous Cost"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title111","v":"(USD/person/h)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title46","v":"Unskilled worker"},{"$f":"title110","v":"# employee"},{"$f":"+'Data Entry Needs'!$D$30","v":0},{"$f":"+ROUNDUP(0.17*G30,0)","v":2},{"$f":"+F42*G42*H31","v":0},{"$f":"+ROUNDUP(0.17*I30,0)","v":7},{"$f":"+$F42*I42*$H$31","v":0},{"$f":"+ROUNDUP(0.17*K30,0)","v":17},{"$f":"+$F42*K42*$H$31","v":0}]
[null,null,null,{"$f":"title61","v":"Skilled worker"},{"$f":"title110","v":"# employee"},{"$f":"+'Data Entry Needs'!H$30","v":0},{"$f":"+ROUND(G42/4,0)","v":1},{"$f":"+F43*G43*H31","v":0},{"$f":"+ROUND(I42/4,0)","v":2},{"$f":"+$F43*I43*$H$31","v":0},{"$f":"+ROUND(K42/4,0)","v":4},{"$f":"+$F43*K43*$H$31","v":0}]
[null,null,null,{"$f":"title109","v":"Miscellaneous cost"},"%",null,{"$f":"+'Data Entry Needs'!$H$40","v":0},{"$f":"+G44*SUM(H42:H43)","v":0},{"$f":"+G44","v":0},{"$f":"+I44*SUM(J42:J43)","v":0},{"$f":"+I44","v":0},{"$f":"+K44*SUM(L42:L43)","v":0}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,{"$f":"+G42+G43","v":3},{"$f":"+H42+H43+H44","v":0},{"$f":"+I42+I43","v":9},{"$f":"+J42+J43+J44","v":0},{"$f":"+K42+K43","v":21},{"$f":"+L42+L43+L44","v":0}]
[]
[null,null,null,{"$f":"title112","v":"Transport of Feedstock"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title113","v":"Feedstock (farm to plant)"},"km",{"$f":"+'Data Entry Needs'!$D$36","v":0},{"$f":"+$E$22","v":0},{"$f":"+G49*F49*G36","v":{"$error":"#N/A"}},{"$f":"+$E$23","v":0},{"$f":"+I49*$F49*I$36","v":{"$error":"#N/A"}},{"$f":"+$K$22","v":0},{"$f":"+K49*$F49*K$36","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"+H49","v":{"$error":"#N/A"}},null,{"$f":"+J49","v":{"$error":"#N/A"}},null,{"$f":"+L49","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title114","v":"Storage"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,"USD/t",{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title20","v":"Feedstock"},"t",{"$f":"+$E$11","v":0},{"$f":"+STORAGE_OIL1!$F$38","v":{"$error":"#N/A"}},{"$f":"+F54*G54","v":{"$error":"#N/A"}},{"$f":"+STORAGE_OIL1!$I$38","v":{"$error":"#N/A"}},{"$f":"I54*F54","v":{"$error":"#N/A"}},{"$f":"+STORAGE_OIL1!$L$38","v":{"$error":"#N/A"}},{"$f":"F54*K54","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L54)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title115","v":"Investment"},{"$f":"title39","v":"Unit"},"Years","Total",{"$f":"title121","v":"Depreciation"},"Total",{"$f":"title121","v":"Depreciation"},"Total",{"$f":"title121","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"title107","v":"(USD/year)"},"(USD)",{"$f":"title107","v":"(USD/year)"},"(USD)",{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title116","v":"Equipments"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL1'!F23*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#N/A"}},{"$f":"+G59/F59","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_OIL1'!G23*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#N/A"}},{"$f":"+I59/F59","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_OIL1'!H23*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#N/A"}},{"$f":"+K59/F59","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title117","v":"Building"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL1'!F26*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+G60/F60","v":0},{"$f":"+'COST(ADJUSTED)_OIL1'!G26*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+I60/F60","v":0},{"$f":"+'COST(ADJUSTED)_OIL1'!H26*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+K60/F60","v":0}]
[null,null,null,{"$f":"title118","v":"Installation"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL1'!F29*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+G61/F61","v":0},{"$f":"+'COST(ADJUSTED)_OIL1'!G29*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+I61/F61","v":0},{"$f":"+'COST(ADJUSTED)_OIL1'!H29*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+K61/F61","v":0}]
[null,null,null,{"$f":"title119","v":"Distribution network"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL1'!F33*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#DIV/0!"}},{"$f":"+G62/F62","v":{"$error":"#DIV/0!"}},{"$f":"+'COST(ADJUSTED)_OIL1'!G33*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#DIV/0!"}},{"$f":"+I62/F62","v":{"$error":"#DIV/0!"}},{"$f":"+'COST(ADJUSTED)_OIL1'!H33*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#DIV/0!"}},{"$f":"+K62/F62","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title120","v":"Total investment"},null,null,{"$f":"SUM(G59:G62)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I59:I62)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K59:K62)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title122","v":"Total depreciation"},{"$f":"SUM(H59:H63)","v":{"$error":"#N/A"}},{"$f":"title122","v":"Total depreciation"},{"$f":"SUM(J59:J63)","v":{"$error":"#N/A"}},{"$f":"title122","v":"Total depreciation"},{"$f":"SUM(L59:L63)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title123","v":"Maintenance cost"},"%",{"$f":"+'Data Entry Needs'!$H$39","v":0},null,{"$f":"+F65*H64","v":{"$error":"#N/A"}},null,{"$f":"+F65*$J$64","v":{"$error":"#N/A"}},null,{"$f":"+$F$65*L64","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H64:H65)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J64:J65)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L64:L65)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title51","v":"Other costs"},{"$f":"title39","v":"Unit"},"Rate (%)",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title124","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$40","v":0},null,{"$f":"+(H42+H43+H65)*$F$70","v":{"$error":"#N/A"}},null,{"$f":"+(J42+J43+J65)*$F$70","v":{"$error":"#N/A"}},null,{"$f":"+(L42+L43+L65)*$F$70","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title125","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$39","v":0},null,{"$f":"+(H38+H45+H70+H65)*$F$71","v":{"$error":"#N/A"}},null,{"$f":"+(J38+J45+J70+J65)*$F$71","v":{"$error":"#N/A"}},null,{"$f":"+(L38+L45+L70+L65)*$F$71","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title126","v":"Loan interest"},"USD",{"$f":"+$P$166","v":0},null,{"$f":"-FA10kW_OIL1!G90","v":{"$error":"#N/A"}},null,{"$f":"-FA40kW_OIL1!G90","v":{"$error":"#N/A"}},null,{"$f":"-FA100kW_OIL1!G90","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title127","v":"Income tax "},"USD",{"$f":"+'Data Entry Needs'!$H$48","v":0},null,{"$f":"-FA10kW_OIL1!C97","v":{"$error":"#N/A"}},null,{"$f":"-FA40kW_OIL1!C97","v":{"$error":"#N/A"}},null,{"$f":"-FA100kW_OIL1!C97","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H70:H72)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J70:J72)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L70:L72)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title132","v":"Share (%)"},"Total",{"$f":"title132","v":"Share (%)"},"Total",{"$f":"title132","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title128","v":"Total operating costs"},null,null,{"$f":"+H38+H45+H50+H55","v":{"$error":"#N/A"}},{"$f":"+G78/$G$81","v":{"$error":"#N/A"}},{"$f":"+J38+J45+J50+J55","v":{"$error":"#N/A"}},{"$f":"+I78/$I$81","v":{"$error":"#N/A"}},{"$f":"+L38+L45+L50+L55","v":{"$error":"#N/A"}},{"$f":"+K78/$K$81","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title129","v":"Total fixed costs"},null,null,{"$f":"+H66","v":{"$error":"#N/A"}},{"$f":"+G79/$G$81","v":{"$error":"#N/A"}},{"$f":"+J66","v":{"$error":"#N/A"}},{"$f":"+I79/$I$81","v":{"$error":"#N/A"}},{"$f":"+L66","v":{"$error":"#N/A"}},{"$f":"+K79/$K$81","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title130","v":"Total other costs"},null,null,{"$f":"+H74","v":{"$error":"#N/A"}},{"$f":"+G80/$G$81","v":{"$error":"#N/A"}},{"$f":"+J74","v":{"$error":"#N/A"}},{"$f":"+I80/$I$81","v":{"$error":"#N/A"}},{"$f":"+L74","v":{"$error":"#N/A"}},{"$f":"+K80/$K$81","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title131","v":"Total production costs"},null,null,{"$f":"SUM(G78:G80)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I78:I80)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K78:K80)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title133","v":"Power generation"}]
[]
[null,null,null,null,{"$f":"title39","v":"Unit"},null,{"$f":"title105","v":"Quantity "},null,{"$f":"title105","v":"Quantity "},null,{"$f":"title105","v":"Quantity "}]
[null,null,null,null,null,null,{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title39&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title133","v":"Power generation"},{"$f":"title135","v":"kWh/year"},null,{"$f":"+G30*H31*(1-$I$17)","v":0},null,{"$f":"+I30*J31*(1-$I$17)","v":0},null,{"$f":"+K30*L31*(1-$I$17)","v":0}]
[null,null,null,{"$f":"title134","v":"Electricity-self use"},{"$f":"title135","v":"kWh/year"},null,{"$f":"-G87*10%","v":0},null,{"$f":"-I87*10%","v":0},null,{"$f":"-K87*10%","v":0}]
[null,null,null,{"$f":"title82","v":"Power loss in distribution network"},{"$f":"title135","v":"kWh/year"},null,{"$f":"-G87*$I$16","v":0},null,{"$f":"-I87*$I$16","v":0},null,{"$f":"-K87*$I$16","v":0}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,{"$f":"SUM(G87:H89)","v":0},null,{"$f":"SUM(I87:J89)","v":0},null,{"$f":"SUM(K87:L89)","v":0}]
[]
[null,null,{"$f":"title136","v":"Total Production Cost+Distribution"}]
[]
[null,null,null,null,null,null,{"$f":"$G$29","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G30","v":10},null,{"$f":"+I30","v":40},null,{"$f":"+K30","v":100}]
[null,null,null,{"$f":"title137","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G81/G90","v":{"$error":"#N/A"}},null,{"$f":"I81/I90","v":{"$error":"#N/A"}},null,{"$f":"K81/K90","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title142","v":"Average loan interest"},{"$f":"title39","v":"Unit"},{"$f":"title56&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title120","v":"Total investment"},{"$f":"title138","v":"Loan amount"},{"$f":"title120","v":"Total investment"},{"$f":"title138","v":"Loan amount"},{"$f":"title120","v":"Total investment"},{"$f":"title138","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title138","v":"Loan amount"},"USD",{"$f":"+$N$13","v":0},{"$f":"G63","v":{"$error":"#N/A"}},{"$f":"$F$100*G100","v":{"$error":"#N/A"}},{"$f":"I63","v":{"$error":"#N/A"}},{"$f":"$F$100*I100","v":{"$error":"#N/A"}},{"$f":"K63","v":{"$error":"#N/A"}},{"$f":"$F$100*K100","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title57","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$H$101","v":0},null,{"$f":"+$J$101","v":0}]
[null,null,null,{"$f":"title139","v":"Loan payment"},{"$f":"title143","v":"USD/month"},null,null,{"$f":"PMT(H101/12,H104*12,H100,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(J101/12,J104*12,J100,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(L101/12,L104*12,L100,0)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title140","v":"Annual loan payment"},{"$f":"title144","v":"USD/year"},null,null,{"$f":"H102*12","v":{"$error":"#N/A"}},null,{"$f":"J102*12","v":{"$error":"#N/A"}},null,{"$f":"L102*12","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title58","v":"Loan terms"},{"$f":"title60","v":"year"},null,null,{"$f":"+$N$14","v":0},null,{"$f":"+H104","v":0},null,{"$f":"+J104","v":0}]
[null,null,null,{"$f":"title141","v":"Total loan payment"},"USD",null,null,{"$f":"H103*H104","v":{"$error":"#N/A"}},null,{"$f":"J103*J104","v":{"$error":"#N/A"}},null,{"$f":"L103*L104","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title126","v":"Loan interest"},"USD",null,null,{"$f":"H105+H100","v":{"$error":"#N/A"}},null,{"$f":"J105+J100","v":{"$error":"#N/A"}},null,{"$f":"L105+L100","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title142","v":"Average loan interest"},{"$f":"title144","v":"USD/year"},null,null,{"$f":"H106/$F$59","v":{"$error":"#N/A"}},null,{"$f":"J106/$F$59","v":{"$error":"#N/A"}},null,{"$f":"L106/$F$59","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Annual change in labor cost (%)",null,null,{"$f":"+'Data Entry Needs'!$AB$87","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Annual change in raw material cost (%)",null,null,{"$f":"+'Data Entry Needs'!$AB$86","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Annual change in elctricity price (%)",null,null,{"$f":"+'Data Entry Needs'!$AB$89","v":0}]

{"sheet":"FA10kW_OIL1","index":14,"n_rows":138,"n_cols":23,"rows_kept":138,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"title197","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 10 kW PROJECT"}]
[]
[]
[{"$f":"title198","v":"Revenues of SVO and power generation system"}]
[]
[null,{"$f":"title199","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title200","v":"Power generation capacity (kW)"},{"$f":"+COST_OIL1!$G$30","v":10},{"$f":"C9","v":10},{"$f":"D9","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[]
[null,{"$f":"title83","v":"Power loss due to operation (%)"},{"$f":"+COST_OIL1!$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":"title98","v":"Operating hours per year"},{"$f":"+COST_OIL1!$H$31","v":0},{"$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":"title76","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,{"$f":"title201","v":"Electricity generation (kWh per year)"},{"$f":"C9*C14*(1-C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title202","v":"Electricity - self use (kWh per year)"},{"$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":"title82&\" \"&title84","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_OIL1!$I$16","v":0},{"$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":"title203","v":"Total power sold to customers (kWh/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,{"$f":"title204","v":"Revenue from meal by-product (USD/year)"},{"$f":"+IF('Energy Demand'!C19=\"\",0,'Energy Demand'!$H$19)","v":{"$error":"#N/A"}},{"$f":"+C22","v":{"$error":"#N/A"}},{"$f":"+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title205","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"C23*(1+D24)","v":0},{"$f":"D23*(1+E24)","v":0},{"$f":"E23*(1+F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title206","v":"Increasing rate of price of electricity (%)"},{"$f":"+COST_OIL1!$P$167","v":0},{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title207","v":"Total income (USD/year)"},{"$f":"C20*C23+C22","v":{"$error":"#N/A"}},{"$f":"D20*D23+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,{"$f":"title208","v":"Project lifetime (years)"},20]
[null,{"$f":"title209","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title210","v":"Lifespan of the system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title211","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title212","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title213","v":"Capital and operating cost "}]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title214","v":"Direct capital cost (USD)"}]
[null,{"$f":"title116","v":"Equipments"},{"$f":"COST_OIL1!G59","v":{"$error":"#N/A"}}]
[null,{"$f":"title117","v":"Building"},{"$f":"COST_OIL1!G60","v":0}]
[null,{"$f":"title118","v":"Installation"},{"$f":"COST_OIL1!G61","v":0}]
[null,{"$f":"title119","v":"Distribution network"},{"$f":"COST_OIL1!G62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"SUM(C39:C42)","v":{"$error":"#N/A"}},{"$f":"D39+D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Capital cost (USD/kW)"},{"$f":"C43/C9","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title218","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title219","v":"Sub-total material cost (USD)"},{"$f":"C50+C58+C61","v":{"$error":"#N/A"}},{"$f":"D50+D58+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title220","v":"Biomass cost (USD/year)"},{"$f":"C51*C52","v":{"$error":"#N/A"}},{"$f":"D51*D52","v":{"$error":"#N/A"}},{"$f":"E51*E52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title221","v":"Biomass consumption (t per year)"},{"$f":"+COST_OIL1!$G$36","v":{"$error":"#N/A"}},{"$f":"+C51","v":{"$error":"#N/A"}},{"$f":"+D51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title222","v":"Biomass total price (USD/t)"},{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title223","v":"Biomass price (USD/t)"},{"$f":"+COST_OIL1!$F$36","v":0},{"$f":"C53*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title224","v":"Biomass transportation cost (USD/t)"},{"$f":"+C55*C56","v":0},{"$f":"C54*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title225","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_OIL1!$F$49","v":0}]
[null,{"$f":"title226","v":"Transportation distant (km)"},{"$f":"+COST_OIL1!$E$22","v":0}]
[]
[null,{"$f":"title227","v":"Diesel cost (USD/year)"},{"$f":"C59*C60","v":{"$error":"#DIV/0!"}},{"$f":"D59*D60","v":{"$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":"title228","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_OIL1!$G$37","v":{"$error":"#DIV/0!"}},{"$f":"+C59","v":{"$error":"#DIV/0!"}},{"$f":"+D59","v":{"$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,{"$f":"title229","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_OIL1!$F$37","v":0},{"$f":"C60*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title230","v":"Storage cost (USD/year)"},{"$f":"+COST_OIL1!$H$55","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Sub-total operating cost (USD)"},{"$f":"C63+C65+C66","v":{"$error":"#N/A"}},{"$f":"D63+D65+D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title232","v":"Labour cost (USD)"},{"$f":"COST_OIL1!H45","v":0},{"$f":"C63*(1+D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Escalation rate of labour cost (%)"},null,{"$f":"+COST_OIL1!$P$165","v":0},{"$f":"D64","v":0},{"$f":"E64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title124","v":"Plant overhead"},{"$f":"COST_OIL1!H70","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title125","v":"General and administrative cost"},{"$f":"COST_OIL1!H71","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$f":"D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_OIL1!H65","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$f":"D67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title235","v":"Sub-total of annual fixed cost (USD)"},{"$f":"COST_OIL1!H64","v":{"$error":"#N/A"}},{"$f":"C69","v":{"$error":"#N/A"}},{"$f":"D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title236","v":"Sub-total of storage cost (USD)"},{"$f":"+COST_OIL1!H55","v":{"$error":"#N/A"}},{"$f":"C71","v":{"$error":"#N/A"}},{"$f":"D71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title237","v":"Total operation and maintenance cost (USD)"},{"$f":"C49+C62+C67+C69+C71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title238","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C73/C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title54","v":"Financial parameters"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title239","v":"Raw material cost escalation rate (%)"},null,{"$f":"+COST_OIL1!$P$166","v":0},{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title70","v":"Inflation rate"},null,{"$f":"+COST_OIL1!$N$11","v":0},{"$f":"D79","v":0},{"$f":"E79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title55&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_OIL1!$N$10","v":0}]
[null,{"$f":"title56&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_OIL1!$N$13","v":0}]
[]
[null,{"$f":"title313","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title138&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C81*C43","v":{"$error":"#N/A"}}]
[null,{"$f":"title57&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_OIL1!$N$12","v":0}]
[null,{"$f":"title71","v":"Loan term (years)"},{"$f":"+COST_OIL1!$N$14","v":0}]
[null,{"$f":"title314","v":"Loan payment (USD/month)"},{"$f":"(PMT(C85/12,(12*C86),C84))","v":{"$error":"#N/A"}}]
[null,{"$f":"title315","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$86,$C$87*12,0)","v":0},{"$f":"IF(E77<=$C$86,$C$87*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title141&\" (USD)\"","v":"Total loan payment (USD)"},{"$f":"SUM(D88:W88)","v":0}]
[null,{"$f":"title316","v":"Loan interest payment (USD)"},{"$f":"C89+C84","v":{"$error":"#N/A"}},{"$f":"title322","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C90/C28","v":{"$error":"#N/A"}},{"$f":"title323","v":"USD per year"}]
[]
[{"$f":"title317","v":"Income tax analysis"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title318","v":"Effective income tax rate (%)"},{"$f":"+COST_OIL1!$F$73","v":0},{"$f":"C94","v":0},{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"IF(D119<0,0,-D94*D119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title320","v":"Total income tax (USD)"},{"$f":"SUM(D95:W95)","v":{"$error":"#N/A"}}]
[null,{"$f":"title321","v":"Income tax payment (USD per year)"},{"$f":"C96/$C$28","v":{"$error":"#N/A"}}]
[]
[{"$f":"title121","v":"Depreciation"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title324","v":"Depreciation method"},{"$f":"title325","v":"Straight-line"}]
[null,{"$f":"title122&\" (USD)\"","v":"Total depreciation (USD)"},null,{"$f":"COST_OIL1!H64","v":{"$error":"#N/A"}},{"$f":"D102","v":{"$error":"#N/A"}},{"$f":"E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title326","v":"Base case project"}]
[{"$f":"title327","v":"Summary of this project - before tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title328","v":"Total revenue (USD)"},null,{"$f":"D25","v":{"$error":"#N/A"}},{"$f":"E25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"-(C43-C84)","v":{"$error":"#N/A"}}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title330","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C107:C110)","v":{"$error":"#N/A"}},{"$f":"SUM(D107:D110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title331","v":"Summary of this project - after tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B107","v":"Total revenue (USD)"},{"$f":"C107","v":0},{"$f":"D107","v":{"$error":"#N/A"}},{"$f":"E107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title332","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D102","v":{"$error":"#N/A"}},{"$f":"-E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title333","v":"Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C115:C118)","v":0},{"$f":"SUM(D115:D118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"D95","v":{"$error":"#N/A"}},{"$f":"E95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title334","v":"Cash flow - after tax (USD)"},{"$f":"C108","v":{"$error":"#N/A"}},{"$f":"D111+D120","v":{"$error":"#N/A"}},{"$f":"E111+E120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title335","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title337","v":"Cumulative value of Net Profit - before tax"},{"$f":"C111","v":{"$error":"#N/A"}},{"$f":"C125+(D111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title338","v":"Cumulative value of Net Profit - after tax"},{"$f":"C121","v":{"$error":"#N/A"}},{"$f":"C126+(D121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title336","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title339","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C80,D111:W111)+C111","v":{"$error":"#N/A"}}]
[null,{"$f":"title340","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C130<0,title353,IRR(C111:W111,0.001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title345","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title342","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C80,D121:W121)+C121","v":{"$error":"#N/A"}}]
[null,{"$f":"title343","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C135<0,title353,IRR(C121:W121,0.000001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title346","v":"Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title344","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D120:W120)","v":{"$error":"#N/A"}}]

{"sheet":"FA40kW_OIL1","index":15,"n_rows":138,"n_cols":23,"rows_kept":138,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"title347","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 40 kW PROJECT"}]
[]
[]
[{"$f":"title198","v":"Revenues of SVO and power generation system"}]
[]
[null,{"$f":"title199","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title200","v":"Power generation capacity (kW)"},{"$f":"COST_OIL1!$I$30","v":40},{"$f":"C9","v":40},{"$f":"D9","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[]
[null,"Power lossses due to operation (%)",{"$f":"+COST_OIL1!$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":"title98","v":"Operating hours per year"},{"$f":"COST_OIL1!$J$31","v":0},{"$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":"title76","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,{"$f":"title201","v":"Electricity generation (kWh per year)"},{"$f":"C9*C14*(1-C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title202","v":"Electricity - self use (kWh per year)"},{"$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":"title82&\" \"&title84","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_OIL1!$I$16","v":0},{"$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":"title203","v":"Total power sold to customers (kWh/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,{"$f":"title204","v":"Revenue from meal by-product (USD/year)"},{"$f":"+IF('Energy Demand'!C19=\"\",0,'Energy Demand'!$J$19)","v":{"$error":"#N/A"}},{"$f":"+C22","v":{"$error":"#N/A"}},{"$f":"+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title205","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"C23*(1+D24)","v":0},{"$f":"D23*(1+E24)","v":0},{"$f":"E23*(1+F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title206","v":"Increasing rate of price of electricity (%)"},{"$f":"+COST_OIL1!$P$167","v":0},{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title207","v":"Total income (USD/year)"},{"$f":"C20*C23+C22","v":{"$error":"#N/A"}},{"$f":"D20*D23+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,{"$f":"title208","v":"Project lifetime (years)"},20]
[null,{"$f":"title209","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title210","v":"Lifespan of the system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title211","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title212","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title213","v":"Capital and operating cost "}]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title214","v":"Direct capital cost (USD)"}]
[null,{"$f":"title116","v":"Equipments"},{"$f":"COST_OIL1!I59","v":{"$error":"#N/A"}}]
[null,{"$f":"title117","v":"Building"},{"$f":"COST_OIL1!I60","v":0}]
[null,{"$f":"title118","v":"Installation"},{"$f":"COST_OIL1!I61","v":0}]
[null,{"$f":"title119","v":"Distribution network"},{"$f":"COST_OIL1!I62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"SUM(C39:C42)","v":{"$error":"#N/A"}},{"$f":"D39+D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Capital cost (USD/kW)"},{"$f":"C43/C9","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title218","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title219","v":"Sub-total material cost (USD)"},{"$f":"C50+C58+C61","v":{"$error":"#N/A"}},{"$f":"D50+D58+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title220","v":"Biomass cost (USD/year)"},{"$f":"C51*C52","v":{"$error":"#N/A"}},{"$f":"D51*D52","v":{"$error":"#N/A"}},{"$f":"E51*E52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title221","v":"Biomass consumption (t per year)"},{"$f":"+COST_OIL1!$I$36","v":{"$error":"#N/A"}},{"$f":"+C51","v":{"$error":"#N/A"}},{"$f":"+D51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title222","v":"Biomass total price (USD/t)"},{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title223","v":"Biomass price (USD/t)"},{"$f":"+COST_OIL1!$F$36","v":0},{"$f":"C53*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title224","v":"Biomass transportation cost (USD/t)"},{"$f":"+C55*C56","v":0},{"$f":"C54*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title225","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_OIL1!$F$49","v":0}]
[null,{"$f":"title226","v":"Transportation distant (km)"},{"$f":"+COST_OIL1!$E$23","v":0}]
[]
[null,{"$f":"title227","v":"Diesel cost (USD/year)"},{"$f":"C59*C60","v":{"$error":"#DIV/0!"}},{"$f":"D59*D60","v":{"$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":"title228","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_OIL1!$I$37","v":{"$error":"#DIV/0!"}},{"$f":"+C59","v":{"$error":"#DIV/0!"}},{"$f":"+D59","v":{"$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,{"$f":"title229","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_OIL1!$F$37","v":0},{"$f":"C60*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title230","v":"Storage cost (USD/year)"},{"$f":"+COST_OIL1!$J$55","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Sub-total operating cost (USD)"},{"$f":"C63+C65+C66","v":{"$error":"#N/A"}},{"$f":"D63+D65+D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title232","v":"Labour cost (USD)"},{"$f":"COST_OIL1!J45","v":0},{"$f":"C63*(1+D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Escalation rate of labour cost (%)"},null,{"$f":"+COST_OIL1!$P$165","v":0},{"$f":"D64","v":0},{"$f":"E64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title124","v":"Plant overhead"},{"$f":"COST_OIL1!J70","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title125","v":"General and administrative cost"},{"$f":"COST_OIL1!J71","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_OIL1!J65","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title235","v":"Sub-total of annual fixed cost (USD)"},{"$f":"COST_OIL1!J64","v":{"$error":"#N/A"}},{"$f":"C69","v":{"$error":"#N/A"}},{"$f":"D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title236","v":"Sub-total of storage cost (USD)"},{"$f":"+COST_OIL1!J55","v":{"$error":"#N/A"}},{"$f":"C71","v":{"$error":"#N/A"}},{"$f":"D71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title237","v":"Total operation and maintenance cost (USD)"},{"$f":"C49+C62+C67+C69+C71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title238","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C73/C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title54","v":"Financial parameters"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title239","v":"Raw material cost escalation rate (%)"},null,{"$f":"+COST_OIL1!$P$166","v":0},{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title70&\" (%)\"","v":"Inflation rate (%)"},null,{"$f":"+COST_OIL1!$N$11","v":0},{"$f":"D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title55&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_OIL1!$N$10","v":0}]
[null,{"$f":"title56&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_OIL1!$N$13","v":0}]
[]
[null,{"$f":"title313","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title138&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C81*C43","v":{"$error":"#N/A"}}]
[null,{"$f":"title57&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_OIL1!$N$12","v":0}]
[null,{"$f":"title71","v":"Loan term (years)"},{"$f":"+COST_OIL1!$N$14","v":0}]
[null,{"$f":"title314","v":"Loan payment (USD/month)"},{"$f":"(PMT(C85/12,(12*C86),C84))","v":{"$error":"#N/A"}}]
[null,{"$f":"title315","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$86,$C$87*12,0)","v":0},{"$f":"IF(E77<=$C$86,$C$87*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title141&\" (USD)\"","v":"Total loan payment (USD)"},{"$f":"SUM(D88:W88)","v":0}]
[null,{"$f":"title316","v":"Loan interest payment (USD)"},{"$f":"C89+C84","v":{"$error":"#N/A"}},{"$f":"title322","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C90/C28","v":{"$error":"#N/A"}},{"$f":"title323","v":"USD per year"}]
[]
[{"$f":"title317","v":"Income tax analysis"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title318","v":"Effective income tax rate (%)"},{"$f":"+COST_OIL1!$F$73","v":0},{"$f":"C94","v":0},{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"IF(D119<0,0,-D94*D119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title320","v":"Total income tax (USD)"},{"$f":"SUM(D95:W95)","v":{"$error":"#N/A"}}]
[null,{"$f":"title321","v":"Income tax payment (USD per year)"},{"$f":"C96/$C$28","v":{"$error":"#N/A"}}]
[]
[{"$f":"title121","v":"Depreciation"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title324","v":"Depreciation method"},{"$f":"title325","v":"Straight-line"}]
[null,{"$f":"title122&\" (USD)\"","v":"Total depreciation (USD)"},null,{"$f":"COST_OIL1!J64","v":{"$error":"#N/A"}},{"$f":"D102","v":{"$error":"#N/A"}},{"$f":"E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title326","v":"Base case project"}]
[{"$f":"title327","v":"Summary of this project - before tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title328","v":"Total revenue (USD)"},null,{"$f":"D25","v":{"$error":"#N/A"}},{"$f":"E25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"-(C43-C84)","v":{"$error":"#N/A"}}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$f":"-E73+E69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title330","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C107:C110)","v":{"$error":"#N/A"}},{"$f":"SUM(D107:D110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title331","v":"Summary of this project - after tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B107","v":"Total revenue (USD)"},{"$f":"C107","v":0},{"$f":"D107","v":{"$error":"#N/A"}},{"$f":"E107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title332","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D102","v":{"$error":"#N/A"}},{"$f":"-E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title333","v":"Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C115:C118)","v":0},{"$f":"SUM(D115:D118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"D95","v":{"$error":"#N/A"}},{"$f":"E95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title334","v":"Cash flow - after tax (USD)"},{"$f":"C108","v":{"$error":"#N/A"}},{"$f":"D111+D120","v":{"$error":"#N/A"}},{"$f":"E111+E120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title335","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title337","v":"Cumulative value of Net Profit - before tax"},{"$f":"C111","v":{"$error":"#N/A"}},{"$f":"C125+(D111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title338","v":"Cumulative value of Net Profit - after tax"},{"$f":"C121","v":{"$error":"#N/A"}},{"$f":"C126+(D121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title336","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title339","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C80,D111:W111)+C111","v":{"$error":"#N/A"}}]
[null,{"$f":"title340","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C130<0,title353,IRR(C111:W111,0.001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title345","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title342","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C80,D121:W121)+C121","v":{"$error":"#N/A"}}]
[null,{"$f":"title343","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C135<0,title353,IRR(C121:W121,0.000001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title346","v":"Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title344","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D120:W120)","v":{"$error":"#N/A"}}]

{"sheet":"FA100kW_OIL1","index":16,"n_rows":138,"n_cols":23,"rows_kept":138,"cut":false,"hidden":true,"merged":[]}
[]
[null,"FINANCIAL EVALUATION OF SVO + RURAL ELECTRICITY AND/OR HEAT 100 kW PROJECT"]
[]
[]
[{"$f":"title198","v":"Revenues of SVO and power generation system"}]
[]
[null,{"$f":"title199","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,{"$f":"title200","v":"Power generation capacity (kW)"},{"$f":"COST_OIL1!$K$30","v":100},{"$f":"C9","v":100},{"$f":"D9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[]
[null,"Power lossses due to operation (%)",{"$f":"+COST_OIL1!$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":"title98","v":"Operating hours per year"},{"$f":"COST_OIL1!$L$31","v":0},{"$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":"title76","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,{"$f":"title201","v":"Electricity generation (kWh per year)"},{"$f":"C9*C14*(1-C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title202","v":"Electricity - self use (kWh per year)"},{"$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":"title82&\" \"&title84","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_OIL1!$I$16","v":0},{"$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":"title203","v":"Total power sold to customers (kWh/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,{"$f":"title204","v":"Revenue from meal by-product (USD/year)"},{"$f":"+IF('Energy Demand'!C19=\"\",0,'Energy Demand'!$L$19)","v":{"$error":"#N/A"}},{"$f":"+C22","v":{"$error":"#N/A"}},{"$f":"+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title205","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"C23*(1+D24)","v":0},{"$f":"D23*(1+E24)","v":0},{"$f":"E23*(1+F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title206","v":"Increasing rate of price of electricity (%)"},{"$f":"+COST_OIL1!$P$167","v":0},{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title207","v":"Total income (USD/year)"},{"$f":"C20*C23+C22","v":{"$error":"#N/A"}},{"$f":"D20*D23+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,{"$f":"title208","v":"Project lifetime (years)"},20]
[null,{"$f":"title209","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title210","v":"Lifespan of the system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title211","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title212","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title213","v":"Capital and operating cost "}]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title214","v":"Direct capital cost (USD)"}]
[null,{"$f":"title116","v":"Equipments"},{"$f":"COST_OIL1!K59","v":{"$error":"#N/A"}}]
[null,{"$f":"title117","v":"Building"},{"$f":"COST_OIL1!K60","v":0}]
[null,{"$f":"title118","v":"Installation"},{"$f":"COST_OIL1!K61","v":0}]
[null,{"$f":"title119","v":"Distribution network"},{"$f":"COST_OIL1!K62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"SUM(C39:C42)","v":{"$error":"#N/A"}},{"$f":"D39+D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Capital cost (USD/kW)"},{"$f":"C43/C9","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title218","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title219","v":"Sub-total material cost (USD)"},{"$f":"C50+C58+C61","v":{"$error":"#N/A"}},{"$f":"D50+D58+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title220","v":"Biomass cost (USD/year)"},{"$f":"C51*C52","v":{"$error":"#N/A"}},{"$f":"D51*D52","v":{"$error":"#N/A"}},{"$f":"E51*E52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title221","v":"Biomass consumption (t per year)"},{"$f":"+COST_OIL1!$K$36","v":{"$error":"#N/A"}},{"$f":"+C51","v":{"$error":"#N/A"}},{"$f":"+D51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title222","v":"Biomass total price (USD/t)"},{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title223","v":"Biomass price (USD/t)"},{"$f":"+COST_OIL1!$F$36","v":0},{"$f":"C53*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title224","v":"Biomass transportation cost (USD/t)"},{"$f":"+C55*C56","v":0},{"$f":"C54*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title225","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_OIL1!$F$49","v":0}]
[null,{"$f":"title226","v":"Transportation distant (km)"},{"$f":"+COST_OIL1!$K$22","v":0}]
[]
[null,{"$f":"title227","v":"Diesel cost (USD/year)"},{"$f":"C59*C60","v":{"$error":"#DIV/0!"}},{"$f":"D59*D60","v":{"$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":"title228","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_OIL1!$K$37","v":{"$error":"#DIV/0!"}},{"$f":"+C59","v":{"$error":"#DIV/0!"}},{"$f":"+D59","v":{"$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,{"$f":"title229","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_OIL1!$F$37","v":0},{"$f":"C60*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title230","v":"Storage cost (USD/year)"},{"$f":"+COST_OIL1!$L$55","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Sub-total operating cost (USD)"},{"$f":"C63+C65+C66","v":{"$error":"#N/A"}},{"$f":"D63+D65+D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title232","v":"Labour cost (USD)"},{"$f":"COST_OIL1!L45","v":0},{"$f":"C63*(1+D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Escalation rate of labour cost (%)"},null,{"$f":"+COST_OIL1!$P$165","v":0},{"$f":"D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title124","v":"Plant overhead"},{"$f":"COST_OIL1!L70","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title125","v":"General and administrative cost"},{"$f":"COST_OIL1!L71","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_OIL1!L65","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title235","v":"Sub-total of annual fixed cost (USD)"},{"$f":"COST_OIL1!L64","v":{"$error":"#N/A"}},{"$f":"C69","v":{"$error":"#N/A"}},{"$f":"D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title236","v":"Sub-total of storage cost (USD)"},{"$f":"+COST_OIL1!L55","v":{"$error":"#N/A"}},{"$f":"C71","v":{"$error":"#N/A"}},{"$f":"D71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title237","v":"Total operation and maintenance cost (USD)"},{"$f":"C49+C62+C67+C69+C71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title238","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C73/C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title54","v":"Financial parameters"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title239","v":"Raw material cost escalation rate (%)"},null,{"$f":"+COST_OIL1!$P$166","v":0},{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U78","v":0},{"$f":"V78","v":0}]
[null,{"$f":"title70&\" (%)\"","v":"Inflation rate (%)"},null,{"$f":"+COST_OIL1!$N$11","v":0},{"$f":"D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U79","v":0},{"$f":"V79","v":0}]
[null,{"$f":"title55&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_OIL1!$N$10","v":0}]
[null,{"$f":"title56&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_OIL1!$N$13","v":0}]
[]
[null,{"$f":"title313","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD)",{"$f":"C81*C43","v":{"$error":"#N/A"}}]
[null,{"$f":"title57&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_OIL1!$N$12","v":0}]
[null,{"$f":"title71","v":"Loan term (years)"},{"$f":"+COST_OIL1!$N$14","v":0}]
[null,{"$f":"title314","v":"Loan payment (USD/month)"},{"$f":"(PMT(C85/12,(12*C86),C84))","v":{"$error":"#N/A"}}]
[null,{"$f":"title315","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$86,$C$87*12,0)","v":0},{"$f":"IF(E77<=$C$86,$C$87*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title141&\" (USD)\"","v":"Total loan payment (USD)"},{"$f":"SUM(D88:W88)","v":0}]
[null,{"$f":"title316","v":"Loan interest payment (USD)"},{"$f":"C89+C84","v":{"$error":"#N/A"}},{"$f":"title322","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C90/C28","v":{"$error":"#N/A"}},{"$f":"title323","v":"USD per year"}]
[]
[{"$f":"title317","v":"Income tax analysis"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title318","v":"Effective income tax rate (%)"},{"$f":"+COST_OIL1!$F$73","v":0},{"$f":"C94","v":0},{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"IF(D119<0,0,-D94*D119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title320","v":"Total income tax (USD)"},{"$f":"SUM(D95:W95)","v":{"$error":"#N/A"}}]
[null,{"$f":"title321","v":"Income tax payment (USD per year)"},{"$f":"C96/$C$28","v":{"$error":"#N/A"}}]
[]
[{"$f":"title121","v":"Depreciation"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title324","v":"Depreciation method"},{"$f":"title325","v":"Straight-line"}]
[null,{"$f":"title122&\" (USD)\"","v":"Total depreciation (USD)"},null,{"$f":"COST_OIL1!L64","v":{"$error":"#N/A"}},{"$f":"D102","v":{"$error":"#N/A"}},{"$f":"E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title326","v":"Base case project"}]
[{"$f":"title327","v":"Summary of this project - before tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title328","v":"Total revenue (USD)"},null,{"$f":"D25","v":{"$error":"#N/A"}},{"$f":"E25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"-(C43-C84)","v":{"$error":"#N/A"}}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title330","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C107:C110)","v":{"$error":"#N/A"}},{"$f":"SUM(D107:D110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title331","v":"Summary of this project - after tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B107","v":"Total revenue (USD)"},{"$f":"C107","v":0},{"$f":"D107","v":{"$error":"#N/A"}},{"$f":"E107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title332","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D102","v":{"$error":"#N/A"}},{"$f":"-E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title333","v":"Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C115:C118)","v":0},{"$f":"SUM(D115:D118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"D95","v":{"$error":"#N/A"}},{"$f":"E95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title334","v":"Cash flow - after tax (USD)"},{"$f":"C108","v":{"$error":"#N/A"}},{"$f":"D111+D120","v":{"$error":"#N/A"}},{"$f":"E111+E120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title335","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title337","v":"Cumulative value of Net Profit - before tax"},{"$f":"C111","v":{"$error":"#N/A"}},{"$f":"C125+(D111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title338","v":"Cumulative value of Net Profit - after tax"},{"$f":"C121","v":{"$error":"#N/A"}},{"$f":"C126+(D121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title336","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title339","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C80,D111:W111)+C111","v":{"$error":"#N/A"}}]
[null,{"$f":"title340","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C130<0,title353,IRR(C111:W111,0.001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title345","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title342","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C80,D121:W121)+C121","v":{"$error":"#N/A"}}]
[null,{"$f":"title343","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C135<0,title353,IRR(C121:W121,0.000001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title346","v":"Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title344","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D120:W120)","v":{"$error":"#N/A"}}]

{"sheet":"COST(ADJUSTED)_OIL2","index":17,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,2,2,7],[5,5,5,7]]}
[]
[]
[null,null,{"$f":"+UPPER(\"DETAILED INVESTEMET OF SVO+RURAL ELECTRICITY AND/OR HEAT FROM \"&'Data Entry Needs'!$E$9)","v":"DETAILED INVESTEMET OF SVO+RURAL ELECTRICITY AND/OR HEAT FROM PLEASE SELECT"}]
[]
[]
[null,null,null,null,null,{"$f":"title97","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,10,40,100]
[null,null,null,{"$f":"title20","v":"Feedstock"},"t/year",{"$f":"+COST_OIL2!G36","v":{"$error":"#N/A"}},{"$f":"+COST_OIL2!I36","v":{"$error":"#N/A"}},{"$f":"+COST_OIL2!K36","v":{"$error":"#N/A"}}]
[null,null,null,"Operating period","h/year",{"$f":"+COST_OIL2!H31","v":0},{"$f":"+COST_OIL2!J31","v":0},{"$f":"+COST_OIL2!L31","v":0}]
[null,null,null,"Households","Household",{"$f":"+COST_OIL2!G90/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_OIL2!I90/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_OIL2!K90/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}}]
[null,null,"Estimated distance covered (m)","m/household",10,{"$f":"+F10*$E$11","v":{"$error":"#DIV/0!"}},{"$f":"+G10*$E$11","v":{"$error":"#DIV/0!"}},{"$f":"+H10*$E$11","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Pretreatment"]
[null,null,"Connection and earthing","%",{"$f":"+VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$4:$N$9,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"+$E$14*F23","v":{"$error":"#N/A"}},{"$f":"+$E$14*G23","v":{"$error":"#N/A"}},{"$f":"+$E$14*H23","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F14)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(G14)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(H14)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title116","v":"Equipments"}]
[null,null,"Oilseed Press ","USDh/kg",33.299999999999997,{"$f":"+F$8*1000*$E17/F$9","v":{"$error":"#N/A"}},{"$f":"+G$8*1000*$E17/G$9","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,"Dehulling","USDh/kg",27.5,{"$f":"+F$8*1000*$E18/F$9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Filtrat","USDh/kg",23.75,{"$f":"+F$8*1000*$E19/F$9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Engine","USD/kW",171.43,{"$f":"+F$7*$E20","v":1714.3000000000002},{"$f":"+G$7*$E20","v":6857.2000000000007},17143]
[null,null,"Generator","USD/kW",184,{"$f":"+F$7*$E21","v":1840},7360,18400]
[null,null,"Adaptation to SVO","USD/kW",41.5,{"$f":"+F$7*$E22","v":415},1660,4150]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F17:F22)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(G17:G22)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(H17:H22)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title117","v":"Building"}]
[null,null,"Civil work (Building, generator platform etc.)","USD/kW",null,{"$f":"19.656* F7+ 1713.4","v":1909.96},{"$f":"19.656* G7+ 1713.4","v":2499.6400000000003},{"$f":"19.656* H7+ 1713.4","v":3679}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F25)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(G25)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(H25)*('Data Entry Needs'!$H$44/148.735061895476)","v":0}]
[null,null,{"$f":"title118","v":"Installation"}]
[null,null,"Connection and earthing","USD/kW",27.142857142857142,{"$f":"($E$28*F7)","v":271.42857142857144},{"$f":"($E$28*G7)","v":1085.7142857142858},{"$f":"($E$28*H7)","v":2714.2857142857142}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F28)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(G28)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(H28)*('Data Entry Needs'!$H$44/148.735061895476)","v":0}]
[null,null,{"$f":"title119","v":"Distribution network"}]
[null,null,"Primary electricity cable","USD/m",7.4539999999999997,{"$f":"+F$11*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+G$11*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+H$11*$E31","v":{"$error":"#DIV/0!"}}]
[null,null,"Secondary cable, installation and meter","USD/household",164,{"$f":"+F$10*$E32","v":{"$error":"#DIV/0!"}},{"$f":"+G$10*$E32","v":{"$error":"#DIV/0!"}},{"$f":"+H$10*$E32","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F31:F32)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G31:G32)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H31:H32)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST(ADJUSTED)_OIL3","index":18,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,2,2,7],[5,5,5,7]]}
[]
[]
[null,null,{"$f":"+UPPER(\"DETAILED INVESTEMET OF SVO+RURAL ELECTRICITY AND/OR HEAT FROM \"&'Data Entry Needs'!$F$9)","v":"DETAILED INVESTEMET OF SVO+RURAL ELECTRICITY AND/OR HEAT FROM PLEASE SELECT"}]
[]
[]
[null,null,null,null,null,{"$f":"title97","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,10,40,100]
[null,null,null,{"$f":"title20","v":"Feedstock"},"t/year",{"$f":"+COST_OIL3!G36","v":{"$error":"#N/A"}},{"$f":"+COST_OIL3!I36","v":{"$error":"#N/A"}},{"$f":"+COST_OIL3!K36","v":{"$error":"#N/A"}}]
[null,null,null,"Operating period","h/year",{"$f":"+COST_OIL3!H31","v":0},{"$f":"+COST_OIL3!J31","v":0},{"$f":"+COST_OIL3!L31","v":0}]
[null,null,null,"Households","Household",{"$f":"+COST_OIL3!G90/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_OIL3!I90/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_OIL3!K90/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}}]
[null,null,"Estimated distance covered (m)","m/household",10,{"$f":"+F10*$E$11","v":{"$error":"#DIV/0!"}},{"$f":"+G10*$E$11","v":{"$error":"#DIV/0!"}},{"$f":"+H10*$E$11","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Pretreatment"]
[null,null,"Connection and earthing","%",{"$f":"+VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$4:$N$9,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"+$E$14*F23","v":{"$error":"#N/A"}},{"$f":"+$E$14*G23","v":{"$error":"#N/A"}},{"$f":"+$E$14*H23","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F14)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(G14)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(H14)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title116","v":"Equipments"}]
[null,null,"Oilseed Press ","USDh/kg",33.299999999999997,{"$f":"+F$8*1000*$E17/F$9","v":{"$error":"#N/A"}},{"$f":"+G$8*1000*$E17/G$9","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,"Dehulling","USDh/kg",27.5,{"$f":"+F$8*1000*$E18/F$9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Filtrat","USDh/kg",23.75,{"$f":"+F$8*1000*$E19/F$9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Engine","USD/kW",171.43,{"$f":"+F$7*$E20","v":1714.3000000000002},{"$f":"+G$7*$E20","v":6857.2000000000007},17143]
[null,null,"Generator","USD/kW",184,{"$f":"+F$7*$E21","v":1840},7360,18400]
[null,null,"Adaptation to SVO","USD/kW",41.5,{"$f":"+F$7*$E22","v":415},1660,4150]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F17:F22)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(G17:G22)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(H17:H22)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title117","v":"Building"}]
[null,null,"Civil work (Building, generator platform etc.)","USD/kW",null,{"$f":"19.656* F7+ 1713.4","v":1909.96},{"$f":"19.656* G7+ 1713.4","v":2499.6400000000003},{"$f":"19.656* H7+ 1713.4","v":3679}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F25)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(G25)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(H25)*('Data Entry Needs'!$H$44/148.735061895476)","v":0}]
[null,null,{"$f":"title118","v":"Installation"}]
[null,null,"Connection and earthing","USD/kW",27.142857142857142,{"$f":"($E$28*F7)","v":271.42857142857144},{"$f":"($E$28*G7)","v":1085.7142857142858},{"$f":"($E$28*H7)","v":2714.2857142857142}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F28)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(G28)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(H28)*('Data Entry Needs'!$H$44/148.735061895476)","v":0}]
[null,null,{"$f":"title119","v":"Distribution network"}]
[null,null,"Primary electricity cable","USD/m",7.4539999999999997,{"$f":"+F$11*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+G$11*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+H$11*$E31","v":{"$error":"#DIV/0!"}}]
[null,null,"Secondary cable, installation and meter","USD/household",164,{"$f":"+F$10*$E32","v":{"$error":"#DIV/0!"}},{"$f":"+G$10*$E32","v":{"$error":"#DIV/0!"}},{"$f":"+H$10*$E32","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F31:F32)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G31:G32)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H31:H32)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST(ADJUSTED)_OIL4","index":19,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,2,2,7],[5,5,5,7]]}
[]
[]
[null,null,{"$f":"+UPPER(\"DETAILED INVESTEMET OF SVO+RURAL ELECTRICITY AND/OR HEAT FROM \"&'Data Entry Needs'!$F$9)","v":"DETAILED INVESTEMET OF SVO+RURAL ELECTRICITY AND/OR HEAT FROM PLEASE SELECT"}]
[]
[]
[null,null,null,null,null,{"$f":"title97","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,10,40,100]
[null,null,null,{"$f":"title20","v":"Feedstock"},"t/year",{"$f":"+COST_OIL4!G36","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!I36","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!K36","v":{"$error":"#N/A"}}]
[null,null,null,"Operating period","h/year",{"$f":"+COST_OIL4!H31","v":0},{"$f":"+COST_OIL4!J31","v":0},{"$f":"+COST_OIL4!L31","v":0}]
[null,null,null,"Households","Household",{"$f":"+COST_OIL4!G90/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_OIL4!I90/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}},{"$f":"+COST_OIL4!K90/('Energy Demand'!$F$8*12)","v":{"$error":"#DIV/0!"}}]
[null,null,"Estimated distance covered (m)","m/household",10,{"$f":"+F10*$E$11","v":{"$error":"#DIV/0!"}},{"$f":"+G10*$E$11","v":{"$error":"#DIV/0!"}},{"$f":"+H10*$E$11","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Pretreatment"]
[null,null,"Connection and earthing","%",{"$f":"+VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$4:$N$9,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"+$E$14*F23","v":{"$error":"#N/A"}},{"$f":"+$E$14*G23","v":{"$error":"#N/A"}},{"$f":"+$E$14*H23","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F14)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(G14)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(H14)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title116","v":"Equipments"}]
[null,null,"Oilseed Press ","USDh/kg",33.299999999999997,{"$f":"+F$8*1000*$E17/F$9","v":{"$error":"#N/A"}},{"$f":"+G$8*1000*$E17/G$9","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,"Dehulling","USDh/kg",27.5,{"$f":"+F$8*1000*$E18/F$9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Filtrat","USDh/kg",23.75,{"$f":"+F$8*1000*$E19/F$9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Engine","USD/kW",171.43,{"$f":"+F$7*$E20","v":1714.3000000000002},{"$f":"+G$7*$E20","v":6857.2000000000007},17143]
[null,null,"Generator","USD/kW",184,{"$f":"+F$7*$E21","v":1840},7360,18400]
[null,null,"Adaptation to SVO","USD/kW",41.5,{"$f":"+F$7*$E22","v":415},1660,4150]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F17:F22)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(G17:G22)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}},{"$f":"SUM(H17:H22)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title117","v":"Building"}]
[null,null,"Civil work (Building, generator platform etc.)","USD/kW",null,{"$f":"19.656* F7+ 1713.4","v":1909.96},{"$f":"19.656* G7+ 1713.4","v":2499.6400000000003},{"$f":"19.656* H7+ 1713.4","v":3679}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F25)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(G25)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(H25)*('Data Entry Needs'!$H$44/148.735061895476)","v":0}]
[null,null,{"$f":"title118","v":"Installation"}]
[null,null,"Connection and earthing","USD/kW",27.142857142857142,{"$f":"($E$28*F7)","v":271.42857142857144},{"$f":"($E$28*G7)","v":1085.7142857142858},{"$f":"($E$28*H7)","v":2714.2857142857142}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F28)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(G28)*('Data Entry Needs'!$H$44/148.735061895476)","v":0},{"$f":"SUM(H28)*('Data Entry Needs'!$H$44/148.735061895476)","v":0}]
[null,null,{"$f":"title119","v":"Distribution network"}]
[null,null,"Primary electricity cable","USD/m",7.4539999999999997,{"$f":"+F$11*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+G$11*$E31","v":{"$error":"#DIV/0!"}},{"$f":"+H$11*$E31","v":{"$error":"#DIV/0!"}}]
[null,null,"Secondary cable, installation and meter","USD/household",164,{"$f":"+F$10*$E32","v":{"$error":"#DIV/0!"}},{"$f":"+G$10*$E32","v":{"$error":"#DIV/0!"}},{"$f":"+H$10*$E32","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"title102","v":"Subtotal"},{"$f":"SUM(F31:F32)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G31:G32)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H31:H32)*('Data Entry Needs'!$H$44/148.735061895476)","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST_OIL2","index":20,"n_rows":167,"n_cols":16,"rows_kept":167,"cut":false,"hidden":false,"merged":[[29,6,29,7],[29,8,29,9],[29,10,29,11],[2,2,2,13],[5,2,5,3],[5,4,5,6],[28,6,28,11],[67,3,68,3],[67,4,68,4],[67,5,68,5],[33,3,34,3],[33,4,34,4],[39,3,40,3],[39,4,40,4],[46,3,47,3],[46,4,47,4],[51,3,52,3],[51,4,52,4],[56,3,57,3],[56,4,57,4],[56,5,57,5],[75,3,76,3],[75,4,76,4],[75,5,76,5],[84,3,85,3],[84,4,85,4],[84,5,85,5],[84,6,84,7],[84,8,84,9],[84,10,84,11],[85,6,85,7],[85,8,85,9],[85,10,85,11],[86,6,86,7],[86,8,86,9],[86,10,86,11],[87,6,87,7],[87,8,87,9],[87,10,87,11],[88,6,88,7],[88,8,88,9],[88,10,88,11],[89,6,89,7],[89,8,89,9],[89,10,89,11],[97,3,98,3],[97,4,98,4],[97,5,98,5],[93,6,93,11],[94,6,94,7],[94,8,94,9],[94,10,94,11],[95,6,95,7],[95,8,95,9],[95,10,95,11]]}
[]
[]
[null,null,{"$f":"+UPPER(title72&\" \"&'Data Entry Needs'!$E$9)","v":"PROCESSING COSTS FOR SVO + RURAL ELECTRIFICATION FROM PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title17","v":"Use white cells to input data"},null,{"$f":"title18","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title73","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title74","v":"Summary of Operational Parameters"},null,null,null,{"$f":"PROPER(title54)","v":"Financial Parameters"}]
[]
[null,null,{"$f":"title75","v":"Feedstock available (t/year)"},null,{"$f":"+'Data Entry Needs'!$E$10","v":0},null,{"$f":"title76","v":"Capacity utilization factor"},null,{"$f":"H31/8760","v":0},null,{"$f":"title55&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$43","v":0}]
[null,null,{"$f":"title25","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$E$14","v":0},null,{"$f":"title77","v":"Calorific value (kWh/kg oil)"},null,{"$f":"+VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$2:$J$12,3,FALSE)/3.6","v":{"$error":"#N/A"}},null,{"$f":"title70","v":"Inflation rate"},null,null,{"$f":"+'Data Entry Needs'!$D$47","v":0}]
[null,null,{"$f":"title22","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$E$11","v":0},null,{"$f":"title78","v":"Oil extraction efficiency"},null,{"$f":"+VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$4:$L$9,6,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"title57&\" (%)\"","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$45","v":0}]
[null,null,{"$f":"title23","v":"Oil content (%)"},null,{"$f":"+'Data Entry Needs'!$E$12","v":{"$error":"#N/A"}},null,{"$f":"title79","v":"Residual oil in cake/meal"},null,{"$f":"+VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$4:$M$9,7,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"title56&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$44","v":0}]
[null,null,{"$f":"+IF(VLOOKUP('Data Entry Needs'!$E$9,dummy_database!$G$2:$K$13,5,FALSE)=title148,'Data Entry Needs'!$E$9&title149,\"\")","v":{"$error":"#N/A"}},null,null,null,{"$f":"title80","v":"Engine efficiency (%)"},null,null,null,{"$f":"title71","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$46","v":0}]
[null,null,null,null,null,null,{"$f":"title81","v":"Operating hours per day"},null,null,null,{"$f":"+IF('Data Entry Needs'!$AA$80=1,'Data Entry Needs'!$C$20,'Data Entry Needs'!$C$24)","v":"Comparative production cost of electricity"},null,null,{"$f":"+'Data Entry Needs'!$AB$80","v":0}]
[null,null,null,null,null,null,{"$f":"title82","v":"Power loss in distribution network"}]
[null,null,null,null,null,null,{"$f":"title83","v":"Power loss due to operation (%)"}]
[]
[]
[null,null,{"$f":"title85","v":"Transport Distance of Feedstock"},null,null,{"$f":"title88","v":"Transport Quantity"},null,null,{"$f":"title85","v":"Transport Distance of Feedstock"},null,null,{"$f":"title88","v":"Transport Quantity"}]
[]
[null,null,{"$f":"title86","v":"Distance small scale production (km)"},null,null,{"$f":"title89","v":"Small scale (t/year)"},null,{"$f":"+$G$36","v":{"$error":"#N/A"}},{"$f":"title91","v":"Distance large scale production (km)"},null,null,{"$f":"title93","v":"Large scale (t/year)"},null,{"$f":"+$K$36","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title87","v":"Distance medium scale production (km)"},null,null,{"$f":"title90","v":"Medium scale (t/year)"},null,{"$f":"+$I$36","v":{"$error":"#N/A"}},{"$f":"title92","v":"Transportation cost (USD/t/km)"},null,null,null,null,{"$f":"$F$49","v":0}]
[]
[null,null,null,null,null,"                 "]
[]
[null,null,{"$f":"title96","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title97","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,10,null,40,null,100]
[null,null,null,null,null,null,{"$f":"title98","v":"Operating hours per year"},{"$f":"$I$15*365","v":0},{"$f":"title98","v":"Operating hours per year"},{"$f":"$I$15*365","v":0},{"$f":"title98","v":"Operating hours per year"},{"$f":"$I$15*365","v":0}]
[]
[]
[null,null,null,{"$f":"title99","v":"Inputs"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title104","v":"(USD/unit)"},{"$f":"title106","v":"(Unit/year)"},{"$f":"title107","v":"(USD/year)"},{"$f":"title106","v":"(Unit/year)"},{"$f":"title107","v":"(USD/year)"},{"$f":"title106","v":"(Unit/year)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title100","v":"Feedstock (Oilseed)"},"t",{"$f":"+'Data Entry Needs'!$E$13","v":0},{"$f":"+(G30/($I$14*$I$11)/($I$12*$E$13))*(H31/1000)/(1-$I$17)","v":{"$error":"#N/A"}},{"$f":"+G36*$F36","v":{"$error":"#N/A"}},{"$f":"+(I30/($I$14*$I$11)/($I$12*$E$13))*(J31/1000)/(1-$I$17)","v":{"$error":"#N/A"}},{"$f":"+I36*$F36","v":{"$error":"#N/A"}},{"$f":"+(K30/($I$14*$I$11)/($I$12*$E$13))*(L31/1000)/(1-$I$17)","v":{"$error":"#N/A"}},{"$f":"+K36*$F36","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title101","v":"Diesel for start up"},"litre",{"$f":"+'Data Entry Needs'!D$33","v":0},{"$f":"+G30*0.5*365/(10.7*$I$14)","v":{"$error":"#DIV/0!"}},{"$f":"+G37*$F37","v":{"$error":"#DIV/0!"}},{"$f":"+I30*0.5*365/(10.7*$I$14)","v":{"$error":"#DIV/0!"}},{"$f":"+I37*$F37","v":{"$error":"#DIV/0!"}},{"$f":"+K30*0.5*365/(10.7*$I$14)","v":{"$error":"#DIV/0!"}},{"$f":"+K37*$F37","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H36:H37)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J36:J37)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L36:L37)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title108","v":"Labour and Miscellaneous Cost"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title111","v":"(USD/person/h)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title46","v":"Unskilled worker"},{"$f":"title110","v":"# employee"},{"$f":"+'Data Entry Needs'!$D$30","v":0},{"$f":"+ROUNDUP(0.17*G30,0)","v":2},{"$f":"+F42*G42*H31","v":0},{"$f":"+ROUNDUP(0.17*I30,0)","v":7},{"$f":"+$F42*I42*$H$31","v":0},{"$f":"+ROUNDUP(0.17*K30,0)","v":17},{"$f":"+$F42*K42*$H$31","v":0}]
[null,null,null,{"$f":"title61","v":"Skilled worker"},{"$f":"title110","v":"# employee"},{"$f":"+'Data Entry Needs'!H$30","v":0},{"$f":"+ROUND(G42/4,0)","v":1},{"$f":"+F43*G43*H31","v":0},{"$f":"+ROUND(I42/4,0)","v":2},{"$f":"+$F43*I43*$H$31","v":0},{"$f":"+ROUND(K42/4,0)","v":4},{"$f":"+$F43*K43*$H$31","v":0}]
[null,null,null,{"$f":"title109","v":"Miscellaneous cost"},null,null,{"$f":"+'Data Entry Needs'!$H$40","v":0},{"$f":"+G44*SUM(H42:H43)","v":0},{"$f":"+G44","v":0},{"$f":"+I44*SUM(J42:J43)","v":0},{"$f":"+I44","v":0},{"$f":"+K44*SUM(L42:L43)","v":0}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,{"$f":"+G42+G43","v":3},{"$f":"+H42+H43+H44","v":0},{"$f":"+I42+I43","v":9},{"$f":"+J42+J43+J44","v":0},{"$f":"+K42+K43","v":21},{"$f":"+L42+L43+L44","v":0}]
[]
[null,null,null,{"$f":"title112","v":"Transport of Feedstock"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title113","v":"Feedstock (farm to plant)"},"km",{"$f":"+'Data Entry Needs'!$D$36","v":0},{"$f":"+$E$22","v":0},{"$f":"+G49*F49*G36","v":{"$error":"#N/A"}},{"$f":"+$E$23","v":0},{"$f":"+I49*$F49*I$36","v":{"$error":"#N/A"}},{"$f":"+$K$22","v":0},{"$f":"+K49*$F49*K$36","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"+H49","v":{"$error":"#N/A"}},null,{"$f":"+J49","v":{"$error":"#N/A"}},null,{"$f":"+L49","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title114","v":"Storage"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,"USD/t",{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title20","v":"Feedstock"},"t",{"$f":"+$E$11","v":0},{"$f":"+STORAGE_OIL2!$F$38","v":{"$error":"#N/A"}},{"$f":"+F54*G54","v":{"$error":"#N/A"}},{"$f":"+STORAGE_OIL2!$I$38","v":{"$error":"#N/A"}},{"$f":"I54*F54","v":{"$error":"#N/A"}},{"$f":"+STORAGE_OIL2!$L$38","v":{"$error":"#N/A"}},{"$f":"F54*K54","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L54)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title115","v":"Investment"},{"$f":"title39","v":"Unit"},"Years","Total",{"$f":"title121","v":"Depreciation"},"Total",{"$f":"title121","v":"Depreciation"},"Total",{"$f":"title121","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"title107","v":"(USD/year)"},"(USD)",{"$f":"title107","v":"(USD/year)"},"(USD)",{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title116","v":"Equipments"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL2'!F23*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#N/A"}},{"$f":"+G59/F59","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_OIL2'!G23*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#N/A"}},{"$f":"+I59/F59","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_OIL2'!H23*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#N/A"}},{"$f":"+K59/F59","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title117","v":"Building"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL2'!F26*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+G60/F60","v":0},{"$f":"+'COST(ADJUSTED)_OIL2'!G26*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+I60/F60","v":0},{"$f":"+'COST(ADJUSTED)_OIL2'!H26*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+K60/F60","v":0}]
[null,null,null,{"$f":"title118","v":"Installation"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL2'!F29*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+G61/F61","v":0},{"$f":"+'COST(ADJUSTED)_OIL2'!G29*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+I61/F61","v":0},{"$f":"+'COST(ADJUSTED)_OIL2'!H29*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+K61/F61","v":0}]
[null,null,null,{"$f":"title119","v":"Distribution network"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL2'!F33*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#DIV/0!"}},{"$f":"+G62/F62","v":{"$error":"#DIV/0!"}},{"$f":"+'COST(ADJUSTED)_OIL2'!G33*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#DIV/0!"}},{"$f":"+I62/F62","v":{"$error":"#DIV/0!"}},{"$f":"+'COST(ADJUSTED)_OIL2'!H33*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#DIV/0!"}},{"$f":"+K62/F62","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title120","v":"Total investment"},null,null,{"$f":"SUM(G59:G62)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I59:I62)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K59:K62)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title122","v":"Total depreciation"},{"$f":"SUM(H59:H63)","v":{"$error":"#N/A"}},{"$f":"title122","v":"Total depreciation"},{"$f":"SUM(J59:J63)","v":{"$error":"#N/A"}},{"$f":"title122","v":"Total depreciation"},{"$f":"SUM(L59:L63)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title123","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$H$39","v":0},null,{"$f":"+F65*H64","v":{"$error":"#N/A"}},null,{"$f":"+F65*$J$64","v":{"$error":"#N/A"}},null,{"$f":"+$F$65*L64","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H64:H65)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J64:J65)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L64:L65)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title51","v":"Other costs"},{"$f":"title39","v":"Unit"},"Rate (%)",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title124","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$40","v":0},null,{"$f":"+(H42+H43+H65)*$F$70","v":{"$error":"#N/A"}},null,{"$f":"+(J42+J43+J65)*$F$70","v":{"$error":"#N/A"}},null,{"$f":"+(L42+L43+L65)*$F$70","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title125","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$39","v":0},null,{"$f":"+(H38+H45+H70+H65)*$F$71","v":{"$error":"#N/A"}},null,{"$f":"+(J38+J45+J70+J65)*$F$71","v":{"$error":"#N/A"}},null,{"$f":"+(L38+L45+L70+L65)*$F$71","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title126","v":"Loan interest"},"USD",{"$f":"+$P$166","v":0},null,{"$f":"-FA10kW_OIL2!G90","v":{"$error":"#N/A"}},null,{"$f":"-FA40kW_OIL2!G90","v":{"$error":"#N/A"}},null,{"$f":"-FA100kW_OIL2!G90","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title127","v":"Income tax "},"USD",{"$f":"+'Data Entry Needs'!$H$48","v":0},null,{"$f":"-FA10kW_OIL2!C97","v":{"$error":"#N/A"}},null,{"$f":"-FA40kW_OIL2!C97","v":{"$error":"#N/A"}},null,{"$f":"-FA100kW_OIL2!C97","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H70:H72)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J70:J72)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L70:L72)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title132","v":"Share (%)"},"Total",{"$f":"title132","v":"Share (%)"},"Total",{"$f":"title132","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title128","v":"Total operating costs"},null,null,{"$f":"+H38+H45+H50+H55","v":{"$error":"#N/A"}},{"$f":"+G78/$G$81","v":{"$error":"#N/A"}},{"$f":"+J38+J45+J50+J55","v":{"$error":"#N/A"}},{"$f":"+I78/$I$81","v":{"$error":"#N/A"}},{"$f":"+L38+L45+L50+L55","v":{"$error":"#N/A"}},{"$f":"+K78/$K$81","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title129","v":"Total fixed costs"},null,null,{"$f":"+H66","v":{"$error":"#N/A"}},{"$f":"+G79/$G$81","v":{"$error":"#N/A"}},{"$f":"+J66","v":{"$error":"#N/A"}},{"$f":"+I79/$I$81","v":{"$error":"#N/A"}},{"$f":"+L66","v":{"$error":"#N/A"}},{"$f":"+K79/$K$81","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title130","v":"Total other costs"},null,null,{"$f":"+H74","v":{"$error":"#N/A"}},{"$f":"+G80/$G$81","v":{"$error":"#N/A"}},{"$f":"+J74","v":{"$error":"#N/A"}},{"$f":"+I80/$I$81","v":{"$error":"#N/A"}},{"$f":"+L74","v":{"$error":"#N/A"}},{"$f":"+K80/$K$81","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title131","v":"Total production costs"},null,null,{"$f":"SUM(G78:G80)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I78:I80)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K78:K80)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title133","v":"Power generation"}]
[]
[null,null,null,null,{"$f":"title39","v":"Unit"},null,{"$f":"title105","v":"Quantity "},null,{"$f":"title105","v":"Quantity "},null,{"$f":"title105","v":"Quantity "}]
[null,null,null,null,null,null,{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title39&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title133","v":"Power generation"},{"$f":"title135","v":"kWh/year"},null,{"$f":"+G30*H31*(1-$I$17)","v":0},null,{"$f":"+I30*J31*(1-$I$17)","v":0},null,{"$f":"+K30*L31*(1-$I$17)","v":0}]
[null,null,null,{"$f":"title134","v":"Electricity-self use"},{"$f":"title135","v":"kWh/year"},null,{"$f":"-G87*10%","v":0},null,{"$f":"-I87*10%","v":0},null,{"$f":"-K87*10%","v":0}]
[null,null,null,{"$f":"title82","v":"Power loss in distribution network"},{"$f":"title135","v":"kWh/year"},null,{"$f":"-G87*$I$16","v":0},null,{"$f":"-I87*$I$16","v":0},null,{"$f":"-K87*$I$16","v":0}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,{"$f":"SUM(G87:H89)","v":0},null,{"$f":"SUM(I87:J89)","v":0},null,{"$f":"SUM(K87:L89)","v":0}]
[]
[null,null,{"$f":"title136","v":"Total Production Cost+Distribution"}]
[]
[null,null,null,null,null,null,{"$f":"$G$29","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G30","v":10},null,{"$f":"+I30","v":40},null,{"$f":"+K30","v":100}]
[null,null,null,{"$f":"title137","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G81/G90","v":{"$error":"#N/A"}},null,{"$f":"I81/I90","v":{"$error":"#N/A"}},null,{"$f":"K81/K90","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title142","v":"Average loan interest"},{"$f":"title39","v":"Unit"},{"$f":"title56&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title120","v":"Total investment"},{"$f":"title138","v":"Loan amount"},{"$f":"title120","v":"Total investment"},{"$f":"title138","v":"Loan amount"},{"$f":"title120","v":"Total investment"},{"$f":"title138","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title138","v":"Loan amount"},"USD",{"$f":"+$N$13","v":0},{"$f":"G63","v":{"$error":"#N/A"}},{"$f":"$F$100*G100","v":{"$error":"#N/A"}},{"$f":"I63","v":{"$error":"#N/A"}},{"$f":"$F$100*I100","v":{"$error":"#N/A"}},{"$f":"K63","v":{"$error":"#N/A"}},{"$f":"$F$100*K100","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title57","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$H$101","v":0},null,{"$f":"+$J$101","v":0}]
[null,null,null,{"$f":"title139","v":"Loan payment"},{"$f":"title143","v":"USD/month"},null,null,{"$f":"PMT(H101/12,H104*12,H100,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(J101/12,J104*12,J100,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(L101/12,L104*12,L100,0)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title140","v":"Annual loan payment"},{"$f":"title144","v":"USD/year"},null,null,{"$f":"H102*12","v":{"$error":"#N/A"}},null,{"$f":"J102*12","v":{"$error":"#N/A"}},null,{"$f":"L102*12","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title58","v":"Loan terms"},{"$f":"title60","v":"year"},null,null,{"$f":"+$N$14","v":0},null,{"$f":"+H104","v":0},null,{"$f":"+J104","v":0}]
[null,null,null,{"$f":"title141","v":"Total loan payment"},"USD",null,null,{"$f":"H103*H104","v":{"$error":"#N/A"}},null,{"$f":"J103*J104","v":{"$error":"#N/A"}},null,{"$f":"L103*L104","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title126","v":"Loan interest"},"USD",null,null,{"$f":"H105+H100","v":{"$error":"#N/A"}},null,{"$f":"J105+J100","v":{"$error":"#N/A"}},null,{"$f":"L105+L100","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title142","v":"Average loan interest"},{"$f":"title144","v":"USD/year"},null,null,{"$f":"H106/$F$59","v":{"$error":"#N/A"}},null,{"$f":"J106/$F$59","v":{"$error":"#N/A"}},null,{"$f":"L106/$F$59","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Annual change in labor cost (%)",null,null,{"$f":"+'Data Entry Needs'!$AB$87","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Annual change in raw material cost (%)",null,null,{"$f":"+'Data Entry Needs'!$AB$86","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Annual change in elctricity price (%)",null,null,{"$f":"+'Data Entry Needs'!$AB$89","v":0}]

{"sheet":"FA10kW_OIL2","index":21,"n_rows":138,"n_cols":23,"rows_kept":138,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"title197","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 10 kW PROJECT"}]
[]
[]
[{"$f":"title198","v":"Revenues of SVO and power generation system"}]
[]
[null,{"$f":"title199","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title200","v":"Power generation capacity (kW)"},{"$f":"+COST_OIL2!$G$30","v":10},{"$f":"C9","v":10},{"$f":"D9","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[]
[null,"Power loss due to operation (%)",{"$f":"+COST_OIL2!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating hours per year",{"$f":"+COST_OIL2!$H$31","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity utilization factor",{"$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":"title201","v":"Electricity generation (kWh per year)"},{"$f":"C9*C14*(1-C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title202","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,{"$f":"title82&\" \"&title84","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_OIL2!$I$16","v":0},{"$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":"title203","v":"Total power sold to customers (kWh/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,{"$f":"title204","v":"Revenue from meal by-product (USD/year)"},{"$f":"+IF('Energy Demand'!$C$31=\"\",0,'Energy Demand'!$H$31)","v":{"$error":"#N/A"}},{"$f":"+C22","v":{"$error":"#N/A"}},{"$f":"+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title205","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_OIL2!$N$15","v":0},{"$f":"C23*(1+D24)","v":0},{"$f":"D23*(1+E24)","v":0},{"$f":"E23*(1+F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title206","v":"Increasing rate of price of electricity (%)"},{"$f":"+COST_OIL2!$P$167","v":0},{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title207","v":"Total income (USD/year)"},{"$f":"C20*C23+C22","v":{"$error":"#N/A"}},{"$f":"D20*D23+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,{"$f":"title208","v":"Project lifetime (years)"},20]
[null,{"$f":"title209","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title210","v":"Lifespan of the system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title211","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title212","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title213","v":"Capital and operating cost "}]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title214","v":"Direct capital cost (USD)"}]
[null,"Equipments",{"$f":"COST_OIL2!G59","v":{"$error":"#N/A"}}]
[null,"Building",{"$f":"COST_OIL2!G60","v":0}]
[null,"Installation",{"$f":"COST_OIL2!G61","v":0}]
[null,"Distribution network",{"$f":"COST_OIL2!G62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"SUM(C39:C42)","v":{"$error":"#N/A"}},{"$f":"D39+D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Capital cost (USD/kW)"},{"$f":"C43/C9","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title218","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title219","v":"Sub-total material cost (USD)"},{"$f":"C50+C58+C61","v":{"$error":"#N/A"}},{"$f":"D50+D58+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title220","v":"Biomass cost (USD/year)"},{"$f":"C51*C52","v":{"$error":"#N/A"}},{"$f":"D51*D52","v":{"$error":"#N/A"}},{"$f":"E51*E52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title221","v":"Biomass consumption (t per year)"},{"$f":"+COST_OIL2!$G$36","v":{"$error":"#N/A"}},{"$f":"+C51","v":{"$error":"#N/A"}},{"$f":"+D51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title222","v":"Biomass total price (USD/t)"},{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title223","v":"Biomass price (USD/t)"},{"$f":"+COST_OIL2!$F$36","v":0},{"$f":"C53*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title224","v":"Biomass transportation cost (USD/t)"},{"$f":"+C55*C56","v":0},{"$f":"C54*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title225","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_OIL2!$F$49","v":0}]
[null,{"$f":"title226","v":"Transportation distant (km)"},{"$f":"+COST_OIL2!$E$22","v":0}]
[]
[null,{"$f":"title227","v":"Diesel cost (USD/year)"},{"$f":"C59*C60","v":{"$error":"#DIV/0!"}},{"$f":"D59*D60","v":{"$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":"title228","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_OIL2!$G$37","v":{"$error":"#DIV/0!"}},{"$f":"+C59","v":{"$error":"#DIV/0!"}},{"$f":"+D59","v":{"$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,{"$f":"title229","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_OIL2!$F$37","v":0},{"$f":"C60*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title230","v":"Storage cost (USD/year)"},{"$f":"+COST_OIL2!$H$55","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Sub-total operating cost (USD)"},{"$f":"C63+C65+C66","v":{"$error":"#N/A"}},{"$f":"D63+D65+D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title232","v":"Labour cost (USD)"},{"$f":"COST_OIL2!H45","v":0},{"$f":"C63*(1+D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Escalation rate of labour cost (%)"},null,{"$f":"+COST_OIL2!$P$165","v":0},{"$f":"D64","v":0},{"$f":"E64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title124","v":"Plant overhead"},{"$f":"COST_OIL2!H70","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title125","v":"General and administrative cost"},{"$f":"COST_OIL2!H71","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_OIL2!H65","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title235","v":"Sub-total of annual fixed cost (USD)"},{"$f":"COST_OIL2!H64","v":{"$error":"#N/A"}},{"$f":"C69","v":{"$error":"#N/A"}},{"$f":"D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title236","v":"Sub-total of storage cost (USD)"},{"$f":"+COST_OIL2!H55","v":{"$error":"#N/A"}},{"$f":"C71","v":{"$error":"#N/A"}},{"$f":"D71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title237","v":"Total operation and maintenance cost (USD)"},{"$f":"C49+C62+C67+C69+C71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title238","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C73/C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title54","v":"Financial parameters"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title239","v":"Raw material cost escalation rate (%)"},null,{"$f":"+COST_OIL2!$P$166","v":0},{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+COST_OIL2!$N$11","v":0},{"$f":"D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+COST_OIL2!$N$10","v":0}]
[null,"Loan ratio (%)",{"$f":"+COST_OIL2!$N$13","v":0}]
[]
[null,{"$f":"title313","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title138&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C81*C43","v":{"$error":"#N/A"}}]
[null,"Loan interest rate (%)",{"$f":"+COST_OIL2!$N$12","v":0}]
[null,"Loan term (years)",{"$f":"+COST_OIL2!$N$14","v":0}]
[null,{"$f":"title314","v":"Loan payment (USD/month)"},{"$f":"(PMT(C85/12,(12*C86),C84))","v":{"$error":"#N/A"}}]
[null,{"$f":"title315","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$86,$C$87*12,0)","v":0},{"$f":"IF(E77<=$C$86,$C$87*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title141&\" (USD)\"","v":"Total loan payment (USD)"},{"$f":"SUM(D88:W88)","v":0}]
[null,{"$f":"title316","v":"Loan interest payment (USD)"},{"$f":"C89+C84","v":{"$error":"#N/A"}},{"$f":"title322","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C90/C28","v":{"$error":"#N/A"}},{"$f":"title323","v":"USD per year"}]
[]
[{"$f":"title317","v":"Income tax analysis"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title318","v":"Effective income tax rate (%)"},{"$f":"+COST_OIL2!$F$73","v":0},{"$f":"C94","v":0},{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"IF(D119<0,0,-D94*D119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title320","v":"Total income tax (USD)"},{"$f":"SUM(D95:W95)","v":{"$error":"#N/A"}}]
[null,{"$f":"title321","v":"Income tax payment (USD per year)"},{"$f":"C96/$C$28","v":{"$error":"#N/A"}}]
[]
["Depreciation"]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title324","v":"Depreciation method"},{"$f":"title325","v":"Straight-line"}]
[null,"Total depreciation (USD)",null,{"$f":"COST_OIL2!H64","v":{"$error":"#N/A"}},{"$f":"D102","v":{"$error":"#N/A"}},{"$f":"E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title326","v":"Base case project"}]
[{"$f":"title327","v":"Summary of this project - before tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title328","v":"Total revenue (USD)"},null,{"$f":"D25","v":{"$error":"#N/A"}},{"$f":"E25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"-(C43-C84)","v":{"$error":"#N/A"}}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title330","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C107:C110)","v":{"$error":"#N/A"}},{"$f":"SUM(D107:D110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title331","v":"Summary of this project - after tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B107","v":"Total revenue (USD)"},{"$f":"C107","v":0},{"$f":"D107","v":{"$error":"#N/A"}},{"$f":"E107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title332","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D102","v":{"$error":"#N/A"}},{"$f":"-E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title333","v":"Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C115:C118)","v":0},{"$f":"SUM(D115:D118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"D95","v":{"$error":"#N/A"}},{"$f":"E95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title334","v":"Cash flow - after tax (USD)"},{"$f":"C108","v":{"$error":"#N/A"}},{"$f":"D111+D120","v":{"$error":"#N/A"}},{"$f":"E111+E120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title335","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title337","v":"Cumulative value of Net Profit - before tax"},{"$f":"C111","v":{"$error":"#N/A"}},{"$f":"C125+(D111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title338","v":"Cumulative value of Net Profit - after tax"},{"$f":"C121","v":{"$error":"#N/A"}},{"$f":"C126+(D121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title336","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title339","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C80,D111:W111)+C111","v":{"$error":"#N/A"}}]
[null,{"$f":"title340","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C130<0,title353,IRR(C111:W111,0.001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title345","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title342","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C80,D121:W121)+C121","v":{"$error":"#N/A"}}]
[null,{"$f":"title343","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C135<0,title353,IRR(C121:W121,0.000001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title346","v":"Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title344","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D120:W120)","v":{"$error":"#N/A"}}]

{"sheet":"FA40kW_OIL2","index":22,"n_rows":138,"n_cols":23,"rows_kept":138,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"title347","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 40 kW PROJECT"}]
[]
[]
[{"$f":"title198","v":"Revenues of SVO and power generation system"}]
[]
[null,{"$f":"title199","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title200","v":"Power generation capacity (kW)"},{"$f":"COST_OIL2!$I$30","v":40},{"$f":"C9","v":40},{"$f":"D9","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[]
[null,"Power loss due to operation (%)",{"$f":"+COST_OIL2!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating hours per year",{"$f":"COST_OIL2!$J$31","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity utilization factor",{"$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":"title201","v":"Electricity generation (kWh per year)"},{"$f":"C9*C14*(1-C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title202","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,{"$f":"title82&\" \"&title84","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_OIL2!$I$16","v":0},{"$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":"title203","v":"Total power sold to customers (kWh/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,{"$f":"title204","v":"Revenue from meal by-product (USD/year)"},{"$f":"+IF('Energy Demand'!$C$31=\"\",0,'Energy Demand'!$J$31)","v":{"$error":"#N/A"}},{"$f":"+C22","v":{"$error":"#N/A"}},{"$f":"+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title205","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_OIL2!$N$15","v":0},{"$f":"C23*(1+D24)","v":0},{"$f":"D23*(1+E24)","v":0},{"$f":"E23*(1+F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title206","v":"Increasing rate of price of electricity (%)"},{"$f":"+COST_OIL2!$P$167","v":0},{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title207","v":"Total income (USD/year)"},{"$f":"C20*C23+C22","v":{"$error":"#N/A"}},{"$f":"D20*D23+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,{"$f":"title208","v":"Project lifetime (years)"},20]
[null,{"$f":"title209","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title210","v":"Lifespan of the system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title211","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title212","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title213","v":"Capital and operating cost "}]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title214","v":"Direct capital cost (USD)"}]
[null,"Equipments",{"$f":"COST_OIL2!I59","v":{"$error":"#N/A"}}]
[null,"Building",{"$f":"COST_OIL2!I60","v":0}]
[null,"Installation",{"$f":"COST_OIL2!I61","v":0}]
[null,"Distribution network",{"$f":"COST_OIL2!I62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"SUM(C39:C42)","v":{"$error":"#N/A"}},{"$f":"D39+D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Capital cost (USD/kW)"},{"$f":"C43/C9","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title218","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title219","v":"Sub-total material cost (USD)"},{"$f":"C50+C58+C61","v":{"$error":"#N/A"}},{"$f":"D50+D58+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title220","v":"Biomass cost (USD/year)"},{"$f":"C51*C52","v":{"$error":"#N/A"}},{"$f":"D51*D52","v":{"$error":"#N/A"}},{"$f":"E51*E52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title221","v":"Biomass consumption (t per year)"},{"$f":"+COST_OIL2!$I$36","v":{"$error":"#N/A"}},{"$f":"+C51","v":{"$error":"#N/A"}},{"$f":"+D51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title222","v":"Biomass total price (USD/t)"},{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title223","v":"Biomass price (USD/t)"},{"$f":"+COST_OIL2!$F$36","v":0},{"$f":"C53*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title224","v":"Biomass transportation cost (USD/t)"},{"$f":"+C55*C56","v":0},{"$f":"C54*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title225","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_OIL2!$F$49","v":0}]
[null,{"$f":"title226","v":"Transportation distant (km)"},{"$f":"+COST_OIL2!$E$23","v":0}]
[]
[null,{"$f":"title227","v":"Diesel cost (USD/year)"},{"$f":"C59*C60","v":{"$error":"#DIV/0!"}},{"$f":"D59*D60","v":{"$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":"title228","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_OIL2!$I$37","v":{"$error":"#DIV/0!"}},{"$f":"+C59","v":{"$error":"#DIV/0!"}},{"$f":"+D59","v":{"$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,{"$f":"title229","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_OIL2!$F$37","v":0},{"$f":"C60*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title230","v":"Storage cost (USD/year)"},{"$f":"+COST_OIL2!$J$55","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Sub-total operating cost (USD)"},{"$f":"C63+C65+C66","v":{"$error":"#N/A"}},{"$f":"D63+D65+D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title232","v":"Labour cost (USD)"},{"$f":"COST_OIL2!J45","v":0},{"$f":"C63*(1+D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Escalation rate of labour cost (%)"},null,{"$f":"+COST_OIL2!$P$165","v":0},{"$f":"D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title124","v":"Plant overhead"},{"$f":"COST_OIL2!J70","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title125","v":"General and administrative cost"},{"$f":"COST_OIL2!J71","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_OIL2!J65","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title235","v":"Sub-total of annual fixed cost (USD)"},{"$f":"COST_OIL2!J64","v":{"$error":"#N/A"}},{"$f":"C69","v":{"$error":"#N/A"}},{"$f":"D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title236","v":"Sub-total of storage cost (USD)"},{"$f":"+COST_OIL2!J55","v":{"$error":"#N/A"}},{"$f":"C71","v":{"$error":"#N/A"}},{"$f":"D71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title237","v":"Total operation and maintenance cost (USD)"},{"$f":"C49+C62+C67+C69+C71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title238","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C73/C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title54","v":"Financial parameters"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title239","v":"Raw material cost escalation rate (%)"},null,{"$f":"+COST_OIL2!$P$166","v":0},{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U78","v":0},{"$f":"V78","v":0}]
[null,"Inflation rate (%)",null,{"$f":"+COST_OIL2!$N$11","v":0},{"$f":"D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U79","v":0},{"$f":"V79","v":0}]
[null,"Discount rate (%)",{"$f":"+COST_OIL2!$N$10","v":0}]
[null,"Loan ratio (%)",{"$f":"+COST_OIL2!$N$13","v":0}]
[]
[null,{"$f":"title313","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title138&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C81*C43","v":{"$error":"#N/A"}}]
[null,"Loan interest rate (%)",{"$f":"+COST_OIL2!$N$12","v":0}]
[null,"Loan term (years)",{"$f":"+COST_OIL2!$N$14","v":0}]
[null,{"$f":"title314","v":"Loan payment (USD/month)"},{"$f":"(PMT(C85/12,(12*C86),C84))","v":{"$error":"#N/A"}}]
[null,{"$f":"title315","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$86,$C$87*12,0)","v":0},{"$f":"IF(E77<=$C$86,$C$87*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title141&\" (USD)\"","v":"Total loan payment (USD)"},{"$f":"SUM(D88:W88)","v":0}]
[null,{"$f":"title316","v":"Loan interest payment (USD)"},{"$f":"C89+C84","v":{"$error":"#N/A"}},{"$f":"title322","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C90/C28","v":{"$error":"#N/A"}},{"$f":"title323","v":"USD per year"}]
[]
[{"$f":"title317","v":"Income tax analysis"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title318","v":"Effective income tax rate (%)"},{"$f":"+COST_OIL2!$F$73","v":0},{"$f":"C94","v":0},{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"IF(D119<0,0,-D94*D119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title320","v":"Total income tax (USD)"},{"$f":"SUM(D95:W95)","v":{"$error":"#N/A"}}]
[null,{"$f":"title321","v":"Income tax payment (USD per year)"},{"$f":"C96/$C$28","v":{"$error":"#N/A"}}]
[]
["Depreciation"]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title324","v":"Depreciation method"},{"$f":"title325","v":"Straight-line"}]
[null,"Total depreciation (USD)",null,{"$f":"COST_OIL2!J64","v":{"$error":"#N/A"}},{"$f":"D102","v":{"$error":"#N/A"}},{"$f":"E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title326","v":"Base case project"}]
[{"$f":"title327","v":"Summary of this project - before tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title328","v":"Total revenue (USD)"},null,{"$f":"D25","v":{"$error":"#N/A"}},{"$f":"E25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"-(C43-C84)","v":{"$error":"#N/A"}}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title330","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C107:C110)","v":{"$error":"#N/A"}},{"$f":"SUM(D107:D110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title331","v":"Summary of this project - after tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B107","v":"Total revenue (USD)"},{"$f":"C107","v":0},{"$f":"D107","v":{"$error":"#N/A"}},{"$f":"E107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title332","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D102","v":{"$error":"#N/A"}},{"$f":"-E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title333","v":"Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C115:C118)","v":0},{"$f":"SUM(D115:D118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"D95","v":{"$error":"#N/A"}},{"$f":"E95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title334","v":"Cash flow - after tax (USD)"},{"$f":"C108","v":{"$error":"#N/A"}},{"$f":"D111+D120","v":{"$error":"#N/A"}},{"$f":"E111+E120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title335","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title337","v":"Cumulative value of Net Profit - before tax"},{"$f":"C111","v":{"$error":"#N/A"}},{"$f":"C125+(D111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title338","v":"Cumulative value of Net Profit - after tax"},{"$f":"C121","v":{"$error":"#N/A"}},{"$f":"C126+(D121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title336","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title339","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C80,D111:W111)+C111","v":{"$error":"#N/A"}}]
[null,{"$f":"title340","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C130<0,title353,IRR(C111:W111,0.001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title345","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title342","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C80,D121:W121)+C121","v":{"$error":"#N/A"}}]
[null,{"$f":"title343","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C135<0,title353,IRR(C121:W121,0.000001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title346","v":"Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title344","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D120:W120)","v":{"$error":"#N/A"}}]

{"sheet":"FA100kW_OIL2","index":23,"n_rows":138,"n_cols":23,"rows_kept":138,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"title348","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 100 kW PROJECT"}]
[]
[]
[{"$f":"title198","v":"Revenues of SVO and power generation system"}]
[]
[null,{"$f":"title199","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title200","v":"Power generation capacity (kW)"},{"$f":"COST_OIL2!$K$30","v":100},{"$f":"C9","v":100},{"$f":"D9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[]
[null,"Power loss due to operation (%)",{"$f":"+COST_OIL2!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating hours per year",{"$f":"COST_OIL2!$L$31","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity utilization factor",{"$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":"title201","v":"Electricity generation (kWh per year)"},{"$f":"C9*C14*(1-C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title202","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,{"$f":"title82&\" \"&title84","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_OIL2!$I$16","v":0},{"$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":"title203","v":"Total power sold to customers (kWh/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,{"$f":"title204","v":"Revenue from meal by-product (USD/year)"},{"$f":"+IF('Energy Demand'!$C$31=\"\",0,'Energy Demand'!$L$31)","v":{"$error":"#N/A"}},{"$f":"+C22","v":{"$error":"#N/A"}},{"$f":"+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title205","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_OIL2!$N$15","v":0},{"$f":"C23*(1+D24)","v":0},{"$f":"D23*(1+E24)","v":0},{"$f":"E23*(1+F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title206","v":"Increasing rate of price of electricity (%)"},{"$f":"+COST_OIL2!$P$167","v":0},{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title207","v":"Total income (USD/year)"},{"$f":"C20*C23+C22","v":{"$error":"#N/A"}},{"$f":"D20*D23+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,{"$f":"title208","v":"Project lifetime (years)"},20]
[null,{"$f":"title209","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title210","v":"Lifespan of the system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title211","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title212","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title213","v":"Capital and operating cost "}]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title214","v":"Direct capital cost (USD)"}]
[null,"Equipments",{"$f":"COST_OIL2!K59","v":{"$error":"#N/A"}}]
[null,"Building",{"$f":"COST_OIL2!K60","v":0}]
[null,"Installation",{"$f":"COST_OIL2!K61","v":0}]
[null,"Distribution network",{"$f":"COST_OIL2!K62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"SUM(C39:C42)","v":{"$error":"#N/A"}},{"$f":"D39+D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Capital cost (USD/kW)"},{"$f":"C43/C9","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title218","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title219","v":"Sub-total material cost (USD)"},{"$f":"C50+C58+C61","v":{"$error":"#N/A"}},{"$f":"D50+D58+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title220","v":"Biomass cost (USD/year)"},{"$f":"C51*C52","v":{"$error":"#N/A"}},{"$f":"D51*D52","v":{"$error":"#N/A"}},{"$f":"E51*E52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title221","v":"Biomass consumption (t per year)"},{"$f":"+COST_OIL2!$K$36","v":{"$error":"#N/A"}},{"$f":"+C51","v":{"$error":"#N/A"}},{"$f":"+D51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title222","v":"Biomass total price (USD/t)"},{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title223","v":"Biomass price (USD/t)"},{"$f":"+COST_OIL2!$F$36","v":0},{"$f":"C53*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title224","v":"Biomass transportation cost (USD/t)"},{"$f":"+C55*C56","v":0},{"$f":"C54*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title225","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_OIL2!$F$49","v":0}]
[null,{"$f":"title226","v":"Transportation distant (km)"},{"$f":"+COST_OIL2!$K$22","v":0}]
[]
[null,{"$f":"title227","v":"Diesel cost (USD/year)"},{"$f":"C59*C60","v":{"$error":"#DIV/0!"}},{"$f":"D59*D60","v":{"$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":"title228","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_OIL2!$K$37","v":{"$error":"#DIV/0!"}},{"$f":"+C59","v":{"$error":"#DIV/0!"}},{"$f":"+D59","v":{"$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,{"$f":"title229","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_OIL2!$F$37","v":0},{"$f":"C60*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title230","v":"Storage cost (USD/year)"},{"$f":"+COST_OIL2!$L$55","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Sub-total operating cost (USD)"},{"$f":"C63+C65+C66","v":{"$error":"#N/A"}},{"$f":"D63+D65+D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title232","v":"Labour cost (USD)"},{"$f":"COST_OIL2!L45","v":0},{"$f":"C63*(1+D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Escalation rate of labour cost (%)"},null,{"$f":"+COST_OIL2!$P$165","v":0},{"$f":"D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U64","v":0},0]
[null,{"$f":"title124","v":"Plant overhead"},{"$f":"COST_OIL2!L70","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title125","v":"General and administrative cost"},{"$f":"COST_OIL2!L71","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_OIL2!L65","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title235","v":"Sub-total of annual fixed cost (USD)"},{"$f":"COST_OIL2!L64","v":{"$error":"#N/A"}},{"$f":"C69","v":{"$error":"#N/A"}},{"$f":"D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title236","v":"Sub-total of storage cost (USD)"},{"$f":"+COST_OIL2!L55","v":{"$error":"#N/A"}},{"$f":"C71","v":{"$error":"#N/A"}},{"$f":"D71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title237","v":"Total operation and maintenance cost (USD)"},{"$f":"C49+C62+C67+C69+C71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title238","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C73/C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title54","v":"Financial parameters"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title239","v":"Raw material cost escalation rate (%)"},null,{"$f":"+COST_OIL2!$P$166","v":0},{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U78","v":0},{"$f":"V78","v":0}]
[null,"Inflation rate (%)",null,{"$f":"+COST_OIL2!$N$11","v":0},{"$f":"D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U79","v":0},{"$f":"V79","v":0}]
[null,"Discount rate (%)",{"$f":"+COST_OIL2!$N$10","v":0}]
[null,"Loan ratio (%)",{"$f":"+COST_OIL2!$N$13","v":0}]
[]
[null,{"$f":"title313","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title138&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C81*C43","v":{"$error":"#N/A"}}]
[null,"Loan interest rate (%)",{"$f":"+COST_OIL2!$N$12","v":0}]
[null,"Loan term (years)",{"$f":"+COST_OIL2!$N$14","v":0}]
[null,{"$f":"title314","v":"Loan payment (USD/month)"},{"$f":"(PMT(C85/12,(12*C86),C84))","v":{"$error":"#N/A"}}]
[null,{"$f":"title315","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$86,$C$87*12,0)","v":0},{"$f":"IF(E77<=$C$86,$C$87*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title141&\" (USD)\"","v":"Total loan payment (USD)"},{"$f":"SUM(D88:W88)","v":0}]
[null,{"$f":"title316","v":"Loan interest payment (USD)"},{"$f":"C89+C84","v":{"$error":"#N/A"}},{"$f":"title322","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C90/C28","v":{"$error":"#N/A"}},{"$f":"title323","v":"USD per year"}]
[]
[{"$f":"title317","v":"Income tax analysis"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title318","v":"Effective income tax rate (%)"},{"$f":"+COST_OIL2!$F$73","v":0},{"$f":"C94","v":0},{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"IF(D119<0,0,-D94*D119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title320","v":"Total income tax (USD)"},{"$f":"SUM(D95:W95)","v":{"$error":"#N/A"}}]
[null,{"$f":"title321","v":"Income tax payment (USD per year)"},{"$f":"C96/$C$28","v":{"$error":"#N/A"}}]
[]
["Depreciation"]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title324","v":"Depreciation method"},{"$f":"title325","v":"Straight-line"}]
[null,"Total depreciation (USD)",null,{"$f":"COST_OIL2!L64","v":{"$error":"#N/A"}},{"$f":"D102","v":{"$error":"#N/A"}},{"$f":"E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title326","v":"Base case project"}]
[{"$f":"title327","v":"Summary of this project - before tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title328","v":"Total revenue (USD)"},null,{"$f":"D25","v":{"$error":"#N/A"}},{"$f":"E25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"-(C43-C84)","v":{"$error":"#N/A"}}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title330","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C107:C110)","v":{"$error":"#N/A"}},{"$f":"SUM(D107:D110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title331","v":"Summary of this project - after tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B107","v":"Total revenue (USD)"},{"$f":"C107","v":0},{"$f":"D107","v":{"$error":"#N/A"}},{"$f":"E107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title332","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D102","v":{"$error":"#N/A"}},{"$f":"-E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title333","v":"Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C115:C118)","v":0},{"$f":"SUM(D115:D118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"D95","v":{"$error":"#N/A"}},{"$f":"E95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title334","v":"Cash flow - after tax (USD)"},{"$f":"C108","v":{"$error":"#N/A"}},{"$f":"D111+D120","v":{"$error":"#N/A"}},{"$f":"E111+E120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title335","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title337","v":"Cumulative value of Net Profit - before tax"},{"$f":"C111","v":{"$error":"#N/A"}},{"$f":"C125+(D111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title338","v":"Cumulative value of Net Profit - after tax"},{"$f":"C121","v":{"$error":"#N/A"}},{"$f":"C126+(D121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title336","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title339","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C80,D111:W111)+C111","v":{"$error":"#N/A"}}]
[null,{"$f":"title340","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C130<0,title353,IRR(C111:W111,0.001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title345","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title342","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C80,D121:W121)+C121","v":{"$error":"#N/A"}}]
[null,{"$f":"title343","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C135<0,title353,IRR(C121:W121,0.000001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title346","v":"Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title344","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D120:W120)","v":{"$error":"#N/A"}}]

{"sheet":"COST_OIL3","index":24,"n_rows":167,"n_cols":16,"rows_kept":167,"cut":false,"hidden":false,"merged":[[29,6,29,7],[29,8,29,9],[29,10,29,11],[2,2,2,13],[5,2,5,3],[5,4,5,6],[28,6,28,11],[67,3,68,3],[67,4,68,4],[67,5,68,5],[33,3,34,3],[33,4,34,4],[39,3,40,3],[39,4,40,4],[46,3,47,3],[46,4,47,4],[51,3,52,3],[51,4,52,4],[56,3,57,3],[56,4,57,4],[56,5,57,5],[75,3,76,3],[75,4,76,4],[75,5,76,5],[84,3,85,3],[84,4,85,4],[84,5,85,5],[84,6,84,7],[84,8,84,9],[84,10,84,11],[85,6,85,7],[85,8,85,9],[85,10,85,11],[86,6,86,7],[86,8,86,9],[86,10,86,11],[87,6,87,7],[87,8,87,9],[87,10,87,11],[88,6,88,7],[88,8,88,9],[88,10,88,11],[89,6,89,7],[89,8,89,9],[89,10,89,11],[97,3,98,3],[97,4,98,4],[97,5,98,5],[93,6,93,11],[94,6,94,7],[94,8,94,9],[94,10,94,11],[95,6,95,7],[95,8,95,9],[95,10,95,11]]}
[]
[]
[null,null,{"$f":"+UPPER(title72&\" \"&'Data Entry Needs'!$F$9)","v":"PROCESSING COSTS FOR SVO + RURAL ELECTRIFICATION FROM PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title17","v":"Use white cells to input data"},null,{"$f":"title18","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title73","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title74","v":"Summary of Operational Parameters"},null,null,null,{"$f":"PROPER(title54)","v":"Financial Parameters"}]
[]
[null,null,{"$f":"title75","v":"Feedstock available (t/year)"},null,{"$f":"+'Data Entry Needs'!$F$10","v":0},null,{"$f":"title76","v":"Capacity utilization factor"},null,{"$f":"H31/8760","v":0},null,{"$f":"title55&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$43","v":0}]
[null,null,{"$f":"title25","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$F$14","v":0},null,{"$f":"title77","v":"Calorific value (kWh/kg oil)"},null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$2:$J$12,3,FALSE)/3.6","v":{"$error":"#N/A"}},null,{"$f":"title70","v":"Inflation rate"},null,null,{"$f":"+'Data Entry Needs'!$D$47","v":0}]
[null,null,{"$f":"title22","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$F$11","v":0},null,{"$f":"title78","v":"Oil extraction efficiency"},null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$4:$L$9,6,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"title57&\" (%)\"","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$45","v":0}]
[null,null,{"$f":"title23","v":"Oil content (%)"},null,{"$f":"+'Data Entry Needs'!$F$12","v":{"$error":"#N/A"}},null,{"$f":"title79","v":"Residual oil in cake/meal"},null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$4:$M$9,7,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"title56&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$44","v":0}]
[null,null,{"$f":"+IF(VLOOKUP('Data Entry Needs'!$F$9,dummy_database!$G$2:$K$13,5,FALSE)=title148,'Data Entry Needs'!$F$9&title149,\"\")","v":{"$error":"#N/A"}},null,null,null,{"$f":"title80","v":"Engine efficiency (%)"},null,null,null,{"$f":"title71","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$46","v":0}]
[null,null,null,null,null,null,{"$f":"title81","v":"Operating hours per day"},null,null,null,{"$f":"+IF('Data Entry Needs'!$AA$80=1,'Data Entry Needs'!$C$20,'Data Entry Needs'!$C$24)","v":"Comparative production cost of electricity"},null,null,{"$f":"+'Data Entry Needs'!$AB$80","v":0}]
[null,null,null,null,null,null,{"$f":"title82","v":"Power loss in distribution network"}]
[null,null,null,null,null,null,{"$f":"title83","v":"Power loss due to operation (%)"}]
[]
[]
[null,null,{"$f":"title85","v":"Transport Distance of Feedstock"},null,null,{"$f":"title88","v":"Transport Quantity"},null,null,{"$f":"title85","v":"Transport Distance of Feedstock"},null,null,{"$f":"title88","v":"Transport Quantity"}]
[]
[null,null,{"$f":"title86","v":"Distance small scale production (km)"},null,null,{"$f":"title89","v":"Small scale (t/year)"},null,{"$f":"+$G$36","v":{"$error":"#N/A"}},{"$f":"title91","v":"Distance large scale production (km)"},null,null,{"$f":"title93","v":"Large scale (t/year)"},null,{"$f":"+$K$36","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title87","v":"Distance medium scale production (km)"},null,null,{"$f":"title90","v":"Medium scale (t/year)"},null,{"$f":"+$I$36","v":{"$error":"#N/A"}},{"$f":"title92","v":"Transportation cost (USD/t/km)"},null,null,null,null,{"$f":"$F$49","v":0}]
[]
[]
[]
[null,null,{"$f":"title96","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title97","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,10,null,40,null,100]
[null,null,null,null,null,null,{"$f":"title98","v":"Operating hours per year"},{"$f":"$I$15*365","v":0},{"$f":"title98","v":"Operating hours per year"},{"$f":"$I$15*365","v":0},{"$f":"title98","v":"Operating hours per year"},{"$f":"$I$15*365","v":0}]
[]
[]
[null,null,null,{"$f":"title99","v":"Inputs"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title104","v":"(USD/unit)"},{"$f":"title106","v":"(Unit/year)"},{"$f":"title107","v":"(USD/year)"},{"$f":"title106","v":"(Unit/year)"},{"$f":"title107","v":"(USD/year)"},{"$f":"title106","v":"(Unit/year)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title100","v":"Feedstock (Oilseed)"},"t",{"$f":"+'Data Entry Needs'!$F$13","v":0},{"$f":"+(G30/($I$14*$I$11)/($I$12*$E$13))*(H31/1000)/(1-$I$17)","v":{"$error":"#N/A"}},{"$f":"+G36*$F36","v":{"$error":"#N/A"}},{"$f":"+(I30/($I$14*$I$11)/($I$12*$E$13))*(J31/1000)/(1-$I$17)","v":{"$error":"#N/A"}},{"$f":"+I36*$F36","v":{"$error":"#N/A"}},{"$f":"+(K30/($I$14*$I$11)/($I$12*$E$13))*(L31/1000)/(1-$I$17)","v":{"$error":"#N/A"}},{"$f":"+K36*$F36","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title101","v":"Diesel for start up"},"litre",{"$f":"+'Data Entry Needs'!D$33","v":0},{"$f":"+G30*0.5*365/(10.7*$I$14)","v":{"$error":"#DIV/0!"}},{"$f":"+G37*$F37","v":{"$error":"#DIV/0!"}},{"$f":"+I30*0.5*365/(10.7*$I$14)","v":{"$error":"#DIV/0!"}},{"$f":"+I37*$F37","v":{"$error":"#DIV/0!"}},{"$f":"+K30*0.5*365/(10.7*$I$14)","v":{"$error":"#DIV/0!"}},{"$f":"+K37*$F37","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H36:H37)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J36:J37)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L36:L37)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title108","v":"Labour and Miscellaneous Cost"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title111","v":"(USD/person/h)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title46","v":"Unskilled worker"},{"$f":"title110","v":"# employee"},{"$f":"+'Data Entry Needs'!$D$30","v":0},{"$f":"+ROUNDUP(0.17*G30,0)","v":2},{"$f":"+F42*G42*H31","v":0},{"$f":"+ROUNDUP(0.17*I30,0)","v":7},{"$f":"+$F42*I42*$H$31","v":0},{"$f":"+ROUNDUP(0.17*K30,0)","v":17},{"$f":"+$F42*K42*$H$31","v":0}]
[null,null,null,{"$f":"title61","v":"Skilled worker"},{"$f":"title110","v":"# employee"},{"$f":"+'Data Entry Needs'!H$30","v":0},{"$f":"+ROUND(G42/4,0)","v":1},{"$f":"+F43*G43*H31","v":0},{"$f":"+ROUND(I42/4,0)","v":2},{"$f":"+$F43*I43*$H$31","v":0},{"$f":"+ROUND(K42/4,0)","v":4},{"$f":"+$F43*K43*$H$31","v":0}]
[null,null,null,{"$f":"title109","v":"Miscellaneous cost"},null,null,{"$f":"+'Data Entry Needs'!$H$40","v":0},{"$f":"+G44*SUM(H42:H43)","v":0},{"$f":"+G44","v":0},{"$f":"+I44*SUM(J42:J43)","v":0},{"$f":"+I44","v":0},{"$f":"+K44*SUM(L42:L43)","v":0}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,{"$f":"+G42+G43","v":3},{"$f":"+H42+H43+H44","v":0},{"$f":"+I42+I43","v":9},{"$f":"+J42+J43+J44","v":0},{"$f":"+K42+K43","v":21},{"$f":"+L42+L43+L44","v":0}]
[]
[null,null,null,{"$f":"title112","v":"Transport of Feedstock"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title113","v":"Feedstock (farm to plant)"},"km",{"$f":"+'Data Entry Needs'!$D$36","v":0},{"$f":"+$E$22","v":0},{"$f":"+G49*F49*G36","v":{"$error":"#N/A"}},{"$f":"+$E$23","v":0},{"$f":"+I49*$F49*I$36","v":{"$error":"#N/A"}},{"$f":"+$K$22","v":0},{"$f":"+K49*$F49*K$36","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"+H49","v":{"$error":"#N/A"}},null,{"$f":"+J49","v":{"$error":"#N/A"}},null,{"$f":"+L49","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title114","v":"Storage"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,"USD/t",{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title20","v":"Feedstock"},"t",{"$f":"+$E$11","v":0},{"$f":"+STORAGE_OIL3!$F$38","v":{"$error":"#N/A"}},{"$f":"+F54*G54","v":{"$error":"#N/A"}},{"$f":"+STORAGE_OIL3!$I$38","v":{"$error":"#N/A"}},{"$f":"I54*F54","v":{"$error":"#N/A"}},{"$f":"+STORAGE_OIL3!$L$38","v":{"$error":"#N/A"}},{"$f":"F54*K54","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L54)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title115","v":"Investment"},{"$f":"title39","v":"Unit"},"Years","Total",{"$f":"title121","v":"Depreciation"},"Total",{"$f":"title121","v":"Depreciation"},"Total",{"$f":"title121","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"title107","v":"(USD/year)"},"(USD)",{"$f":"title107","v":"(USD/year)"},"(USD)",{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title116","v":"Equipments"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL3'!F23*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#N/A"}},{"$f":"+G59/F59","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_OIL3'!G23*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#N/A"}},{"$f":"+I59/F59","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_OIL3'!H23*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#N/A"}},{"$f":"+K59/F59","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title117","v":"Building"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL3'!F26*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+G60/F60","v":0},{"$f":"+'COST(ADJUSTED)_OIL3'!G26*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+I60/F60","v":0},{"$f":"+'COST(ADJUSTED)_OIL3'!H26*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+K60/F60","v":0}]
[null,null,null,{"$f":"title118","v":"Installation"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL3'!F29*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+G61/F61","v":0},{"$f":"+'COST(ADJUSTED)_OIL3'!G29*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+I61/F61","v":0},{"$f":"+'COST(ADJUSTED)_OIL3'!H29*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+K61/F61","v":0}]
[null,null,null,{"$f":"title119","v":"Distribution network"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL3'!F33*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#DIV/0!"}},{"$f":"+G62/F62","v":{"$error":"#DIV/0!"}},{"$f":"+'COST(ADJUSTED)_OIL3'!G33*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#DIV/0!"}},{"$f":"+I62/F62","v":{"$error":"#DIV/0!"}},{"$f":"+'COST(ADJUSTED)_OIL3'!H33*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#DIV/0!"}},{"$f":"+K62/F62","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title120","v":"Total investment"},null,null,{"$f":"SUM(G59:G62)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I59:I62)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K59:K62)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title122","v":"Total depreciation"},{"$f":"SUM(H59:H63)","v":{"$error":"#N/A"}},{"$f":"title122","v":"Total depreciation"},{"$f":"SUM(J59:J63)","v":{"$error":"#N/A"}},{"$f":"title122","v":"Total depreciation"},{"$f":"SUM(L59:L63)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title123","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$H$39","v":0},null,{"$f":"+F65*H64","v":{"$error":"#N/A"}},null,{"$f":"+F65*$J$64","v":{"$error":"#N/A"}},null,{"$f":"+$F$65*L64","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H64:H65)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J64:J65)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L64:L65)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title51","v":"Other costs"},{"$f":"title39","v":"Unit"},"Rate (%)",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title124","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$40","v":0},null,{"$f":"+(H42+H43+H65)*$F$70","v":{"$error":"#N/A"}},null,{"$f":"+(J42+J43+J65)*$F$70","v":{"$error":"#N/A"}},null,{"$f":"+(L42+L43+L65)*$F$70","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title125","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$39","v":0},null,{"$f":"+(H38+H45+H70+H65)*$F$71","v":{"$error":"#N/A"}},null,{"$f":"+(J38+J45+J70+J65)*$F$71","v":{"$error":"#N/A"}},null,{"$f":"+(L38+L45+L70+L65)*$F$71","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title126","v":"Loan interest"},"USD",{"$f":"+$P$166","v":0},null,{"$f":"-FA10kW_OIL3!G90","v":{"$error":"#N/A"}},null,{"$f":"-FA40kW_OIL3!G90","v":{"$error":"#N/A"}},null,{"$f":"-FA100kW_OIL3!G90","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title127","v":"Income tax "},"USD",{"$f":"+'Data Entry Needs'!$H$48","v":0},null,{"$f":"-FA10kW_OIL3!C97","v":{"$error":"#N/A"}},null,{"$f":"-FA40kW_OIL3!C97","v":{"$error":"#N/A"}},null,{"$f":"-FA100kW_OIL3!C97","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H70:H72)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J70:J72)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L70:L72)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title132","v":"Share (%)"},"Total",{"$f":"title132","v":"Share (%)"},"Total",{"$f":"title132","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title128","v":"Total operating costs"},null,null,{"$f":"+H38+H45+H50+H55","v":{"$error":"#N/A"}},{"$f":"+G78/$G$81","v":{"$error":"#N/A"}},{"$f":"+J38+J45+J50+J55","v":{"$error":"#N/A"}},{"$f":"+I78/$I$81","v":{"$error":"#N/A"}},{"$f":"+L38+L45+L50+L55","v":{"$error":"#N/A"}},{"$f":"+K78/$K$81","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title129","v":"Total fixed costs"},null,null,{"$f":"+H66","v":{"$error":"#N/A"}},{"$f":"+G79/$G$81","v":{"$error":"#N/A"}},{"$f":"+J66","v":{"$error":"#N/A"}},{"$f":"+I79/$I$81","v":{"$error":"#N/A"}},{"$f":"+L66","v":{"$error":"#N/A"}},{"$f":"+K79/$K$81","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title130","v":"Total other costs"},null,null,{"$f":"+H74","v":{"$error":"#N/A"}},{"$f":"+G80/$G$81","v":{"$error":"#N/A"}},{"$f":"+J74","v":{"$error":"#N/A"}},{"$f":"+I80/$I$81","v":{"$error":"#N/A"}},{"$f":"+L74","v":{"$error":"#N/A"}},{"$f":"+K80/$K$81","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title131","v":"Total production costs"},null,null,{"$f":"SUM(G78:G80)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I78:I80)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K78:K80)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title133","v":"Power generation"}]
[]
[null,null,null,null,{"$f":"title39","v":"Unit"},null,{"$f":"title105","v":"Quantity "},null,{"$f":"title105","v":"Quantity "},null,{"$f":"title105","v":"Quantity "}]
[null,null,null,null,null,null,{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title39&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title133","v":"Power generation"},{"$f":"title135","v":"kWh/year"},null,{"$f":"+G30*H31*(1-$I$17)","v":0},null,{"$f":"+I30*J31*(1-$I$17)","v":0},null,{"$f":"+K30*L31*(1-$I$17)","v":0}]
[null,null,null,{"$f":"title134","v":"Electricity-self use"},{"$f":"title135","v":"kWh/year"},null,{"$f":"-G87*10%","v":0},null,{"$f":"-I87*10%","v":0},null,{"$f":"-K87*10%","v":0}]
[null,null,null,{"$f":"title82","v":"Power loss in distribution network"},{"$f":"title135","v":"kWh/year"},null,{"$f":"-G87*$I$16","v":0},null,{"$f":"-I87*$I$16","v":0},null,{"$f":"-K87*$I$16","v":0}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,{"$f":"SUM(G87:H89)","v":0},null,{"$f":"SUM(I87:J89)","v":0},null,{"$f":"SUM(K87:L89)","v":0}]
[]
[null,null,{"$f":"title136","v":"Total Production Cost+Distribution"}]
[]
[null,null,null,null,null,null,{"$f":"$G$29","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G30","v":10},null,{"$f":"+I30","v":40},null,{"$f":"+K30","v":100}]
[null,null,null,{"$f":"title137","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G81/G90","v":{"$error":"#N/A"}},null,{"$f":"I81/I90","v":{"$error":"#N/A"}},null,{"$f":"K81/K90","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title142","v":"Average loan interest"},{"$f":"title39","v":"Unit"},{"$f":"title56&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title120","v":"Total investment"},{"$f":"title138","v":"Loan amount"},{"$f":"title120","v":"Total investment"},{"$f":"title138","v":"Loan amount"},{"$f":"title120","v":"Total investment"},{"$f":"title138","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title138","v":"Loan amount"},"USD",{"$f":"+$N$13","v":0},{"$f":"G63","v":{"$error":"#N/A"}},{"$f":"$F$100*G100","v":{"$error":"#N/A"}},{"$f":"I63","v":{"$error":"#N/A"}},{"$f":"$F$100*I100","v":{"$error":"#N/A"}},{"$f":"K63","v":{"$error":"#N/A"}},{"$f":"$F$100*K100","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title57","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$H$101","v":0},null,{"$f":"+$J$101","v":0}]
[null,null,null,{"$f":"title139","v":"Loan payment"},{"$f":"title143","v":"USD/month"},null,null,{"$f":"PMT(H101/12,H104*12,H100,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(J101/12,J104*12,J100,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(L101/12,L104*12,L100,0)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title140","v":"Annual loan payment"},{"$f":"title144","v":"USD/year"},null,null,{"$f":"H102*12","v":{"$error":"#N/A"}},null,{"$f":"J102*12","v":{"$error":"#N/A"}},null,{"$f":"L102*12","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title58","v":"Loan terms"},{"$f":"title60","v":"year"},null,null,{"$f":"+$N$14","v":0},null,{"$f":"+H104","v":0},null,{"$f":"+J104","v":0}]
[null,null,null,{"$f":"title141","v":"Total loan payment"},"USD",null,null,{"$f":"H103*H104","v":{"$error":"#N/A"}},null,{"$f":"J103*J104","v":{"$error":"#N/A"}},null,{"$f":"L103*L104","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title126","v":"Loan interest"},"USD",null,null,{"$f":"H105+H100","v":{"$error":"#N/A"}},null,{"$f":"J105+J100","v":{"$error":"#N/A"}},null,{"$f":"L105+L100","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title142","v":"Average loan interest"},{"$f":"title144","v":"USD/year"},null,null,{"$f":"H106/$F$59","v":{"$error":"#N/A"}},null,{"$f":"J106/$F$59","v":{"$error":"#N/A"}},null,{"$f":"L106/$F$59","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Annual change in labor cost (%)",null,null,{"$f":"+'Data Entry Needs'!$AB$87","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Annual change in raw material cost (%)",null,null,{"$f":"+'Data Entry Needs'!$AB$86","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Annual change in elctricity price (%)",null,null,{"$f":"+'Data Entry Needs'!$AB$89","v":0}]

{"sheet":"FA10kW_OIL3","index":25,"n_rows":138,"n_cols":23,"rows_kept":138,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"title197","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 10 kW PROJECT"}]
[]
[]
[{"$f":"title198","v":"Revenues of SVO and power generation system"}]
[]
[null,{"$f":"title199","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title200","v":"Power generation capacity (kW)"},{"$f":"+COST_OIL3!$G$30","v":10},{"$f":"C9","v":10},{"$f":"D9","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[]
[null,"Power loss due to operation (%)",{"$f":"+COST_OIL3!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating hours per year",{"$f":"+COST_OIL3!$H$31","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity utilization factor",{"$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":"title201","v":"Electricity generation (kWh per year)"},{"$f":"C9*C14*(1-C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title202","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,{"$f":"title82&\" \"&title84","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_OIL3!$I$16","v":0},{"$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":"title203","v":"Total power sold to customers (kWh/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,{"$f":"title204","v":"Revenue from meal by-product (USD/year)"},{"$f":"+IF('Energy Demand'!$C$43=\"\",0,'Energy Demand'!$H$43)","v":{"$error":"#N/A"}},{"$f":"+C22","v":{"$error":"#N/A"}},{"$f":"+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title205","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_OIL3!$N$15","v":0},{"$f":"C23*(1+D24)","v":0},{"$f":"D23*(1+E24)","v":0},{"$f":"E23*(1+F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title206","v":"Increasing rate of price of electricity (%)"},{"$f":"+COST_OIL3!$P$167","v":0},{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title207","v":"Total income (USD/year)"},{"$f":"C20*C23+C22","v":{"$error":"#N/A"}},{"$f":"D20*D23+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,{"$f":"title208","v":"Project lifetime (years)"},20]
[null,{"$f":"title209","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title210","v":"Lifespan of the system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title211","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title212","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title213","v":"Capital and operating cost "}]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title214","v":"Direct capital cost (USD)"}]
[null,"Equipments",{"$f":"COST_OIL3!G59","v":{"$error":"#N/A"}}]
[null,"Building",{"$f":"COST_OIL3!G60","v":0}]
[null,"Installation",{"$f":"COST_OIL3!G61","v":0}]
[null,"Distribution network",{"$f":"COST_OIL3!G62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"SUM(C39:C42)","v":{"$error":"#N/A"}},{"$f":"D39+D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Capital cost (USD/kW)"},{"$f":"C43/C9","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title218","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title219","v":"Sub-total material cost (USD)"},{"$f":"C50+C58+C61","v":{"$error":"#N/A"}},{"$f":"D50+D58+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title220","v":"Biomass cost (USD/year)"},{"$f":"C51*C52","v":{"$error":"#N/A"}},{"$f":"D51*D52","v":{"$error":"#N/A"}},{"$f":"E51*E52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title221","v":"Biomass consumption (t per year)"},{"$f":"+COST_OIL3!$G$36","v":{"$error":"#N/A"}},{"$f":"+C51","v":{"$error":"#N/A"}},{"$f":"+D51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title222","v":"Biomass total price (USD/t)"},{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title223","v":"Biomass price (USD/t)"},{"$f":"+COST_OIL3!$F$36","v":0},{"$f":"C53*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title224","v":"Biomass transportation cost (USD/t)"},{"$f":"+C55*C56","v":0},{"$f":"C54*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title225","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_OIL3!$F$49","v":0}]
[null,{"$f":"title226","v":"Transportation distant (km)"},{"$f":"+COST_OIL3!$E$22","v":0}]
[]
[null,{"$f":"title227","v":"Diesel cost (USD/year)"},{"$f":"C59*C60","v":{"$error":"#DIV/0!"}},{"$f":"D59*D60","v":{"$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":"title228","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_OIL3!$G$37","v":{"$error":"#DIV/0!"}},{"$f":"+C59","v":{"$error":"#DIV/0!"}},{"$f":"+D59","v":{"$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,{"$f":"title229","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_OIL3!$F$37","v":0},{"$f":"C60*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title230","v":"Storage cost (USD/year)"},{"$f":"+COST_OIL3!$H$55","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Sub-total operating cost (USD)"},{"$f":"C63+C65+C66","v":{"$error":"#N/A"}},{"$f":"D63+D65+D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title232","v":"Labour cost (USD)"},{"$f":"COST_OIL3!H45","v":0},{"$f":"C63*(1+D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Escalation rate of labour cost (%)"},null,{"$f":"+COST_OIL3!$P$165","v":0},{"$f":"D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title124","v":"Plant overhead"},{"$f":"COST_OIL3!H70","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title125","v":"General and administrative cost"},{"$f":"COST_OIL3!H71","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_OIL3!H65","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title235","v":"Sub-total of annual fixed cost (USD)"},{"$f":"COST_OIL3!H64","v":{"$error":"#N/A"}},{"$f":"C69","v":{"$error":"#N/A"}},{"$f":"D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title236","v":"Sub-total of storage cost (USD)"},{"$f":"+COST_OIL3!H55","v":{"$error":"#N/A"}},{"$f":"C71","v":{"$error":"#N/A"}},{"$f":"D71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title237","v":"Total operation and maintenance cost (USD)"},{"$f":"C49+C62+C67+C69+C71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title238","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C73/C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title54","v":"Financial parameters"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title239","v":"Raw material cost escalation rate (%)"},null,{"$f":"+COST_OIL3!$P$166","v":0},{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U78","v":0},{"$f":"V78","v":0}]
[null,"Inflation rate (%)",null,{"$f":"+COST_OIL3!$N$11","v":0},{"$f":"D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U79","v":0},{"$f":"V79","v":0}]
[null,"Discount rate (%)",{"$f":"+COST_OIL3!$N$10","v":0}]
[null,"Loan ratio (%)",{"$f":"+COST_OIL3!$N$13","v":0}]
[]
[null,{"$f":"title313","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title138&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C81*C43","v":{"$error":"#N/A"}}]
[null,"Loan interest rate (%)",{"$f":"+COST_OIL3!$N$12","v":0}]
[null,"Loan term (years)",{"$f":"+COST_OIL3!$N$14","v":0}]
[null,{"$f":"title314","v":"Loan payment (USD/month)"},{"$f":"(PMT(C85/12,(12*C86),C84))","v":{"$error":"#N/A"}}]
[null,{"$f":"title315","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$86,$C$87*12,0)","v":0},{"$f":"IF(E77<=$C$86,$C$87*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title141&\" (USD)\"","v":"Total loan payment (USD)"},{"$f":"SUM(D88:W88)","v":0}]
[null,{"$f":"title316","v":"Loan interest payment (USD)"},{"$f":"C89+C84","v":{"$error":"#N/A"}},{"$f":"title322","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C90/C28","v":{"$error":"#N/A"}},{"$f":"title323","v":"USD per year"}]
[]
[{"$f":"title317","v":"Income tax analysis"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title318","v":"Effective income tax rate (%)"},{"$f":"+COST_OIL3!$F$73","v":0},{"$f":"C94","v":0},{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"IF(D119<0,0,-D94*D119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title320","v":"Total income tax (USD)"},{"$f":"SUM(D95:W95)","v":{"$error":"#N/A"}}]
[null,{"$f":"title321","v":"Income tax payment (USD per year)"},{"$f":"C96/$C$28","v":{"$error":"#N/A"}}]
[]
["Depreciation"]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title324","v":"Depreciation method"},{"$f":"title325","v":"Straight-line"}]
[null,"Total depreciation (USD)",null,{"$f":"COST_OIL3!H64","v":{"$error":"#N/A"}},{"$f":"D102","v":{"$error":"#N/A"}},{"$f":"E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title326","v":"Base case project"}]
[{"$f":"title327","v":"Summary of this project - before tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title328","v":"Total revenue (USD)"},null,{"$f":"D25","v":{"$error":"#N/A"}},{"$f":"E25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"-(C43-C84)","v":{"$error":"#N/A"}}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title330","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C107:C110)","v":{"$error":"#N/A"}},{"$f":"SUM(D107:D110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title331","v":"Summary of this project - after tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B107","v":"Total revenue (USD)"},{"$f":"C107","v":0},{"$f":"D107","v":{"$error":"#N/A"}},{"$f":"E107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title332","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D102","v":{"$error":"#N/A"}},{"$f":"-E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title333","v":"Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C115:C118)","v":0},{"$f":"SUM(D115:D118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"D95","v":{"$error":"#N/A"}},{"$f":"E95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title334","v":"Cash flow - after tax (USD)"},{"$f":"C108","v":{"$error":"#N/A"}},{"$f":"D111+D120","v":{"$error":"#N/A"}},{"$f":"E111+E120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title335","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title337","v":"Cumulative value of Net Profit - before tax"},{"$f":"C111","v":{"$error":"#N/A"}},{"$f":"C125+(D111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title338","v":"Cumulative value of Net Profit - after tax"},{"$f":"C121","v":{"$error":"#N/A"}},{"$f":"C126+(D121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title336","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title339","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C80,D111:W111)+C111","v":{"$error":"#N/A"}}]
[null,{"$f":"title340","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C130<0,title353,IRR(C111:W111,0.001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title345","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title342","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C80,D121:W121)+C121","v":{"$error":"#N/A"}}]
[null,{"$f":"title343","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C135<0,title353,IRR(C121:W121,0.000001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title346","v":"Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title344","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D120:W120)","v":{"$error":"#N/A"}}]

{"sheet":"FA40kW_OIL3","index":26,"n_rows":138,"n_cols":23,"rows_kept":138,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"title347","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 40 kW PROJECT"}]
[]
[]
[{"$f":"title198","v":"Revenues of SVO and power generation system"}]
[]
[null,{"$f":"title199","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title200","v":"Power generation capacity (kW)"},{"$f":"COST_OIL3!$I$30","v":40},{"$f":"C9","v":40},{"$f":"D9","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[]
[null,"Power loss due to operation (%)",{"$f":"+COST_OIL3!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating hours per year",{"$f":"COST_OIL3!$J$31","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity utilization factor",{"$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":"title201","v":"Electricity generation (kWh per year)"},{"$f":"C9*C14*(1-C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title202","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,{"$f":"title82&\" \"&title84","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_OIL3!$I$16","v":0},{"$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":"title203","v":"Total power sold to customers (kWh/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,{"$f":"title204","v":"Revenue from meal by-product (USD/year)"},{"$f":"+IF('Energy Demand'!$C$43=\"\",0,'Energy Demand'!$J$43)","v":{"$error":"#N/A"}},{"$f":"+C22","v":{"$error":"#N/A"}},{"$f":"+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title205","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_OIL3!$N$15","v":0},{"$f":"C23*(1+D24)","v":0},{"$f":"D23*(1+E24)","v":0},{"$f":"E23*(1+F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title206","v":"Increasing rate of price of electricity (%)"},{"$f":"+COST_OIL3!$P$167","v":0},{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title207","v":"Total income (USD/year)"},{"$f":"C20*C23+C22","v":{"$error":"#N/A"}},{"$f":"D20*D23+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,{"$f":"title208","v":"Project lifetime (years)"},20]
[null,{"$f":"title209","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title210","v":"Lifespan of the system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title211","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title212","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title213","v":"Capital and operating cost "}]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title214","v":"Direct capital cost (USD)"}]
[null,"Equipments",{"$f":"COST_OIL3!I59","v":{"$error":"#N/A"}}]
[null,"Building",{"$f":"COST_OIL3!I60","v":0}]
[null,"Installation",{"$f":"COST_OIL3!I61","v":0}]
[null,"Distribution network",{"$f":"COST_OIL3!I62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"SUM(C39:C42)","v":{"$error":"#N/A"}},{"$f":"D39+D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Capital cost (USD/kW)"},{"$f":"C43/C9","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title218","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title219","v":"Sub-total material cost (USD)"},{"$f":"C50+C58+C61","v":{"$error":"#N/A"}},{"$f":"D50+D58+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title220","v":"Biomass cost (USD/year)"},{"$f":"C51*C52","v":{"$error":"#N/A"}},{"$f":"D51*D52","v":{"$error":"#N/A"}},{"$f":"E51*E52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title221","v":"Biomass consumption (t per year)"},{"$f":"+COST_OIL3!$I$36","v":{"$error":"#N/A"}},{"$f":"+C51","v":{"$error":"#N/A"}},{"$f":"+D51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title222","v":"Biomass total price (USD/t)"},{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title223","v":"Biomass price (USD/t)"},{"$f":"+COST_OIL3!$F$36","v":0},{"$f":"C53*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title224","v":"Biomass transportation cost (USD/t)"},{"$f":"+C55*C56","v":0},{"$f":"C54*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title225","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_OIL3!$F$49","v":0}]
[null,{"$f":"title226","v":"Transportation distant (km)"},{"$f":"+COST_OIL3!$E$23","v":0}]
[]
[null,{"$f":"title227","v":"Diesel cost (USD/year)"},{"$f":"C59*C60","v":{"$error":"#DIV/0!"}},{"$f":"D59*D60","v":{"$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":"title228","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_OIL3!$I$37","v":{"$error":"#DIV/0!"}},{"$f":"+C59","v":{"$error":"#DIV/0!"}},{"$f":"+D59","v":{"$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,{"$f":"title229","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_OIL3!$F$37","v":0},{"$f":"C60*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title230","v":"Storage cost (USD/year)"},{"$f":"+COST_OIL3!$J$55","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Sub-total operating cost (USD)"},{"$f":"C63+C65+C66","v":{"$error":"#N/A"}},{"$f":"D63+D65+D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title232","v":"Labour cost (USD)"},{"$f":"COST_OIL3!J45","v":0},{"$f":"C63*(1+D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Escalation rate of labour cost (%)"},null,{"$f":"+COST_OIL3!$P$165","v":0},{"$f":"D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U64","v":0},0]
[null,{"$f":"title124","v":"Plant overhead"},{"$f":"COST_OIL3!J70","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title125","v":"General and administrative cost"},{"$f":"COST_OIL3!J71","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_OIL3!J65","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title235","v":"Sub-total of annual fixed cost (USD)"},{"$f":"COST_OIL3!J64","v":{"$error":"#N/A"}},{"$f":"C69","v":{"$error":"#N/A"}},{"$f":"D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title236","v":"Sub-total of storage cost (USD)"},{"$f":"+COST_OIL3!J55","v":{"$error":"#N/A"}},{"$f":"C71","v":{"$error":"#N/A"}},{"$f":"D71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title237","v":"Total operation and maintenance cost (USD)"},{"$f":"C49+C62+C67+C69+C71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title238","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C73/C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title54","v":"Financial parameters"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title239","v":"Raw material cost escalation rate (%)"},null,{"$f":"+COST_OIL3!$P$166","v":0},{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U78","v":0},{"$f":"V78","v":0}]
[null,"Inflation rate (%)",null,{"$f":"+COST_OIL3!$N$11","v":0},{"$f":"D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U79","v":0},{"$f":"V79","v":0}]
[null,"Discount rate (%)",{"$f":"+COST_OIL3!$N$10","v":0}]
[null,"Loan ratio (%)",{"$f":"+COST_OIL3!$N$13","v":0}]
[]
[null,{"$f":"title313","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title138&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C81*C43","v":{"$error":"#N/A"}}]
[null,"Loan interest rate (%)",{"$f":"+COST_OIL3!$N$12","v":0}]
[null,"Loan term (years)",{"$f":"+COST_OIL3!$N$14","v":0}]
[null,{"$f":"title314","v":"Loan payment (USD/month)"},{"$f":"(PMT(C85/12,(12*C86),C84))","v":{"$error":"#N/A"}}]
[null,{"$f":"title315","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$86,$C$87*12,0)","v":0},{"$f":"IF(E77<=$C$86,$C$87*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title141&\" (USD)\"","v":"Total loan payment (USD)"},{"$f":"SUM(D88:W88)","v":0}]
[null,{"$f":"title316","v":"Loan interest payment (USD)"},{"$f":"C89+C84","v":{"$error":"#N/A"}},{"$f":"title322","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C90/C28","v":{"$error":"#N/A"}},{"$f":"title323","v":"USD per year"}]
[]
[{"$f":"title317","v":"Income tax analysis"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title318","v":"Effective income tax rate (%)"},{"$f":"+COST_OIL3!$F$73","v":0},{"$f":"C94","v":0},{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"IF(D119<0,0,-D94*D119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title320","v":"Total income tax (USD)"},{"$f":"SUM(D95:W95)","v":{"$error":"#N/A"}}]
[null,{"$f":"title321","v":"Income tax payment (USD per year)"},{"$f":"C96/$C$28","v":{"$error":"#N/A"}}]
[]
["Depreciation"]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title324","v":"Depreciation method"},{"$f":"title325","v":"Straight-line"}]
[null,"Total depreciation (USD)",null,{"$f":"COST_OIL3!J64","v":{"$error":"#N/A"}},{"$f":"D102","v":{"$error":"#N/A"}},{"$f":"E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title326","v":"Base case project"}]
[{"$f":"title327","v":"Summary of this project - before tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title328","v":"Total revenue (USD)"},null,{"$f":"D25","v":{"$error":"#N/A"}},{"$f":"E25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"-(C43-C84)","v":{"$error":"#N/A"}}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title330","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C107:C110)","v":{"$error":"#N/A"}},{"$f":"SUM(D107:D110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title331","v":"Summary of this project - after tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B107","v":"Total revenue (USD)"},{"$f":"C107","v":0},{"$f":"D107","v":{"$error":"#N/A"}},{"$f":"E107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title332","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D102","v":{"$error":"#N/A"}},{"$f":"-E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title333","v":"Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C115:C118)","v":0},{"$f":"SUM(D115:D118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"D95","v":{"$error":"#N/A"}},{"$f":"E95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title334","v":"Cash flow - after tax (USD)"},{"$f":"C108","v":{"$error":"#N/A"}},{"$f":"D111+D120","v":{"$error":"#N/A"}},{"$f":"E111+E120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title335","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title337","v":"Cumulative value of Net Profit - before tax"},{"$f":"C111","v":{"$error":"#N/A"}},{"$f":"C125+(D111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title338","v":"Cumulative value of Net Profit - after tax"},{"$f":"C121","v":{"$error":"#N/A"}},{"$f":"C126+(D121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title336","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title339","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C80,D111:W111)+C111","v":{"$error":"#N/A"}}]
[null,{"$f":"title340","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C130<0,title353,IRR(C111:W111,0.001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title345","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title342","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C80,D121:W121)+C121","v":{"$error":"#N/A"}}]
[null,{"$f":"title343","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C135<0,title353,IRR(C121:W121,0.000001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title346","v":"Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title344","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D120:W120)","v":{"$error":"#N/A"}}]

{"sheet":"FA100kW_OIL3","index":27,"n_rows":138,"n_cols":23,"rows_kept":138,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"title348","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 100 kW PROJECT"}]
[]
[]
[{"$f":"title198","v":"Revenues of SVO and power generation system"}]
[]
[null,{"$f":"title199","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title200","v":"Power generation capacity (kW)"},{"$f":"COST_OIL3!$K$30","v":100},{"$f":"C9","v":100},{"$f":"D9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[]
[null,"Power loss due to operation (%)",{"$f":"+COST_OIL3!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating hours per year",{"$f":"COST_OIL3!$L$31","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity utilization factor",{"$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":"title201","v":"Electricity generation (kWh per year)"},{"$f":"C9*C14*(1-C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title202","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,{"$f":"title82&\" \"&title84","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_OIL3!$I$16","v":0},{"$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":"title203","v":"Total power sold to customers (kWh/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,{"$f":"title204","v":"Revenue from meal by-product (USD/year)"},{"$f":"+IF('Energy Demand'!$C$43=\"\",0,'Energy Demand'!$L$43)","v":{"$error":"#N/A"}},{"$f":"+C22","v":{"$error":"#N/A"}},{"$f":"+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title205","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_OIL3!$N$15","v":0},{"$f":"C23*(1+D24)","v":0},{"$f":"D23*(1+E24)","v":0},{"$f":"E23*(1+F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title206","v":"Increasing rate of price of electricity (%)"},{"$f":"+COST_OIL3!$P$167","v":0},{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title207","v":"Total income (USD/year)"},{"$f":"C20*C23+C22","v":{"$error":"#N/A"}},{"$f":"D20*D23+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,{"$f":"title208","v":"Project lifetime (years)"},20]
[null,{"$f":"title209","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title210","v":"Lifespan of the system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title211","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title212","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title213","v":"Capital and operating cost "}]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title214","v":"Direct capital cost (USD)"}]
[null,"Equipments",{"$f":"COST_OIL3!K59","v":{"$error":"#N/A"}}]
[null,"Building",{"$f":"COST_OIL3!K60","v":0}]
[null,"Installation",{"$f":"COST_OIL3!K61","v":0}]
[null,"Distribution network",{"$f":"COST_OIL3!K62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"SUM(C39:C42)","v":{"$error":"#N/A"}},{"$f":"D39+D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Capital cost (USD/kW)"},{"$f":"C43/C9","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title218","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title219","v":"Sub-total material cost (USD)"},{"$f":"C50+C58+C61","v":{"$error":"#N/A"}},{"$f":"D50+D58+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title220","v":"Biomass cost (USD/year)"},{"$f":"C51*C52","v":{"$error":"#N/A"}},{"$f":"D51*D52","v":{"$error":"#N/A"}},{"$f":"E51*E52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title221","v":"Biomass consumption (t per year)"},{"$f":"+COST_OIL3!$K$36","v":{"$error":"#N/A"}},{"$f":"+C51","v":{"$error":"#N/A"}},{"$f":"+D51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title222","v":"Biomass total price (USD/t)"},{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title223","v":"Biomass price (USD/t)"},{"$f":"+COST_OIL3!$F$36","v":0},{"$f":"C53*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title224","v":"Biomass transportation cost (USD/t)"},{"$f":"+C55*C56","v":0},{"$f":"C54*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title225","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_OIL3!$F$49","v":0}]
[null,{"$f":"title226","v":"Transportation distant (km)"},{"$f":"+COST_OIL3!$K$22","v":0}]
[]
[null,{"$f":"title227","v":"Diesel cost (USD/year)"},{"$f":"C59*C60","v":{"$error":"#DIV/0!"}},{"$f":"D59*D60","v":{"$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":"title228","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_OIL3!$K$37","v":{"$error":"#DIV/0!"}},{"$f":"+C59","v":{"$error":"#DIV/0!"}},{"$f":"+D59","v":{"$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,{"$f":"title229","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_OIL3!$F$37","v":0},{"$f":"C60*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title230","v":"Storage cost (USD/year)"},{"$f":"+COST_OIL3!$L$55","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Sub-total operating cost (USD)"},{"$f":"C63+C65+C66","v":{"$error":"#N/A"}},{"$f":"D63+D65+D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title232","v":"Labour cost (USD)"},{"$f":"COST_OIL3!L45","v":0},{"$f":"C63*(1+D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Escalation rate of labour cost (%)"},null,{"$f":"+COST_OIL3!$P$165","v":0},{"$f":"D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U64","v":0},0]
[null,{"$f":"title124","v":"Plant overhead"},{"$f":"COST_OIL3!L70","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title125","v":"General and administrative cost"},{"$f":"COST_OIL3!L71","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_OIL3!L65","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title235","v":"Sub-total of annual fixed cost (USD)"},{"$f":"COST_OIL3!L64","v":{"$error":"#N/A"}},{"$f":"C69","v":{"$error":"#N/A"}},{"$f":"D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title236","v":"Sub-total of storage cost (USD)"},{"$f":"+COST_OIL3!L55","v":{"$error":"#N/A"}},{"$f":"C71","v":{"$error":"#N/A"}},{"$f":"D71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title237","v":"Total operation and maintenance cost (USD)"},{"$f":"C49+C62+C67+C69+C71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title238","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C73/C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title54","v":"Financial parameters"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title239","v":"Raw material cost escalation rate (%)"},null,{"$f":"+COST_OIL3!$P$166","v":0},{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U78","v":0},{"$f":"V78","v":0}]
[null,"Inflation rate (%)",null,{"$f":"+COST_OIL3!$N$11","v":0},{"$f":"D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U79","v":0},{"$f":"V79","v":0}]
[null,"Discount rate (%)",{"$f":"+COST_OIL3!$N$10","v":0}]
[null,"Loan ratio (%)",{"$f":"+COST_OIL3!$N$13","v":0}]
[]
[null,{"$f":"title313","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title138&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C81*C43","v":{"$error":"#N/A"}}]
[null,"Loan interest rate (%)",{"$f":"+COST_OIL3!$N$12","v":0}]
[null,"Loan term (years)",{"$f":"+COST_OIL3!$N$14","v":0}]
[null,{"$f":"title314","v":"Loan payment (USD/month)"},{"$f":"(PMT(C85/12,(12*C86),C84))","v":{"$error":"#N/A"}}]
[null,{"$f":"title315","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$86,$C$87*12,0)","v":0},{"$f":"IF(E77<=$C$86,$C$87*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title141&\" (USD)\"","v":"Total loan payment (USD)"},{"$f":"SUM(D88:W88)","v":0}]
[null,{"$f":"title316","v":"Loan interest payment (USD)"},{"$f":"C89+C84","v":{"$error":"#N/A"}},{"$f":"title322","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C90/C28","v":{"$error":"#N/A"}},{"$f":"title323","v":"USD per year"}]
[]
[{"$f":"title317","v":"Income tax analysis"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title318","v":"Effective income tax rate (%)"},{"$f":"+COST_OIL3!$F$73","v":0},{"$f":"C94","v":0},{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"IF(D119<0,0,-D94*D119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title320","v":"Total income tax (USD)"},{"$f":"SUM(D95:W95)","v":{"$error":"#N/A"}}]
[null,{"$f":"title321","v":"Income tax payment (USD per year)"},{"$f":"C96/$C$28","v":{"$error":"#N/A"}}]
[]
["Depreciation"]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title324","v":"Depreciation method"},{"$f":"title325","v":"Straight-line"}]
[null,"Total depreciation (USD)",null,{"$f":"COST_OIL3!L64","v":{"$error":"#N/A"}},{"$f":"D102","v":{"$error":"#N/A"}},{"$f":"E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title326","v":"Base case project"}]
[{"$f":"title327","v":"Summary of this project - before tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title328","v":"Total revenue (USD)"},null,{"$f":"D25","v":{"$error":"#N/A"}},{"$f":"E25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"-(C43-C84)","v":{"$error":"#N/A"}}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title330","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C107:C110)","v":{"$error":"#N/A"}},{"$f":"SUM(D107:D110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title331","v":"Summary of this project - after tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B107","v":"Total revenue (USD)"},{"$f":"C107","v":0},{"$f":"D107","v":{"$error":"#N/A"}},{"$f":"E107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title332","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D102","v":{"$error":"#N/A"}},{"$f":"-E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title333","v":"Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C115:C118)","v":0},{"$f":"SUM(D115:D118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"D95","v":{"$error":"#N/A"}},{"$f":"E95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title334","v":"Cash flow - after tax (USD)"},{"$f":"C108","v":{"$error":"#N/A"}},{"$f":"D111+D120","v":{"$error":"#N/A"}},{"$f":"E111+E120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title335","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title337","v":"Cumulative value of Net Profit - before tax"},{"$f":"C111","v":{"$error":"#N/A"}},{"$f":"C125+(D111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title338","v":"Cumulative value of Net Profit - after tax"},{"$f":"C121","v":{"$error":"#N/A"}},{"$f":"C126+(D121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title336","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title339","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C80,D111:W111)+C111","v":{"$error":"#N/A"}}]
[null,{"$f":"title340","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C130<0,title353,IRR(C111:W111,0.001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title345","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title342","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C80,D121:W121)+C121","v":{"$error":"#N/A"}}]
[null,{"$f":"title343","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C135<0,title353,IRR(C121:W121,0.000001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title346","v":"Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title344","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D120:W120)","v":{"$error":"#N/A"}}]

{"sheet":"COST_OIL4","index":28,"n_rows":167,"n_cols":16,"rows_kept":167,"cut":false,"hidden":false,"merged":[[29,6,29,7],[29,8,29,9],[29,10,29,11],[2,2,2,13],[5,2,5,3],[5,4,5,6],[28,6,28,11],[22,2,22,3],[21,2,21,3],[21,8,21,9],[21,11,21,12],[67,3,68,3],[67,4,68,4],[67,5,68,5],[33,3,34,3],[33,4,34,4],[39,3,40,3],[39,4,40,4],[46,3,47,3],[46,4,47,4],[51,3,52,3],[51,4,52,4],[56,3,57,3],[56,4,57,4],[56,5,57,5],[75,3,76,3],[75,4,76,4],[75,5,76,5],[84,3,85,3],[84,4,85,4],[84,5,85,5],[84,6,84,7],[84,8,84,9],[84,10,84,11],[85,6,85,7],[85,8,85,9],[85,10,85,11],[86,6,86,7],[86,8,86,9],[86,10,86,11],[87,6,87,7],[87,8,87,9],[87,10,87,11],[88,6,88,7],[88,8,88,9],[88,10,88,11],[89,6,89,7],[89,8,89,9],[89,10,89,11],[97,3,98,3],[97,4,98,4],[97,5,98,5],[93,6,93,11],[94,6,94,7],[94,8,94,9],[94,10,94,11],[95,6,95,7],[95,8,95,9],[95,10,95,11]]}
[]
[]
[null,null,{"$f":"+UPPER(title72&\" \"&'Data Entry Needs'!$G$9)","v":"PROCESSING COSTS FOR SVO + RURAL ELECTRIFICATION FROM PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title17","v":"Use white cells to input data"},null,{"$f":"title18","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title73","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title74","v":"Summary of Operational Parameters"},null,null,null,{"$f":"PROPER(title54)","v":"Financial Parameters"}]
[]
[null,null,{"$f":"title75","v":"Feedstock available (t/year)"},null,{"$f":"+'Data Entry Needs'!$G$10","v":0},null,{"$f":"title76","v":"Capacity utilization factor"},null,{"$f":"H31/8760","v":0},null,{"$f":"title55&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$43","v":0}]
[null,null,{"$f":"title25","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$G$14","v":0},null,{"$f":"title77","v":"Calorific value (kWh/kg oil)"},null,{"$f":"+VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$2:$J$12,3,FALSE)/3.6","v":{"$error":"#N/A"}},null,{"$f":"title70&\" (%)\"","v":"Inflation rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$47","v":0}]
[null,null,{"$f":"title22","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$G$11","v":0},null,{"$f":"title78","v":"Oil extraction efficiency"},null,{"$f":"+VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$4:$L$9,6,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"title57&\" (%)\"","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$45","v":0}]
[null,null,{"$f":"title23","v":"Oil content (%)"},null,{"$f":"+'Data Entry Needs'!$G$12","v":{"$error":"#N/A"}},null,{"$f":"title79","v":"Residual oil in cake/meal"},null,{"$f":"+VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$4:$M$9,7,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"title56&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$44","v":0}]
[null,null,{"$f":"+IF(VLOOKUP('Data Entry Needs'!$G$9,dummy_database!$G$2:$K$13,5,FALSE)=title148,'Data Entry Needs'!$G$9&title149,\"\")","v":{"$error":"#N/A"}},null,null,null,{"$f":"title80","v":"Engine efficiency (%)"},null,null,null,{"$f":"title71","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$46","v":0}]
[null,null,null,null,null,null,{"$f":"title81","v":"Operating hours per day"},null,null,null,{"$f":"+IF('Data Entry Needs'!$AA$80=1,'Data Entry Needs'!$C$20,'Data Entry Needs'!$C$24)","v":"Comparative production cost of electricity"},null,null,{"$f":"+'Data Entry Needs'!$AB$80","v":0}]
[null,null,null,null,null,null,{"$f":"title82","v":"Power loss in distribution network"}]
[null,null,null,null,null,null,{"$f":"title83","v":"Power loss due to operation (%)"}]
[]
[]
[null,null,{"$f":"title85","v":"Transport Distance of Feedstock"},null,null,{"$f":"title88","v":"Transport Quantity"},null,null,{"$f":"title85","v":"Transport Distance of Feedstock"},null,null,{"$f":"title88","v":"Transport Quantity"}]
[]
[null,null,{"$f":"title86","v":"Distance small scale production (km)"},null,null,{"$f":"title89","v":"Small scale (t/year)"},null,{"$f":"+$G$36","v":{"$error":"#N/A"}},{"$f":"title91","v":"Distance large scale production (km)"},null,null,{"$f":"title93","v":"Large scale (t/year)"},null,{"$f":"+$K$36","v":{"$error":"#N/A"}}]
[null,null,{"$f":"title87","v":"Distance medium scale production (km)"},null,null,{"$f":"title90","v":"Medium scale (t/year)"},null,{"$f":"+$I$36","v":{"$error":"#N/A"}},{"$f":"title92","v":"Transportation cost (USD/t/km)"},null,null,null,null,{"$f":"$F$49","v":0}]
[]
[]
[]
[null,null,{"$f":"title96","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title97","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,10,null,40,null,100]
[null,null,null,null,null,null,{"$f":"title98","v":"Operating hours per year"},{"$f":"$I$15*365","v":0},{"$f":"title98","v":"Operating hours per year"},{"$f":"$I$15*365","v":0},{"$f":"title98","v":"Operating hours per year"},{"$f":"$I$15*365","v":0}]
[]
[]
[null,null,null,{"$f":"title99","v":"Inputs"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title104","v":"(USD/unit)"},{"$f":"title106","v":"(Unit/year)"},{"$f":"title107","v":"(USD/year)"},{"$f":"title106","v":"(Unit/year)"},{"$f":"title107","v":"(USD/year)"},{"$f":"title106","v":"(Unit/year)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title100","v":"Feedstock (Oilseed)"},"t",{"$f":"+'Data Entry Needs'!$G$13","v":0},{"$f":"+(G30/($I$14*$I$11)/($I$12*$E$13))*(H31/1000)/(1-$I$17)","v":{"$error":"#N/A"}},{"$f":"+G36*$F36","v":{"$error":"#N/A"}},{"$f":"+(I30/($I$14*$I$11)/($I$12*$E$13))*(J31/1000)/(1-$I$17)","v":{"$error":"#N/A"}},{"$f":"+I36*$F36","v":{"$error":"#N/A"}},{"$f":"+(K30/($I$14*$I$11)/($I$12*$E$13))*(L31/1000)/(1-$I$17)","v":{"$error":"#N/A"}},{"$f":"+K36*$F36","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title101","v":"Diesel for start up"},"litre",{"$f":"+'Data Entry Needs'!D$33","v":0},{"$f":"+G30*0.5*365/(10.7*$I$14)","v":{"$error":"#DIV/0!"}},{"$f":"+G37*$F37","v":{"$error":"#DIV/0!"}},{"$f":"+I30*0.5*365/(10.7*$I$14)","v":{"$error":"#DIV/0!"}},{"$f":"+I37*$F37","v":{"$error":"#DIV/0!"}},{"$f":"+K30*0.5*365/(10.7*$I$14)","v":{"$error":"#DIV/0!"}},{"$f":"+K37*$F37","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H36:H37)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J36:J37)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L36:L37)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title108","v":"Labour and Miscellaneous Cost"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title111","v":"(USD/person/h)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title46","v":"Unskilled worker"},{"$f":"title110","v":"# employee"},{"$f":"+'Data Entry Needs'!$D$30","v":0},{"$f":"+ROUNDUP(0.17*G30,0)","v":2},{"$f":"+F42*G42*H31","v":0},{"$f":"+ROUNDUP(0.17*I30,0)","v":7},{"$f":"+$F42*I42*$H$31","v":0},{"$f":"+ROUNDUP(0.17*K30,0)","v":17},{"$f":"+$F42*K42*$H$31","v":0}]
[null,null,null,{"$f":"title61","v":"Skilled worker"},{"$f":"title110","v":"# employee"},{"$f":"+'Data Entry Needs'!H$30","v":0},{"$f":"+ROUND(G42/4,0)","v":1},{"$f":"+F43*G43*H31","v":0},{"$f":"+ROUND(I42/4,0)","v":2},{"$f":"+$F43*I43*$H$31","v":0},{"$f":"+ROUND(K42/4,0)","v":4},{"$f":"+$F43*K43*$H$31","v":0}]
[null,null,null,{"$f":"title109","v":"Miscellaneous cost"},null,null,{"$f":"+'Data Entry Needs'!$H$40","v":0},{"$f":"+G44*SUM(H42:H43)","v":0},{"$f":"+G44","v":0},{"$f":"+I44*SUM(J42:J43)","v":0},{"$f":"+I44","v":0},{"$f":"+K44*SUM(L42:L43)","v":0}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,{"$f":"+G42+G43","v":3},{"$f":"+H42+H43+H44","v":0},{"$f":"+I42+I43","v":9},{"$f":"+J42+J43+J44","v":0},{"$f":"+K42+K43","v":21},{"$f":"+L42+L43+L44","v":0}]
[]
[null,null,null,{"$f":"title112","v":"Transport of Feedstock"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/km)",{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title113","v":"Feedstock (farm to plant)"},"km",{"$f":"+'Data Entry Needs'!$D$36","v":0},{"$f":"+$E$22","v":0},{"$f":"+G49*F49*G36","v":{"$error":"#N/A"}},{"$f":"+$E$23","v":0},{"$f":"+I49*$F49*I$36","v":{"$error":"#N/A"}},{"$f":"+$K$22","v":0},{"$f":"+K49*$F49*K$36","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"+H49","v":{"$error":"#N/A"}},null,{"$f":"+J49","v":{"$error":"#N/A"}},null,{"$f":"+L49","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title114","v":"Storage"},{"$f":"title39","v":"Unit"},{"$f":"title103","v":"Unit Price"},{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total",{"$f":"title105","v":"Quantity "},"Total"]
[null,null,null,null,null,"USD/t",{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"},{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title20","v":"Feedstock"},"t",{"$f":"+$E$11","v":0},{"$f":"+STORAGE_OIL4!$F$38","v":{"$error":"#N/A"}},{"$f":"+F54*G54","v":{"$error":"#N/A"}},{"$f":"+STORAGE_OIL4!$I$38","v":{"$error":"#N/A"}},{"$f":"I54*F54","v":{"$error":"#N/A"}},{"$f":"+STORAGE_OIL4!$L$38","v":{"$error":"#N/A"}},{"$f":"F54*K54","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J54)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L54)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title115","v":"Investment"},{"$f":"title39","v":"Unit"},"Years","Total",{"$f":"title121","v":"Depreciation"},"Total",{"$f":"title121","v":"Depreciation"},"Total",{"$f":"title121","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"title107","v":"(USD/year)"},"(USD)",{"$f":"title107","v":"(USD/year)"},"(USD)",{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title116","v":"Equipments"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL4'!F23*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#N/A"}},{"$f":"+G59/F59","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_OIL4'!G23*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#N/A"}},{"$f":"+I59/F59","v":{"$error":"#N/A"}},{"$f":"+'COST(ADJUSTED)_OIL4'!H23*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#N/A"}},{"$f":"+K59/F59","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title117","v":"Building"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL4'!F26*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+G60/F60","v":0},{"$f":"+'COST(ADJUSTED)_OIL4'!G26*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+I60/F60","v":0},{"$f":"+'COST(ADJUSTED)_OIL4'!H26*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+K60/F60","v":0}]
[null,null,null,{"$f":"title118","v":"Installation"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL4'!F29*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+G61/F61","v":0},{"$f":"+'COST(ADJUSTED)_OIL4'!G29*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+I61/F61","v":0},{"$f":"+'COST(ADJUSTED)_OIL4'!H29*(1+'Data Entry Needs'!$AB$88)","v":0},{"$f":"+K61/F61","v":0}]
[null,null,null,{"$f":"title119","v":"Distribution network"},"USD",20,{"$f":"+'COST(ADJUSTED)_OIL4'!F33*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#DIV/0!"}},{"$f":"+G62/F62","v":{"$error":"#DIV/0!"}},{"$f":"+'COST(ADJUSTED)_OIL4'!G33*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#DIV/0!"}},{"$f":"+I62/F62","v":{"$error":"#DIV/0!"}},{"$f":"+'COST(ADJUSTED)_OIL4'!H33*(1+'Data Entry Needs'!$AB$88)","v":{"$error":"#DIV/0!"}},{"$f":"+K62/F62","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title120","v":"Total investment"},null,null,{"$f":"SUM(G59:G62)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I59:I62)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K59:K62)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title122","v":"Total depreciation"},{"$f":"SUM(H59:H63)","v":{"$error":"#N/A"}},{"$f":"title122","v":"Total depreciation"},{"$f":"SUM(J59:J63)","v":{"$error":"#N/A"}},{"$f":"title122","v":"Total depreciation"},{"$f":"SUM(L59:L63)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title123","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!$H$39","v":0},null,{"$f":"+F65*H64","v":{"$error":"#N/A"}},null,{"$f":"+F65*$J$64","v":{"$error":"#N/A"}},null,{"$f":"+$F$65*L64","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H64:H65)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J64:J65)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L64:L65)","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title51","v":"Other costs"},{"$f":"title39","v":"Unit"},"Rate (%)",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title124","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$40","v":0},null,{"$f":"+(H42+H43+H65)*$F$70","v":{"$error":"#N/A"}},null,{"$f":"+(J42+J43+J65)*$F$70","v":{"$error":"#N/A"}},null,{"$f":"+(L42+L43+L65)*$F$70","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title125","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$39","v":0},null,{"$f":"+(H38+H45+H70+H65)*$F$71","v":{"$error":"#N/A"}},null,{"$f":"+(J38+J45+J70+J65)*$F$71","v":{"$error":"#N/A"}},null,{"$f":"+(L38+L45+L70+L65)*$F$71","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title126","v":"Loan interest"},"USD",{"$f":"+$P$166","v":0},null,{"$f":"-FA10kW_OIL4!G90","v":{"$error":"#N/A"}},null,{"$f":"-FA40kW_OIL4!G90","v":{"$error":"#N/A"}},null,{"$f":"-FA100kW_OIL4!G90","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title127","v":"Income tax "},"USD",{"$f":"+'Data Entry Needs'!$H$48","v":0},null,{"$f":"-FA10kW_OIL4!C97","v":{"$error":"#N/A"}},null,{"$f":"-FA40kW_OIL4!C97","v":{"$error":"#N/A"}},null,{"$f":"-FA100kW_OIL4!C97","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,null,{"$f":"SUM(H70:H72)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J70:J72)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L70:L72)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title132","v":"Share (%)"},"Total",{"$f":"title132","v":"Share (%)"},"Total",{"$f":"title132","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"},null,{"$f":"title107","v":"(USD/year)"}]
[null,null,null,{"$f":"title128","v":"Total operating costs"},null,null,{"$f":"+H38+H45+H50+H55","v":{"$error":"#N/A"}},{"$f":"+G78/$G$81","v":{"$error":"#N/A"}},{"$f":"+J38+J45+J50+J55","v":{"$error":"#N/A"}},{"$f":"+I78/$I$81","v":{"$error":"#N/A"}},{"$f":"+L38+L45+L50+L55","v":{"$error":"#N/A"}},{"$f":"+K78/$K$81","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title129","v":"Total fixed costs"},null,null,{"$f":"+H66","v":{"$error":"#N/A"}},{"$f":"+G79/$G$81","v":{"$error":"#N/A"}},{"$f":"+J66","v":{"$error":"#N/A"}},{"$f":"+I79/$I$81","v":{"$error":"#N/A"}},{"$f":"+L66","v":{"$error":"#N/A"}},{"$f":"+K79/$K$81","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title130","v":"Total other costs"},null,null,{"$f":"+H74","v":{"$error":"#N/A"}},{"$f":"+G80/$G$81","v":{"$error":"#N/A"}},{"$f":"+J74","v":{"$error":"#N/A"}},{"$f":"+I80/$I$81","v":{"$error":"#N/A"}},{"$f":"+L74","v":{"$error":"#N/A"}},{"$f":"+K80/$K$81","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title131","v":"Total production costs"},null,null,{"$f":"SUM(G78:G80)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I78:I80)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K78:K80)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title133","v":"Power generation"}]
[]
[null,null,null,null,{"$f":"title39","v":"Unit"},null,{"$f":"title105","v":"Quantity "},null,{"$f":"title105","v":"Quantity "},null,{"$f":"title105","v":"Quantity "}]
[null,null,null,null,null,null,{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title39&\")\"","v":"(Unit)"},null,{"$f":"\"(\"&title39&\")\"","v":"(Unit)"}]
[null,null,null,{"$f":"title133","v":"Power generation"},{"$f":"title135","v":"kWh/year"},null,{"$f":"+G30*H31*(1-$I$17)","v":0},null,{"$f":"+I30*J31*(1-$I$17)","v":0},null,{"$f":"+K30*L31*(1-$I$17)","v":0}]
[null,null,null,{"$f":"title134","v":"Electricity-self use"},{"$f":"title135","v":"kWh/year"},null,{"$f":"-G87*10%","v":0},null,{"$f":"-I87*10%","v":0},null,{"$f":"-K87*10%","v":0}]
[null,null,null,{"$f":"title82","v":"Power loss in distribution network"},{"$f":"title135","v":"kWh/year"},null,{"$f":"-G87*$I$16","v":0},null,{"$f":"-I87*$I$16","v":0},null,{"$f":"-K87*$I$16","v":0}]
[null,null,null,{"$f":"title102","v":"Subtotal"},null,null,{"$f":"SUM(G87:H89)","v":0},null,{"$f":"SUM(I87:J89)","v":0},null,{"$f":"SUM(K87:L89)","v":0}]
[]
[null,null,{"$f":"title136","v":"Total Production Cost+Distribution"}]
[]
[null,null,null,null,null,null,{"$f":"$G$29","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G30","v":10},null,{"$f":"+I30","v":40},null,{"$f":"+K30","v":100}]
[null,null,null,{"$f":"title137","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G81/G90","v":{"$error":"#N/A"}},null,{"$f":"I81/I90","v":{"$error":"#N/A"}},null,{"$f":"K81/K90","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"title142","v":"Average loan interest"},{"$f":"title39","v":"Unit"},{"$f":"title56&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title120","v":"Total investment"},{"$f":"title138","v":"Loan amount"},{"$f":"title120","v":"Total investment"},{"$f":"title138","v":"Loan amount"},{"$f":"title120","v":"Total investment"},{"$f":"title138","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title138","v":"Loan amount"},"USD",{"$f":"+$N$13","v":0},{"$f":"G63","v":{"$error":"#N/A"}},{"$f":"$F$100*G100","v":{"$error":"#N/A"}},{"$f":"I63","v":{"$error":"#N/A"}},{"$f":"$F$100*I100","v":{"$error":"#N/A"}},{"$f":"K63","v":{"$error":"#N/A"}},{"$f":"$F$100*K100","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title57","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$H$101","v":0},null,{"$f":"+$J$101","v":0}]
[null,null,null,{"$f":"title139","v":"Loan payment"},{"$f":"title143","v":"USD/month"},null,null,{"$f":"PMT(H101/12,H104*12,H100,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(J101/12,J104*12,J100,0)","v":{"$error":"#N/A"}},null,{"$f":"PMT(L101/12,L104*12,L100,0)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title140","v":"Annual loan payment"},{"$f":"title144","v":"USD/year"},null,null,{"$f":"H102*12","v":{"$error":"#N/A"}},null,{"$f":"J102*12","v":{"$error":"#N/A"}},null,{"$f":"L102*12","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title58","v":"Loan terms"},{"$f":"title60","v":"year"},null,null,{"$f":"+$N$14","v":0},null,{"$f":"+H104","v":0},null,{"$f":"+J104","v":0}]
[null,null,null,{"$f":"title141","v":"Total loan payment"},"USD",null,null,{"$f":"H103*H104","v":{"$error":"#N/A"}},null,{"$f":"J103*J104","v":{"$error":"#N/A"}},null,{"$f":"L103*L104","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title126","v":"Loan interest"},"USD",null,null,{"$f":"H105+H100","v":{"$error":"#N/A"}},null,{"$f":"J105+J100","v":{"$error":"#N/A"}},null,{"$f":"L105+L100","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"title142","v":"Average loan interest"},{"$f":"title144","v":"USD/year"},null,null,{"$f":"H106/$F$59","v":{"$error":"#N/A"}},null,{"$f":"J106/$F$59","v":{"$error":"#N/A"}},null,{"$f":"L106/$F$59","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Annual change in labor cost (%)",null,null,{"$f":"+'Data Entry Needs'!$AB$87","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Annual change in raw material cost (%)",null,null,{"$f":"+'Data Entry Needs'!$AB$86","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Annual change in elctricity price (%)",null,null,{"$f":"+'Data Entry Needs'!$AB$89","v":0}]

{"sheet":"FA10kW_OIL4","index":29,"n_rows":138,"n_cols":23,"rows_kept":138,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"title197","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 10 kW PROJECT"}]
[]
[]
[{"$f":"title198","v":"Revenues of SVO and power generation system"}]
[]
[null,{"$f":"title199","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title200","v":"Power generation capacity (kW)"},{"$f":"+COST_OIL4!$G$30","v":10},{"$f":"C9","v":10},{"$f":"D9","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[]
[null,"Power loss due to operation (%)",{"$f":"+COST_OIL4!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating hours per year",{"$f":"+COST_OIL4!$H$31","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity utilization factor",{"$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":"title201","v":"Electricity generation (kWh per year)"},{"$f":"C9*C14*(1-C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title202","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,{"$f":"title82&\" \"&title84","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_OIL4!$I$16","v":0},{"$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":"title203","v":"Total power sold to customers (kWh/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,{"$f":"title204","v":"Revenue from meal by-product (USD/year)"},{"$f":"+IF('Energy Demand'!$C$55=\"\",0,'Energy Demand'!$H$55)","v":{"$error":"#N/A"}},{"$f":"+C22","v":{"$error":"#N/A"}},{"$f":"+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title205","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_OIL4!$N$15","v":0},{"$f":"C23*(1+D24)","v":0},{"$f":"D23*(1+E24)","v":0},{"$f":"E23*(1+F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title206","v":"Increasing rate of price of electricity (%)"},{"$f":"+COST_OIL4!$P$167","v":0},{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title207","v":"Total income (USD/year)"},{"$f":"C20*C23+C22","v":{"$error":"#N/A"}},{"$f":"D20*D23+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,{"$f":"title208","v":"Project lifetime (years)"},20]
[null,{"$f":"title209","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title210","v":"Lifespan of the system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title211","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title212","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title213","v":"Capital and operating cost "}]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title214","v":"Direct capital cost (USD)"}]
[null,"Equipments",{"$f":"COST_OIL4!G59","v":{"$error":"#N/A"}}]
[null,"Building",{"$f":"COST_OIL4!G60","v":0}]
[null,"Installation",{"$f":"COST_OIL4!G61","v":0}]
[null,"Distribution network",{"$f":"COST_OIL4!G62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"SUM(C39:C42)","v":{"$error":"#N/A"}},{"$f":"D39+D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Capital cost (USD/kW)"},{"$f":"C43/C9","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title218","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title219","v":"Sub-total material cost (USD)"},{"$f":"C50+C58+C61","v":{"$error":"#N/A"}},{"$f":"D50+D58+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title220","v":"Biomass cost (USD/year)"},{"$f":"C51*C52","v":{"$error":"#N/A"}},{"$f":"D51*D52","v":{"$error":"#N/A"}},{"$f":"E51*E52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title221","v":"Biomass consumption (t per year)"},{"$f":"+COST_OIL4!$G$36","v":{"$error":"#N/A"}},{"$f":"+C51","v":{"$error":"#N/A"}},{"$f":"+D51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title222","v":"Biomass total price (USD/t)"},{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title223","v":"Biomass price (USD/t)"},{"$f":"+COST_OIL4!$F$36","v":0},{"$f":"C53*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title224","v":"Biomass transportation cost (USD/t)"},{"$f":"+C55*C56","v":0},{"$f":"C54*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title225","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_OIL4!$F$49","v":0}]
[null,{"$f":"title226","v":"Transportation distant (km)"},{"$f":"+COST_OIL4!$E$22","v":0}]
[]
[null,{"$f":"title227","v":"Diesel cost (USD/year)"},{"$f":"C59*C60","v":{"$error":"#DIV/0!"}},{"$f":"D59*D60","v":{"$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":"title228","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_OIL4!$G$37","v":{"$error":"#DIV/0!"}},{"$f":"+C59","v":{"$error":"#DIV/0!"}},{"$f":"+D59","v":{"$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,{"$f":"title229","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_OIL4!$F$37","v":0},{"$f":"C60*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title230","v":"Storage cost (USD/year)"},{"$f":"+COST_OIL4!$H$55","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Sub-total operating cost (USD)"},{"$f":"C63+C65+C66","v":{"$error":"#N/A"}},{"$f":"D63+D65+D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title232","v":"Labour cost (USD)"},{"$f":"COST_OIL4!H45","v":0},{"$f":"C63*(1+D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Escalation rate of labour cost (%)"},null,{"$f":"+COST_OIL4!$P$165","v":0},{"$f":"D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U64","v":0},0]
[null,{"$f":"title124","v":"Plant overhead"},{"$f":"COST_OIL4!H70","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title125","v":"General and administrative cost"},{"$f":"COST_OIL4!H71","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_OIL4!H65","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title235","v":"Sub-total of annual fixed cost (USD)"},{"$f":"COST_OIL4!H64","v":{"$error":"#N/A"}},{"$f":"C69","v":{"$error":"#N/A"}},{"$f":"D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title236","v":"Sub-total of storage cost (USD)"},{"$f":"+COST_OIL4!H55","v":{"$error":"#N/A"}},{"$f":"C71","v":{"$error":"#N/A"}},{"$f":"D71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title237","v":"Total operation and maintenance cost (USD)"},{"$f":"C49+C62+C67+C69+C71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title238","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C73/C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title54","v":"Financial parameters"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title239","v":"Raw material cost escalation rate (%)"},null,{"$f":"+COST_OIL4!$P$166","v":0},{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U78","v":0},{"$f":"V78","v":0}]
[null,"Inflation rate (%)",null,{"$f":"+COST_OIL4!$N$11","v":0},{"$f":"D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U79","v":0},{"$f":"V79","v":0}]
[null,"Discount rate (%)",{"$f":"+COST_OIL4!$N$10","v":0}]
[null,"Loan ratio (%)",{"$f":"+COST_OIL4!$N$13","v":0}]
[]
[null,{"$f":"title313","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title138&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C81*C43","v":{"$error":"#N/A"}}]
[null,"Loan interest rate (%)",{"$f":"+COST_OIL4!$N$12","v":0}]
[null,"Loan term (years)",{"$f":"+COST_OIL4!$N$14","v":0}]
[null,{"$f":"title314","v":"Loan payment (USD/month)"},{"$f":"(PMT(C85/12,(12*C86),C84))","v":{"$error":"#N/A"}}]
[null,{"$f":"title315","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$86,$C$87*12,0)","v":0},{"$f":"IF(E77<=$C$86,$C$87*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title141&\" (USD)\"","v":"Total loan payment (USD)"},{"$f":"SUM(D88:W88)","v":0}]
[null,{"$f":"title316","v":"Loan interest payment (USD)"},{"$f":"C89+C84","v":{"$error":"#N/A"}},{"$f":"title322","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C90/C28","v":{"$error":"#N/A"}},{"$f":"title323","v":"USD per year"}]
[]
[{"$f":"title317","v":"Income tax analysis"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title318","v":"Effective income tax rate (%)"},{"$f":"+COST_OIL4!$F$73","v":0},{"$f":"C94","v":0},{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"IF(D119<0,0,-D94*D119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title320","v":"Total income tax (USD)"},{"$f":"SUM(D95:W95)","v":{"$error":"#N/A"}}]
[null,{"$f":"title321","v":"Income tax payment (USD per year)"},{"$f":"C96/$C$28","v":{"$error":"#N/A"}}]
[]
["Depreciation"]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title324","v":"Depreciation method"},{"$f":"title325","v":"Straight-line"}]
[null,"Total depreciation (USD)",null,{"$f":"COST_OIL4!H64","v":{"$error":"#N/A"}},{"$f":"D102","v":{"$error":"#N/A"}},{"$f":"E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title326","v":"Base case project"}]
[{"$f":"title327","v":"Summary of this project - before tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title328","v":"Total revenue (USD)"},null,{"$f":"D25","v":{"$error":"#N/A"}},{"$f":"E25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"-(C43-C84)","v":{"$error":"#N/A"}}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title330","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C107:C110)","v":{"$error":"#N/A"}},{"$f":"SUM(D107:D110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title331","v":"Summary of this project - after tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B107","v":"Total revenue (USD)"},{"$f":"C107","v":0},{"$f":"D107","v":{"$error":"#N/A"}},{"$f":"E107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title332","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D102","v":{"$error":"#N/A"}},{"$f":"-E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title333","v":"Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C115:C118)","v":0},{"$f":"SUM(D115:D118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"D95","v":{"$error":"#N/A"}},{"$f":"E95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title334","v":"Cash flow - after tax (USD)"},{"$f":"C108","v":{"$error":"#N/A"}},{"$f":"D111+D120","v":{"$error":"#N/A"}},{"$f":"E111+E120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title335","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title337","v":"Cumulative value of Net Profit - before tax"},{"$f":"C111","v":{"$error":"#N/A"}},{"$f":"C125+(D111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title338","v":"Cumulative value of Net Profit - after tax"},{"$f":"C121","v":{"$error":"#N/A"}},{"$f":"C126+(D121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title336","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title339","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C80,D111:W111)+C111","v":{"$error":"#N/A"}}]
[null,{"$f":"title340","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C130<0,title353,IRR(C111:W111,0.001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title345","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title342","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C80,D121:W121)+C121","v":{"$error":"#N/A"}}]
[null,{"$f":"title343","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C135<0,title353,IRR(C121:W121,0.000001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title346","v":"Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title344","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D120:W120)","v":{"$error":"#N/A"}}]

{"sheet":"FA40kW_OIL4","index":30,"n_rows":138,"n_cols":23,"rows_kept":138,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"title347","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 40 kW PROJECT"}]
[]
[]
[{"$f":"title198","v":"Revenues of SVO and power generation system"}]
[]
[null,{"$f":"title199","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title200","v":"Power generation capacity (kW)"},{"$f":"COST_OIL4!$I$30","v":40},{"$f":"C9","v":40},{"$f":"D9","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[]
[null,"Power loss due to operation (%)",{"$f":"+COST_OIL4!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating hours per year",{"$f":"COST_OIL4!$J$31","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity utilization factor",{"$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":"title201","v":"Electricity generation (kWh per year)"},{"$f":"C9*C14*(1-C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title202","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,{"$f":"title82&\" \"&title84","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_OIL4!$I$16","v":0},{"$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":"title203","v":"Total power sold to customers (kWh/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,{"$f":"title204","v":"Revenue from meal by-product (USD/year)"},{"$f":"+IF('Energy Demand'!$C$55=\"\",0,'Energy Demand'!$J$55)","v":{"$error":"#N/A"}},{"$f":"+C22","v":{"$error":"#N/A"}},{"$f":"+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title205","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_OIL4!$N$15","v":0},{"$f":"C23*(1+D24)","v":0},{"$f":"D23*(1+E24)","v":0},{"$f":"E23*(1+F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title206","v":"Increasing rate of price of electricity (%)"},{"$f":"+COST_OIL4!$P$167","v":0},{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title207","v":"Total income (USD/year)"},{"$f":"C20*C23+C22","v":{"$error":"#N/A"}},{"$f":"D20*D23+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,{"$f":"title208","v":"Project lifetime (years)"},20]
[null,{"$f":"title209","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title210","v":"Lifespan of the system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title211","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title212","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title213","v":"Capital and operating cost "}]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title214","v":"Direct capital cost (USD)"}]
[null,"Equipments",{"$f":"COST_OIL4!I59","v":{"$error":"#N/A"}}]
[null,"Building",{"$f":"COST_OIL4!I60","v":0}]
[null,"Installation",{"$f":"COST_OIL4!I61","v":0}]
[null,"Distribution network",{"$f":"COST_OIL4!I62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"SUM(C39:C42)","v":{"$error":"#N/A"}},{"$f":"D39+D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Capital cost (USD/kW)"},{"$f":"C43/C9","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title218","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title219","v":"Sub-total material cost (USD)"},{"$f":"C50+C58+C61","v":{"$error":"#N/A"}},{"$f":"D50+D58+D61","v":{"$error":"#N/A"}},{"$f":"E50+E58+E61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title220","v":"Biomass cost (USD/year)"},{"$f":"C51*C52","v":{"$error":"#N/A"}},{"$f":"D51*D52","v":{"$error":"#N/A"}},{"$f":"E51*E52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title221","v":"Biomass consumption (t per year)"},{"$f":"+COST_OIL4!$I$36","v":{"$error":"#N/A"}},{"$f":"+C51","v":{"$error":"#N/A"}},{"$f":"+D51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title222","v":"Biomass total price (USD/t)"},{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title223","v":"Biomass price (USD/t)"},{"$f":"+COST_OIL4!$F$36","v":0},{"$f":"C53*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title224","v":"Biomass transportation cost (USD/t)"},{"$f":"+C55*C56","v":0},{"$f":"C54*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title225","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_OIL4!$F$49","v":0}]
[null,{"$f":"title226","v":"Transportation distant (km)"},{"$f":"+COST_OIL4!$E$23","v":0}]
[]
[null,{"$f":"title227","v":"Diesel cost (USD/year)"},{"$f":"C59*C60","v":{"$error":"#DIV/0!"}},{"$f":"D59*D60","v":{"$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":"title228","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_OIL4!$I$37","v":{"$error":"#DIV/0!"}},{"$f":"+C59","v":{"$error":"#DIV/0!"}},{"$f":"+D59","v":{"$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,{"$f":"title229","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_OIL4!$F$37","v":0},{"$f":"C60*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title230","v":"Storage cost (USD/year)"},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}},{"$f":"+COST_OIL4!$J$55","v":{"$error":"#N/A"}}]
[null,{"$f":"title231","v":"Sub-total operating cost (USD)"},{"$f":"C63+C65+C66","v":{"$error":"#N/A"}},{"$f":"D63+D65+D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title232","v":"Labour cost (USD)"},{"$f":"COST_OIL4!J45","v":0},{"$f":"C63*(1+D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Escalation rate of labour cost (%)"},null,{"$f":"+COST_OIL4!$P$165","v":0},{"$f":"D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U64","v":0},0]
[null,{"$f":"title124","v":"Plant overhead"},{"$f":"COST_OIL4!J70","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title125","v":"General and administrative cost"},{"$f":"COST_OIL4!J71","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_OIL4!J65","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title235","v":"Sub-total of annual fixed cost (USD)"},{"$f":"COST_OIL4!J64","v":{"$error":"#N/A"}},{"$f":"C69","v":{"$error":"#N/A"}},{"$f":"D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title236","v":"Sub-total of storage cost (USD)"},{"$f":"+COST_OIL4!J55","v":{"$error":"#N/A"}},{"$f":"C71","v":{"$error":"#N/A"}},{"$f":"D71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title237","v":"Total operation and maintenance cost (USD)"},{"$f":"C49+C62+C67+C69+C71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title238","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C73/C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title54","v":"Financial parameters"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title239","v":"Raw material cost escalation rate (%)"},null,{"$f":"+COST_OIL4!$P$166","v":0},{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U78","v":0},{"$f":"V78","v":0}]
[null,"Inflation rate (%)",null,{"$f":"+COST_OIL4!$N$11","v":0},{"$f":"D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U79","v":0},{"$f":"V79","v":0}]
[null,"Discount rate (%)",{"$f":"+COST_OIL4!$N$10","v":0}]
[null,"Loan ratio (%)",{"$f":"+COST_OIL4!$N$13","v":0}]
[]
[null,{"$f":"title313","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title138&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C81*C43","v":{"$error":"#N/A"}}]
[null,"Loan interest rate (%)",{"$f":"+COST_OIL4!$N$12","v":0}]
[null,"Loan term (years)",{"$f":"+COST_OIL4!$N$14","v":0}]
[null,{"$f":"title314","v":"Loan payment (USD/month)"},{"$f":"(PMT(C85/12,(12*C86),C84))","v":{"$error":"#N/A"}}]
[null,{"$f":"title315","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$86,$C$87*12,0)","v":0},{"$f":"IF(E77<=$C$86,$C$87*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title141&\" (USD)\"","v":"Total loan payment (USD)"},{"$f":"SUM(D88:W88)","v":0}]
[null,{"$f":"title316","v":"Loan interest payment (USD)"},{"$f":"C89+C84","v":{"$error":"#N/A"}},{"$f":"title322","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C90/C28","v":{"$error":"#N/A"}},{"$f":"title323","v":"USD per year"}]
[]
[{"$f":"title317","v":"Income tax analysis"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title318","v":"Effective income tax rate (%)"},{"$f":"+COST_OIL4!$F$73","v":0},{"$f":"C94","v":0},{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"IF(D119<0,0,-D94*D119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title320","v":"Total income tax (USD)"},{"$f":"SUM(D95:W95)","v":{"$error":"#N/A"}}]
[null,{"$f":"title321","v":"Income tax payment (USD per year)"},{"$f":"C96/$C$28","v":{"$error":"#N/A"}}]
[]
["Depreciation"]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title324","v":"Depreciation method"},{"$f":"title325","v":"Straight-line"}]
[null,"Total depreciation (USD)",null,{"$f":"COST_OIL4!J64","v":{"$error":"#N/A"}},{"$f":"D102","v":{"$error":"#N/A"}},{"$f":"E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title326","v":"Base case project"}]
[{"$f":"title327","v":"Summary of this project - before tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title328","v":"Total revenue (USD)"},null,{"$f":"D25","v":{"$error":"#N/A"}},{"$f":"E25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"-(C43-C84)","v":{"$error":"#N/A"}}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$f":"-E73+E69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title330","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C107:C110)","v":{"$error":"#N/A"}},{"$f":"SUM(D107:D110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title331","v":"Summary of this project - after tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B107","v":"Total revenue (USD)"},{"$f":"C107","v":0},{"$f":"D107","v":{"$error":"#N/A"}},{"$f":"E107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title332","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D102","v":{"$error":"#N/A"}},{"$f":"-E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title333","v":"Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C115:C118)","v":0},{"$f":"SUM(D115:D118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"D95","v":{"$error":"#N/A"}},{"$f":"E95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title334","v":"Cash flow - after tax (USD)"},{"$f":"C108","v":{"$error":"#N/A"}},{"$f":"D111+D120","v":{"$error":"#N/A"}},{"$f":"E111+E120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title335","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title337","v":"Cumulative value of Net Profit - before tax"},{"$f":"C111","v":{"$error":"#N/A"}},{"$f":"C125+(D111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title338","v":"Cumulative value of Net Profit - after tax"},{"$f":"C121","v":{"$error":"#N/A"}},{"$f":"C126+(D121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title347","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 40 kW PROJECT"}]
[{"$f":"title336","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title339","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C80,D111:W111)+C111","v":{"$error":"#N/A"}}]
[null,{"$f":"title340","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C130<0,title353,IRR(C111:W111,0.001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title345","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title342","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C80,D121:W121)+C121","v":{"$error":"#N/A"}}]
[null,{"$f":"title343","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C135<0,title353,IRR(C121:W121,0.000001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title346","v":"Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title344","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D120:W120)","v":{"$error":"#N/A"}}]

{"sheet":"FA100kW_OIL4","index":31,"n_rows":138,"n_cols":23,"rows_kept":138,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"title348","v":"FINANCIAL EVALUATION OF SVO + RURAL ELECTRIFICATION 100 kW PROJECT"}]
[]
[]
[{"$f":"title198","v":"Revenues of SVO and power generation system"}]
[]
[null,{"$f":"title199","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title200","v":"Power generation capacity (kW)"},{"$f":"COST_OIL4!$K$30","v":100},{"$f":"C9","v":100},{"$f":"D9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[]
[null,"Power loss due to operation (%)",{"$f":"+COST_OIL4!$I$17","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating hours per year",{"$f":"COST_OIL4!$L$31","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity utilization factor",{"$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":"title201","v":"Electricity generation (kWh per year)"},{"$f":"C9*C14*(1-C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title202","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,{"$f":"title82&\" \"&title84","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_OIL4!$I$16","v":0},{"$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":"title203","v":"Total power sold to customers (kWh/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,{"$f":"title204","v":"Revenue from meal by-product (USD/year)"},{"$f":"+IF('Energy Demand'!$C$55=\"\",0,'Energy Demand'!$L$55)","v":{"$error":"#N/A"}},{"$f":"+C22","v":{"$error":"#N/A"}},{"$f":"+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title205","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_OIL4!$N$15","v":0},{"$f":"C23*(1+D24)","v":0},{"$f":"D23*(1+E24)","v":0},{"$f":"E23*(1+F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title206","v":"Increasing rate of price of electricity (%)"},{"$f":"+COST_OIL4!$P$167","v":0},{"$f":"C24","v":0},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title207","v":"Total income (USD/year)"},{"$f":"C20*C23+C22","v":{"$error":"#N/A"}},{"$f":"D20*D23+D22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,{"$f":"title208","v":"Project lifetime (years)"},20]
[null,{"$f":"title209","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title210","v":"Lifespan of the system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title211","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title212","v":"Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title213","v":"Capital and operating cost "}]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title214","v":"Direct capital cost (USD)"}]
[null,"Equipments",{"$f":"COST_OIL4!K59","v":{"$error":"#N/A"}}]
[null,"Building",{"$f":"COST_OIL4!K60","v":0}]
[null,"Installation",{"$f":"COST_OIL4!K61","v":0}]
[null,"Distribution network",{"$f":"COST_OIL4!K62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"SUM(C39:C42)","v":{"$error":"#N/A"}},{"$f":"D39+D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title216","v":"Capital cost (USD/kW)"},{"$f":"C43/C9","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title218","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title219","v":"Sub-total material cost (USD)"},{"$f":"C50+C58+C61","v":{"$error":"#N/A"}},{"$f":"D50+D58+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title220","v":"Biomass cost (USD/year)"},{"$f":"C51*C52","v":{"$error":"#N/A"}},{"$f":"D51*D52","v":{"$error":"#N/A"}},{"$f":"E51*E52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title221","v":"Biomass consumption (t per year)"},{"$f":"+COST_OIL4!$K$36","v":{"$error":"#N/A"}},{"$f":"+C51","v":{"$error":"#N/A"}},{"$f":"+D51","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title222","v":"Biomass total price (USD/t)"},{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title223","v":"Biomass price (USD/t)"},{"$f":"+COST_OIL4!$F$36","v":0},{"$f":"C53*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title224","v":"Biomass transportation cost (USD/t)"},{"$f":"+C55*C56","v":0},{"$f":"C54*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title225","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_OIL4!$F$49","v":0}]
[null,{"$f":"title226","v":"Transportation distant (km)"},{"$f":"+COST_OIL4!$K$22","v":0}]
[]
[null,{"$f":"title227","v":"Diesel cost (USD/year)"},{"$f":"C59*C60","v":{"$error":"#DIV/0!"}},{"$f":"D59*D60","v":{"$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":"title228","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_OIL4!$K$37","v":{"$error":"#DIV/0!"}},{"$f":"+C59","v":{"$error":"#DIV/0!"}},{"$f":"+D59","v":{"$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,{"$f":"title229","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_OIL4!$F$37","v":0},{"$f":"C60*(1+D78+D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title230","v":"Storage cost (USD/year)"},{"$f":"+COST_OIL4!$L$55","v":{"$error":"#N/A"}},{"$f":"+C61","v":{"$error":"#N/A"}},{"$f":"+D61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Sub-total operating cost (USD)"},{"$f":"C63+C65+C66","v":{"$error":"#N/A"}},{"$f":"D63+D65+D66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title232","v":"Labour cost (USD)"},{"$f":"COST_OIL4!L45","v":0},{"$f":"C63*(1+D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Escalation rate of labour cost (%)"},null,{"$f":"+COST_OIL4!$P$165","v":0},{"$f":"D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U64","v":0},0]
[null,{"$f":"title124","v":"Plant overhead"},{"$f":"COST_OIL4!L70","v":{"$error":"#N/A"}},{"$f":"C65","v":{"$error":"#N/A"}},{"$f":"D65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title125","v":"General and administrative cost"},{"$f":"COST_OIL4!L71","v":{"$error":"#N/A"}},{"$f":"C66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_OIL4!L65","v":{"$error":"#N/A"}},{"$f":"C67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title235","v":"Sub-total of annual fixed cost (USD)"},{"$f":"COST_OIL4!L64","v":{"$error":"#N/A"}},{"$f":"C69","v":{"$error":"#N/A"}},{"$f":"D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title236","v":"Sub-total of storage cost (USD)"},{"$f":"+COST_OIL4!L55","v":{"$error":"#N/A"}},{"$f":"C71","v":{"$error":"#N/A"}},{"$f":"D71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,{"$f":"title237","v":"Total operation and maintenance cost (USD)"},{"$f":"C49+C62+C67+C69+C71","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title238","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C73/C20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title54","v":"Financial parameters"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title239","v":"Raw material cost escalation rate (%)"},null,{"$f":"+COST_OIL4!$P$166","v":0},{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U78","v":0},{"$f":"V78","v":0}]
[null,"Inflation rate (%)",null,{"$f":"+COST_OIL4!$N$11","v":0},{"$f":"D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U79","v":0},{"$f":"V79","v":0}]
[null,"Discount rate (%)",{"$f":"+COST_OIL4!$N$10","v":0}]
[null,"Loan ratio (%)",{"$f":"+COST_OIL4!$N$13","v":0}]
[]
[null,{"$f":"title313","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title138&\" (USD)\"","v":"Loan amount (USD)"},{"$f":"C81*C43","v":{"$error":"#N/A"}}]
[null,"Loan interest rate (%)",{"$f":"+COST_OIL4!$N$12","v":0}]
[null,"Loan term (years)",{"$f":"+COST_OIL4!$N$14","v":0}]
[null,{"$f":"title314","v":"Loan payment (USD/month)"},{"$f":"(PMT(C85/12,(12*C86),C84))","v":{"$error":"#N/A"}}]
[null,{"$f":"title315","v":"Loan payment (USD/year)"},null,{"$f":"IF(D77<=$C$86,$C$87*12,0)","v":0},{"$f":"IF(E77<=$C$86,$C$87*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title141&\" (USD)\"","v":"Total loan payment (USD)"},{"$f":"SUM(D88:W88)","v":0}]
[null,{"$f":"title316","v":"Loan interest payment (USD)"},{"$f":"C89+C84","v":{"$error":"#N/A"}},{"$f":"title322","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C90/C28","v":{"$error":"#N/A"}},{"$f":"title323","v":"USD per year"}]
[]
[{"$f":"title317","v":"Income tax analysis"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title318","v":"Effective income tax rate (%)"},{"$f":"+COST_OIL4!$F$73","v":0},{"$f":"C94","v":0},{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"IF(D119<0,0,-D94*D119)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title320","v":"Total income tax (USD)"},{"$f":"SUM(D95:W95)","v":{"$error":"#N/A"}}]
[null,{"$f":"title321","v":"Income tax payment (USD per year)"},{"$f":"C96/$C$28","v":{"$error":"#N/A"}}]
[]
["Depreciation"]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title324","v":"Depreciation method"},{"$f":"title325","v":"Straight-line"}]
[null,"Total depreciation (USD)",null,{"$f":"COST_OIL4!L64","v":{"$error":"#N/A"}},{"$f":"D102","v":{"$error":"#N/A"}},{"$f":"E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title326","v":"Base case project"}]
[{"$f":"title327","v":"Summary of this project - before tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title328","v":"Total revenue (USD)"},null,{"$f":"D25","v":{"$error":"#N/A"}},{"$f":"E25","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title215","v":"Total capital cost (USD)"},{"$f":"-(C43-C84)","v":{"$error":"#N/A"}}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title330","v":"Cash flow - before tax (USD)"},{"$f":"SUM(C107:C110)","v":{"$error":"#N/A"}},{"$f":"SUM(D107:D110)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title331","v":"Summary of this project - after tax"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B107","v":"Total revenue (USD)"},{"$f":"C107","v":0},{"$f":"D107","v":{"$error":"#N/A"}},{"$f":"E107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title329","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D73+D69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title139&\" (USD)\"","v":"Loan payment (USD)"},null,{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title332","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D102","v":{"$error":"#N/A"}},{"$f":"-E102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title333","v":"Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C115:C118)","v":0},{"$f":"SUM(D115:D118)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title319","v":"Income tax"},null,{"$f":"D95","v":{"$error":"#N/A"}},{"$f":"E95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title334","v":"Cash flow - after tax (USD)"},{"$f":"C108","v":{"$error":"#N/A"}},{"$f":"D111+D120","v":{"$error":"#N/A"}},{"$f":"E111+E120","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title335","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title199","v":"Operating Year"},{"$f":"title217","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title337","v":"Cumulative value of Net Profit - before tax"},{"$f":"C111","v":{"$error":"#N/A"}},{"$f":"C125+(D111)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title338","v":"Cumulative value of Net Profit - after tax"},{"$f":"C121","v":{"$error":"#N/A"}},{"$f":"C126+(D121)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title336","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title339","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C80,D111:W111)+C111","v":{"$error":"#N/A"}}]
[null,{"$f":"title340","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C130<0,title353,IRR(C111:W111,0.001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title345","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title342","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C80,D121:W121)+C121","v":{"$error":"#N/A"}}]
[null,{"$f":"title343","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C135<0,title353,IRR(C121:W121,0.000001))","v":{"$error":"#N/A"}}]
[null,{"$f":"title341","v":"Payback period (years)"},{"$f":"title346","v":"Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title344","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D120:W120)","v":{"$error":"#N/A"}}]

{"sheet":"Summary of results-by feedstock","index":32,"n_rows":146,"n_cols":28,"rows_kept":146,"cut":false,"hidden":false,"merged":[[5,8,5,11],[50,2,50,4],[50,12,50,17],[2,2,2,19],[11,8,11,10],[11,15,11,17],[25,2,25,4],[25,6,25,11],[25,15,25,17],[26,6,27,13],[28,6,29,13],[30,6,31,13],[36,15,36,17],[45,15,46,19],[9,2,9,4],[11,2,11,6]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"UPPER(title145&\" \"&$I$6)","v":"SUMMARY OF RESULTS OF SVO + RURAL ELECTRIFICATION FROM  PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title146","v":"Select a biomass residue to see the summary results"},null,null,null,null,null,"Please Select"]
[]
[null,null,{"$f":"title147","v":"Production Cost and Investment Results"}]
[]
[null,null,{"$f":"+IF($Y$90,title150,title151)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title152","v":"Range of Production Cost + Distribution (USD/kWh)"},null,null,null,null,null,{"$f":"title153","v":"Share of Production Cost (%)"},null,null,null,null,null,null,{"$f":"title154","v":"Investment (USD)"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title164","v":"Area required (ha)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title165","v":"Potential number of plants"}]
[]
[]
[]
[null,null,{"$f":"title167","v":"Technical and Operating Results"}]
[]
[null,null,{"$f":"title168","v":"Feedstock Consumption per Plant"},null,null,null,{"$f":"title169","v":"Area Required and Potential Number of Plants"},null,null,null,null,null,null,null,null,{"$f":"title170","v":"Households Potentially Supplied"}]
[null,null,null,null,null,null,{"$f":"+(IF($X$136<1,title171,title172&$X$136))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Y$136<1,title173,title174&$Y$136))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Z$136<1,title175,title176&$Z$136))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title177","v":"Potential Job Creation"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title178","v":"Job creation includes only labour required to produce and distribute electricity. Biomass collection is excluded."}]
[]
[]
[null,null,{"$f":"title179","v":"Financial Analysis Results"}]
[]
[null,null,{"$f":"title180","v":"Net Present Value (1000 USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title181","v":"Internal Rate of Return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$9","v":"Please Select"},1,null,null,"Uncertainty",{"$f":"+L1","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$9","v":"Please Select"},2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$9","v":"Please Select"},3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$9","v":"Please Select"},4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection","No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$I$6","v":"Please Select"},{"$f":"VLOOKUP($W$90,$W$84:$X$87,2,FALSE)","v":1},{"$f":"+IF(VLOOKUP(W90,dummy_database!$G$4:$K$9,5,FALSE)=title148,TRUE,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"Operating hours (h/year)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$31\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass (t/year)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$36\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vegetable oil extraction+electricity plant",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$45\")","v":3},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$45\")","v":9},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$45\")","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net electricity (kWh)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$90\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass available",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield (t/ha)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity demand (kWh/year/hh)",{"$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,"10kW","40kW","100kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title115","v":"Investment"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$63\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title155","v":"Raw materials"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$38\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title156","v":"Labour and miscellaneous costs"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$45\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$55\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title158","v":"Depreciation and maintenance"},{"$f":"+(X103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(Y103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(Z103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title51","v":"Other costs"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$74\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title159","v":"Total (USD/Year)"},{"$f":"SUM(X105:X109)","v":{"$error":"#N/A"}},{"$f":"SUM(Y105:Y109)","v":{"$error":"#N/A"}},{"$f":"SUM(Z105:Z109)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)-limsup",{"$f":"+X110*(1+$AB$84)/X98-X114","v":{"$error":"#N/A"}},{"$f":"+Y110*(1+$AB$84)/Y98-Y114","v":{"$error":"#N/A"}},{"$f":"+Z110*(1+$AB$84)/Z98-Z114","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$1>0,TRUE,FALSE)","v":true},{"$f":"+IF($V$112,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($V$112,X110*(1-$AB$84)/X98-X114,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($V$112,Y110*(1-$AB$84)/Y98-Y114,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($V$112,Z110*(1-$AB$84)/Z98-Z114,\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$K$15\")","v":"Comparative production cost of electricity"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"By-product",{"$f":"+IF($V$114,INDIRECT(\"FA\"&X102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by feedstock'!X98,0)","v":0},{"$f":"+IF($V$114,+INDIRECT(\"FA\"&Y102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by feedstock'!Y98,0)","v":0},{"$f":"+IF($V$114,+INDIRECT(\"FA\"&Z102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by feedstock'!Z98,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title160","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title155","v":"Raw materials"},{"$f":"+X105/X$110","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title156","v":"Labour and miscellaneous costs"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"Transport and storage of feedstock"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title161","v":"Depreciation and other costs"},{"$f":"+(X108+X109)/X$110","v":{"$error":"#N/A"}},{"$f":"+(Y108+Y109)/Y$110","v":{"$error":"#N/A"}},{"$f":"+(Z108+Z109)/Z$110","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart4 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X104","v":"10 kW"},{"$f":"+Y104","v":"40 kW"},{"$f":"+Z104","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title162","v":"Biomass consumption (t/year)"},{"$f":"+X95","v":{"$error":"#N/A"}},{"$f":"+Y95","v":{"$error":"#N/A"}},{"$f":"+Z95","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title163","v":"Biomass available (t)"},{"$f":"+X99","v":0},{"$f":"+X131","v":0},{"$f":"+Y131","v":0},{"$f":"+Z131","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X129","v":"10 kW"},{"$f":"+Y129","v":"40 kW"},{"$f":"+Z129","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,{"$f":"title164","v":"Area required (ha)"},{"$f":"+ROUNDUP(X130/X100,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDUP(Y130/Y100,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDUP(Z130/Z100,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title165","v":"Potential number of plants"},{"$f":"+ROUNDDOWN(X131/X130,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(Y131/Y130,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(Z131/Z130,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"+X134","v":"10 kW"},{"$f":"+Y134","v":"40 kW"},{"$f":"+Z134","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W98","v":"Net electricity (kWh)"},{"$f":"+X98","v":0},{"$f":"+Y98","v":0},{"$f":"+Z98","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title170","v":"Households Potentially Supplied"},{"$f":"+X140/$X$101","v":{"$error":"#DIV/0!"}},{"$f":"+Y140/$X$101","v":{"$error":"#DIV/0!"}},{"$f":"+Z140/$X$101","v":{"$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,{"$f":"+X139","v":"10 kW"},{"$f":"+Y139","v":"40 kW"},{"$f":"+Z139","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title166","v":"Processing"},{"$f":"+X97","v":3},{"$f":"+Y97","v":9},{"$f":"+Z97","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X145:X145)","v":3},{"$f":"SUM(Y145:Y145)","v":9},{"$f":"SUM(Z145:Z145)","v":21}]

{"sheet":"Summary of results-by fs1 print","index":33,"n_rows":146,"n_cols":28,"rows_kept":146,"cut":false,"hidden":true,"merged":[[50,2,50,4],[50,12,50,17],[2,2,2,19],[9,2,9,4],[11,2,11,5],[11,8,11,10],[11,15,11,17],[25,2,25,4],[25,6,25,11],[25,15,25,17],[26,6,27,13],[28,6,29,13],[30,6,31,13],[36,15,36,17],[45,15,46,19]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"UPPER(title145&$K$6)","v":"SUMMARY OF RESULTS OF SVO + RURAL ELECTRIFICATION FROM RAPESEED"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Rapeseed"]
[]
[null,null,{"$f":"title147","v":"Production Cost and Investment Results"}]
[]
[null,null,{"$f":"+IF($Y$90,title187,title188)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title194","v":"Range of total Production Cost + Distribution (USD/kWh)"},null,null,null,null,null,{"$f":"title153","v":"Share of Production Cost (%)"},null,null,null,null,null,null,{"$f":"title195","v":"Total Investment (USD)"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title164","v":"Area required (ha)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title165","v":"Potential number of plants"}]
[]
[]
[]
[null,null,{"$f":"title167","v":"Technical and Operating Results"}]
[]
[null,null,{"$f":"title168","v":"Feedstock Consumption per Plant"},null,null,null,{"$f":"title169","v":"Area Required and Potential Number of Plants"},null,null,null,null,null,null,null,null,{"$f":"title170","v":"Households Potentially Supplied"}]
[null,null,null,null,null,null,{"$f":"+(IF($X$136<1,title171,title172&$X$136))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Y$136<1,title173,title174&$Y$136))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Z$136<1,title175,title176&$Z$136))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title177","v":"Potential Job Creation"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title178","v":"Job creation includes only labour required to produce and distribute electricity. Biomass collection is excluded."}]
[]
[]
[null,null,{"$f":"title179","v":"Financial Analysis Results"}]
[]
[null,null,{"$f":"title196","v":"Net Present Value (1000USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title181","v":"Internal Rate of Return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$9","v":"Please Select"},1,{"$f":"+'Data Entry Needs'!$D$9","v":"Please Select"},null,"Uncertainty",{"$f":"+L1","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$9","v":"Please Select"},2,{"$f":"+'Data Entry Needs'!$E$9","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$9","v":"Please Select"},3,{"$f":"+'Data Entry Needs'!$F$9","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$9","v":"Please Select"},4,{"$f":"+'Data Entry Needs'!$G$9","v":"Please Select"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection","No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($X$90,$X$84:$Y$87,2,FALSE)","v":"Please Select"},1,{"$f":"+IF(VLOOKUP(W90,dummy_database!$G$4:$K$9,5,FALSE)=title148,TRUE,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"Operating Hours (h/year)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$31\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass (t/year)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$36\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vegetable Oil Extraction+Electricity Plant",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$45\")","v":3},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$45\")","v":9},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$45\")","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Electicity (kWh)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$90\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Available",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield (t/ha)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electircty Demand (kWh/year/hh)",{"$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,"10kW","40kW","100kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title115","v":"Investment"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$63\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title155","v":"Raw materials"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$38\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor and Miscellaneous Costs",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$45\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$55\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation and mainteinance",{"$f":"+(X103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(Y103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(Z103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title51","v":"Other costs"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$74\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title159","v":"Total (USD/Year)"},{"$f":"SUM(X105:X109)","v":{"$error":"#N/A"}},{"$f":"SUM(Y105:Y109)","v":{"$error":"#N/A"}},{"$f":"SUM(Z105:Z109)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)-limsup",{"$f":"+X110*(1+$AB$84)/X98-X114","v":{"$error":"#N/A"}},{"$f":"+Y110*(1+$AB$84)/Y98-Y114","v":{"$error":"#N/A"}},{"$f":"+Z110*(1+$AB$84)/Z98-Z114","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$1>0,TRUE,FALSE)","v":true},{"$f":"+IF($V$112,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($V$112,X110*(1-$AB$84)/X98-X114,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($V$112,Y110*(1-$AB$84)/Y98-Y114,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($V$112,Z110*(1-$AB$84)/Z98-Z114,\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$K$15\")","v":"Comparative production cost of electricity"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"By-product",{"$f":"+IF($V$114,INDIRECT(\"FA\"&X102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by fs1 print'!X98,0)","v":{"$error":"#N/A"}},{"$f":"+IF($V$114,+INDIRECT(\"FA\"&Y102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by fs1 print'!Y98,0)","v":{"$error":"#N/A"}},{"$f":"+IF($V$114,+INDIRECT(\"FA\"&Z102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by fs1 print'!Z98,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title160","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title155","v":"Raw materials"},{"$f":"+X105/X$110","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor and Miscellaneous Costs",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"Transport and storage of feedstock"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title161","v":"Depreciation and other costs"},{"$f":"+(X108+X109)/X$110","v":{"$error":"#N/A"}},{"$f":"+(Y108+Y109)/Y$110","v":{"$error":"#N/A"}},{"$f":"+(Z108+Z109)/Z$110","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart4 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X104","v":"10 kW"},{"$f":"+Y104","v":"40 kW"},{"$f":"+Z104","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title162","v":"Biomass consumption (t/year)"},{"$f":"+X95","v":{"$error":"#N/A"}},{"$f":"+Y95","v":{"$error":"#N/A"}},{"$f":"+Z95","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title163","v":"Biomass available (t)"},{"$f":"+X99","v":0},{"$f":"+X131","v":0},{"$f":"+Y131","v":0},{"$f":"+Z131","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X129","v":"10 kW"},{"$f":"+Y129","v":"40 kW"},{"$f":"+Z129","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,{"$f":"title164","v":"Area required (ha)"},{"$f":"+ROUNDUP(X130/X100,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDUP(Y130/Y100,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDUP(Z130/Z100,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title165","v":"Potential number of plants"},{"$f":"+ROUNDDOWN(X131/X130,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(Y131/Y130,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(Z131/Z130,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"+X134","v":"10 kW"},{"$f":"+Y134","v":"40 kW"},{"$f":"+Z134","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W98","v":"Net Electicity (kWh)"},{"$f":"+X98","v":0},{"$f":"+Y98","v":0},{"$f":"+Z98","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Households potentiall supplied",{"$f":"+X140/$X$101","v":{"$error":"#DIV/0!"}},{"$f":"+Y140/$X$101","v":{"$error":"#DIV/0!"}},{"$f":"+Z140/$X$101","v":{"$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,{"$f":"+X139","v":"10 kW"},{"$f":"+Y139","v":"40 kW"},{"$f":"+Z139","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title166","v":"Processing"},{"$f":"+X97","v":3},{"$f":"+Y97","v":9},{"$f":"+Z97","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X145:X145)","v":3},{"$f":"SUM(Y145:Y145)","v":9},{"$f":"SUM(Z145:Z145)","v":21}]

{"sheet":"Summary of results-by fs2 print","index":34,"n_rows":146,"n_cols":28,"rows_kept":146,"cut":false,"hidden":true,"merged":[[50,2,50,4],[50,12,50,17],[2,2,2,19],[9,2,9,4],[11,2,11,5],[11,8,11,10],[11,15,11,17],[25,2,25,4],[25,6,25,11],[25,15,25,17],[26,6,27,13],[28,6,29,13],[30,6,31,13],[36,15,36,17],[45,15,46,19]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"UPPER(title145&$K$6)","v":"SUMMARY OF RESULTS OF SVO + RURAL ELECTRIFICATION FROM RAPESEED"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Rapeseed"]
[]
[null,null,{"$f":"title147","v":"Production Cost and Investment Results"}]
[]
[null,null,{"$f":"+IF($Y$90,title187,title188)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title194","v":"Range of total Production Cost + Distribution (USD/kWh)"},null,null,null,null,null,{"$f":"title153","v":"Share of Production Cost (%)"},null,null,null,null,null,null,{"$f":"title195","v":"Total Investment (USD)"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title164","v":"Area required (ha)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title165","v":"Potential number of plants"}]
[]
[]
[]
[null,null,{"$f":"title167","v":"Technical and Operating Results"}]
[]
[null,null,{"$f":"title168","v":"Feedstock Consumption per Plant"},null,null,null,{"$f":"title169","v":"Area Required and Potential Number of Plants"},null,null,null,null,null,null,null,null,{"$f":"title170","v":"Households Potentially Supplied"}]
[null,null,null,null,null,null,{"$f":"+(IF($X$136<1,title171,title172&$X$136))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Y$136<1,title173,title174&$Y$136))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Z$136<1,title175,title176&$Z$136))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title177","v":"Potential Job Creation"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title178","v":"Job creation includes only labour required to produce and distribute electricity. Biomass collection is excluded."}]
[]
[]
[null,null,{"$f":"title179","v":"Financial Analysis Results"}]
[]
[null,null,{"$f":"title196","v":"Net Present Value (1000USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title181","v":"Internal Rate of Return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$9","v":"Please Select"},1,{"$f":"+'Data Entry Needs'!$D$9","v":"Please Select"},null,"Uncertainty",{"$f":"+L1","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$9","v":"Please Select"},2,{"$f":"+'Data Entry Needs'!$E$9","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$9","v":"Please Select"},3,{"$f":"+'Data Entry Needs'!$F$9","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$9","v":"Please Select"},4,{"$f":"+'Data Entry Needs'!$G$9","v":"Please Select"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection","No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($X$90,$X$84:$Y$87,2,FALSE)","v":"Please Select"},2,{"$f":"+IF(VLOOKUP(W90,dummy_database!$G$4:$K$9,5,FALSE)=title148,TRUE,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"Operating Hours (h/year)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$31\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass (t/year)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$36\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vegetable Oil Extraction+Electricity Plant",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$45\")","v":3},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$45\")","v":9},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$45\")","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Electicity (kWh)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$90\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Available",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield (t/ha)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electircty Demand (kWh/year/hh)",{"$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,"10kW","40kW","100kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title115","v":"Investment"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$63\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title155","v":"Raw materials"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$38\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor and Miscellaneous Costs",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$45\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$55\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation and mainteinance",{"$f":"+(X103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(Y103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(Z103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title51","v":"Other costs"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$74\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title159","v":"Total (USD/Year)"},{"$f":"SUM(X105:X109)","v":{"$error":"#N/A"}},{"$f":"SUM(Y105:Y109)","v":{"$error":"#N/A"}},{"$f":"SUM(Z105:Z109)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)-limsup",{"$f":"+X110*(1+$AB$84)/X98-X114","v":{"$error":"#N/A"}},{"$f":"+Y110*(1+$AB$84)/Y98-Y114","v":{"$error":"#N/A"}},{"$f":"+Z110*(1+$AB$84)/Z98-Z114","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$1>0,TRUE,FALSE)","v":true},{"$f":"+IF($V$112,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($V$112,X110*(1-$AB$84)/X98-X114,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($V$112,Y110*(1-$AB$84)/Y98-Y114,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($V$112,Z110*(1-$AB$84)/Z98-Z114,\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$K$15\")","v":"Comparative production cost of electricity"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"By-product",{"$f":"+IF($V$114,INDIRECT(\"FA\"&X102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by fs2 print'!X98,0)","v":{"$error":"#N/A"}},{"$f":"+IF($V$114,+INDIRECT(\"FA\"&Y102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by fs2 print'!Y98,0)","v":{"$error":"#N/A"}},{"$f":"+IF($V$114,+INDIRECT(\"FA\"&Z102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by fs2 print'!Z98,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title160","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title155","v":"Raw materials"},{"$f":"+X105/X$110","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor and Miscellaneous Costs",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"Transport and storage of feedstock"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title161","v":"Depreciation and other costs"},{"$f":"+(X108+X109)/X$110","v":{"$error":"#N/A"}},{"$f":"+(Y108+Y109)/Y$110","v":{"$error":"#N/A"}},{"$f":"+(Z108+Z109)/Z$110","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart4 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X104","v":"10 kW"},{"$f":"+Y104","v":"40 kW"},{"$f":"+Z104","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title162","v":"Biomass consumption (t/year)"},{"$f":"+X95","v":{"$error":"#N/A"}},{"$f":"+Y95","v":{"$error":"#N/A"}},{"$f":"+Z95","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title163","v":"Biomass available (t)"},{"$f":"+X99","v":0},{"$f":"+X131","v":0},{"$f":"+Y131","v":0},{"$f":"+Z131","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X129","v":"10 kW"},{"$f":"+Y129","v":"40 kW"},{"$f":"+Z129","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,{"$f":"title164","v":"Area required (ha)"},{"$f":"+ROUNDUP(X130/X100,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDUP(Y130/Y100,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDUP(Z130/Z100,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title165","v":"Potential number of plants"},{"$f":"+ROUNDDOWN(X131/X130,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(Y131/Y130,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(Z131/Z130,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"+X134","v":"10 kW"},{"$f":"+Y134","v":"40 kW"},{"$f":"+Z134","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W98","v":"Net Electicity (kWh)"},{"$f":"+X98","v":0},{"$f":"+Y98","v":0},{"$f":"+Z98","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Households potentiall supplied",{"$f":"+X140/$X$101","v":{"$error":"#DIV/0!"}},{"$f":"+Y140/$X$101","v":{"$error":"#DIV/0!"}},{"$f":"+Z140/$X$101","v":{"$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,{"$f":"+X139","v":"10 kW"},{"$f":"+Y139","v":"40 kW"},{"$f":"+Z139","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title166","v":"Processing"},{"$f":"+X97","v":3},{"$f":"+Y97","v":9},{"$f":"+Z97","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X145:X145)","v":3},{"$f":"SUM(Y145:Y145)","v":9},{"$f":"SUM(Z145:Z145)","v":21}]

{"sheet":"Summary of results-by fs3 print","index":35,"n_rows":146,"n_cols":28,"rows_kept":146,"cut":false,"hidden":true,"merged":[[50,2,50,4],[50,12,50,17],[2,2,2,19],[9,2,9,4],[11,2,11,5],[11,8,11,10],[11,15,11,17],[25,2,25,4],[25,6,25,11],[25,15,25,17],[26,6,27,13],[28,6,29,13],[30,6,31,13],[36,15,36,17],[45,15,46,19]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"UPPER(title145&$K$6)","v":"SUMMARY OF RESULTS OF SVO + RURAL ELECTRIFICATION FROM RAPESEED"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Rapeseed"]
[]
[null,null,{"$f":"title147","v":"Production Cost and Investment Results"}]
[]
[null,null,{"$f":"+IF($Y$90,title187,title188)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title194","v":"Range of total Production Cost + Distribution (USD/kWh)"},null,null,null,null,null,{"$f":"title153","v":"Share of Production Cost (%)"},null,null,null,null,null,null,{"$f":"title195","v":"Total Investment (USD)"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title164","v":"Area required (ha)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title165","v":"Potential number of plants"}]
[]
[]
[]
[null,null,{"$f":"title167","v":"Technical and Operating Results"}]
[]
[null,null,{"$f":"title168","v":"Feedstock Consumption per Plant"},null,null,null,{"$f":"title169","v":"Area Required and Potential Number of Plants"},null,null,null,null,null,null,null,null,{"$f":"title170","v":"Households Potentially Supplied"}]
[null,null,null,null,null,null,{"$f":"+(IF($X$136<1,title171,title172&$X$136))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Y$136<1,title173,title174&$Y$136))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Z$136<1,title175,title176&$Z$136))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title177","v":"Potential Job Creation"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title178","v":"Job creation includes only labour required to produce and distribute electricity. Biomass collection is excluded."}]
[]
[]
[null,null,{"$f":"title179","v":"Financial Analysis Results"}]
[]
[null,null,{"$f":"title196","v":"Net Present Value (1000USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title181","v":"Internal Rate of Return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$9","v":"Please Select"},1,{"$f":"+'Data Entry Needs'!$D$9","v":"Please Select"},null,"Uncertainty",{"$f":"+L1","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$9","v":"Please Select"},2,{"$f":"+'Data Entry Needs'!$E$9","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$9","v":"Please Select"},3,{"$f":"+'Data Entry Needs'!$F$9","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$9","v":"Please Select"},4,{"$f":"+'Data Entry Needs'!$G$9","v":"Please Select"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection","No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($X$90,$X$84:$Y$87,2,FALSE)","v":"Please Select"},3,{"$f":"+IF(VLOOKUP(W90,dummy_database!$G$4:$K$9,5,FALSE)=title148,TRUE,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"Operating Hours (h/year)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$31\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass (t/year)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$36\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vegetable Oil Extraction+Electricity Plant",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$45\")","v":3},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$45\")","v":9},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$45\")","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Electicity (kWh)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$90\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Available",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield (t/ha)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electircty Demand (kWh/year/hh)",{"$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,"10kW","40kW","100kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title115","v":"Investment"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$63\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title155","v":"Raw materials"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$38\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor and Miscellaneous Costs",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$45\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$55\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation and mainteinance",{"$f":"+(X103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(Y103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(Z103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title51","v":"Other costs"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$74\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title159","v":"Total (USD/Year)"},{"$f":"SUM(X105:X109)","v":{"$error":"#N/A"}},{"$f":"SUM(Y105:Y109)","v":{"$error":"#N/A"}},{"$f":"SUM(Z105:Z109)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)-limsup",{"$f":"+X110*(1+$AB$84)/X98-X114","v":{"$error":"#N/A"}},{"$f":"+Y110*(1+$AB$84)/Y98-Y114","v":{"$error":"#N/A"}},{"$f":"+Z110*(1+$AB$84)/Z98-Z114","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$1>0,TRUE,FALSE)","v":true},{"$f":"+IF($V$112,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($V$112,X110*(1-$AB$84)/X98-X114,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($V$112,Y110*(1-$AB$84)/Y98-Y114,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($V$112,Z110*(1-$AB$84)/Z98-Z114,\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$K$15\")","v":"Comparative production cost of electricity"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"By-product",{"$f":"+IF($V$114,INDIRECT(\"FA\"&X102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by fs3 print'!X98,0)","v":{"$error":"#N/A"}},{"$f":"+IF($V$114,+INDIRECT(\"FA\"&Y102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by fs3 print'!Y98,0)","v":{"$error":"#N/A"}},{"$f":"+IF($V$114,+INDIRECT(\"FA\"&Z102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by fs3 print'!Z98,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title160","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title155","v":"Raw materials"},{"$f":"+X105/X$110","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor and Miscellaneous Costs",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"Transport and storage of feedstock"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title161","v":"Depreciation and other costs"},{"$f":"+(X108+X109)/X$110","v":{"$error":"#N/A"}},{"$f":"+(Y108+Y109)/Y$110","v":{"$error":"#N/A"}},{"$f":"+(Z108+Z109)/Z$110","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart4 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X104","v":"10 kW"},{"$f":"+Y104","v":"40 kW"},{"$f":"+Z104","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title162","v":"Biomass consumption (t/year)"},{"$f":"+X95","v":{"$error":"#N/A"}},{"$f":"+Y95","v":{"$error":"#N/A"}},{"$f":"+Z95","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title163","v":"Biomass available (t)"},{"$f":"+X99","v":0},{"$f":"+X131","v":0},{"$f":"+Y131","v":0},{"$f":"+Z131","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X129","v":"10 kW"},{"$f":"+Y129","v":"40 kW"},{"$f":"+Z129","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,{"$f":"title164","v":"Area required (ha)"},{"$f":"+ROUNDUP(X130/X100,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDUP(Y130/Y100,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDUP(Z130/Z100,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title165","v":"Potential number of plants"},{"$f":"+ROUNDDOWN(X131/X130,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(Y131/Y130,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(Z131/Z130,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"+X134","v":"10 kW"},{"$f":"+Y134","v":"40 kW"},{"$f":"+Z134","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W98","v":"Net Electicity (kWh)"},{"$f":"+X98","v":0},{"$f":"+Y98","v":0},{"$f":"+Z98","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Households potentiall supplied",{"$f":"+X140/$X$101","v":{"$error":"#DIV/0!"}},{"$f":"+Y140/$X$101","v":{"$error":"#DIV/0!"}},{"$f":"+Z140/$X$101","v":{"$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,{"$f":"+X139","v":"10 kW"},{"$f":"+Y139","v":"40 kW"},{"$f":"+Z139","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title166","v":"Processing"},{"$f":"+X97","v":3},{"$f":"+Y97","v":9},{"$f":"+Z97","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X145:X145)","v":3},{"$f":"SUM(Y145:Y145)","v":9},{"$f":"SUM(Z145:Z145)","v":21}]

{"sheet":"Summary of results-by fs4 print","index":36,"n_rows":146,"n_cols":28,"rows_kept":146,"cut":false,"hidden":true,"merged":[[50,2,50,4],[50,12,50,17],[2,2,2,19],[9,2,9,4],[11,2,11,5],[11,8,11,10],[11,15,11,17],[25,2,25,4],[25,6,25,11],[25,15,25,17],[26,6,27,13],[28,6,29,13],[30,6,31,13],[36,15,36,17],[45,15,46,19]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"UPPER(title145&$K$6)","v":"SUMMARY OF RESULTS OF SVO + RURAL ELECTRIFICATION FROM RAPESEED"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Rapeseed"]
[]
[null,null,{"$f":"title147","v":"Production Cost and Investment Results"}]
[]
[null,null,{"$f":"+IF($Y$90,title187,title188)","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"title194","v":"Range of total Production Cost + Distribution (USD/kWh)"},null,null,null,null,null,{"$f":"title153","v":"Share of Production Cost (%)"},null,null,null,null,null,null,{"$f":"title195","v":"Total Investment (USD)"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title164","v":"Area required (ha)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title165","v":"Potential number of plants"}]
[]
[]
[]
[null,null,{"$f":"title167","v":"Technical and Operating Results"}]
[]
[null,null,{"$f":"title168","v":"Feedstock Consumption per Plant"},null,null,null,{"$f":"title169","v":"Area Required and Potential Number of Plants"},null,null,null,null,null,null,null,null,{"$f":"title170","v":"Households Potentially Supplied"}]
[null,null,null,null,null,null,{"$f":"+(IF($X$136<1,title171,title172&$X$136))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Y$136<1,title173,title174&$Y$136))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Z$136<1,title175,title176&$Z$136))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title177","v":"Potential Job Creation"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title178","v":"Job creation includes only labour required to produce and distribute electricity. Biomass collection is excluded."}]
[]
[]
[null,null,{"$f":"title179","v":"Financial Analysis Results"}]
[]
[null,null,{"$f":"title196","v":"Net Present Value (1000USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title181","v":"Internal Rate of Return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$9","v":"Please Select"},1,{"$f":"+'Data Entry Needs'!$D$9","v":"Please Select"},null,"Uncertainty",{"$f":"+L1","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$9","v":"Please Select"},2,{"$f":"+'Data Entry Needs'!$E$9","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$9","v":"Please Select"},3,{"$f":"+'Data Entry Needs'!$F$9","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$9","v":"Please Select"},4,{"$f":"+'Data Entry Needs'!$G$9","v":"Please Select"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection","No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($X$90,$X$84:$Y$87,2,FALSE)","v":"Please Select"},1,{"$f":"+IF(VLOOKUP(W90,dummy_database!$G$4:$K$9,5,FALSE)=title148,TRUE,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"Operating Hours (h/year)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$31\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass (t/year)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$36\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vegetable Oil Extraction+Electricity Plant",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$45\")","v":3},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$45\")","v":9},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$45\")","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Electicity (kWh)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$90\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Available",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$10\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield (t/ha)",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$E$12\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electircty Demand (kWh/year/hh)",{"$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,"10kW","40kW","100kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title115","v":"Investment"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$91&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$91&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$91&\"$63\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title155","v":"Raw materials"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$38\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor and Miscellaneous Costs",{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$45\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$50\")+INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$55\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation and mainteinance",{"$f":"+(X103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(Y103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(Z103/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title51","v":"Other costs"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&X$92&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Y$92&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$\"&Z$92&\"$74\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title159","v":"Total (USD/Year)"},{"$f":"SUM(X105:X109)","v":{"$error":"#N/A"}},{"$f":"SUM(Y105:Y109)","v":{"$error":"#N/A"}},{"$f":"SUM(Z105:Z109)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)-limsup",{"$f":"+X110*(1+$AB$84)/X98-X114","v":{"$error":"#N/A"}},{"$f":"+Y110*(1+$AB$84)/Y98-Y114","v":{"$error":"#N/A"}},{"$f":"+Z110*(1+$AB$84)/Z98-Z114","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$1>0,TRUE,FALSE)","v":true},{"$f":"+IF($V$112,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($V$112,X110*(1-$AB$84)/X98-X114,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($V$112,Y110*(1-$AB$84)/Y98-Y114,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($V$112,Z110*(1-$AB$84)/Z98-Z114,\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$K$15\")","v":"Comparative production cost of electricity"},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$X$90&\"!$N$15\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"By-product",{"$f":"+IF($V$114,INDIRECT(\"FA\"&X102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by fs4 print'!X98,0)","v":{"$error":"#N/A"}},{"$f":"+IF($V$114,+INDIRECT(\"FA\"&Y102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by fs4 print'!Y98,0)","v":{"$error":"#N/A"}},{"$f":"+IF($V$114,+INDIRECT(\"FA\"&Z102&\"_OIL\"&$X$90&\"!C22\")/'Summary of results-by fs4 print'!Z98,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title160","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$X$90&\"!C130\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$X$90&\"!C131\")","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title155","v":"Raw materials"},{"$f":"+X105/X$110","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor and Miscellaneous Costs",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"Transport and storage of feedstock"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title161","v":"Depreciation and other costs"},{"$f":"+(X108+X109)/X$110","v":{"$error":"#N/A"}},{"$f":"+(Y108+Y109)/Y$110","v":{"$error":"#N/A"}},{"$f":"+(Z108+Z109)/Z$110","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart4 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X104","v":"10 kW"},{"$f":"+Y104","v":"40 kW"},{"$f":"+Z104","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title162","v":"Biomass consumption (t/year)"},{"$f":"+X95","v":{"$error":"#N/A"}},{"$f":"+Y95","v":{"$error":"#N/A"}},{"$f":"+Z95","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title163","v":"Biomass available (t)"},{"$f":"+X99","v":0},{"$f":"+X131","v":0},{"$f":"+Y131","v":0},{"$f":"+Z131","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X129","v":"10 kW"},{"$f":"+Y129","v":"40 kW"},{"$f":"+Z129","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,{"$f":"title164","v":"Area required (ha)"},{"$f":"+ROUNDUP(X130/X100,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDUP(Y130/Y100,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDUP(Z130/Z100,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title165","v":"Potential number of plants"},{"$f":"+ROUNDDOWN(X131/X130,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(Y131/Y130,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(Z131/Z130,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"+X134","v":"10 kW"},{"$f":"+Y134","v":"40 kW"},{"$f":"+Z134","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W98","v":"Net Electicity (kWh)"},{"$f":"+X98","v":0},{"$f":"+Y98","v":0},{"$f":"+Z98","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Households potentiall supplied",{"$f":"+X140/$X$101","v":{"$error":"#DIV/0!"}},{"$f":"+Y140/$X$101","v":{"$error":"#DIV/0!"}},{"$f":"+Z140/$X$101","v":{"$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,{"$f":"+X139","v":"10 kW"},{"$f":"+Y139","v":"40 kW"},{"$f":"+Z139","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title166","v":"Processing"},{"$f":"+X97","v":3},{"$f":"+Y97","v":9},{"$f":"+Z97","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X145:X145)","v":3},{"$f":"SUM(Y145:Y145)","v":9},{"$f":"SUM(Z145:Z145)","v":21}]

{"sheet":"Summary of results-Comparative","index":37,"n_rows":164,"n_cols":41,"rows_kept":164,"cut":false,"hidden":false,"merged":[[44,19,45,19],[44,20,45,20],[44,21,45,21],[2,2,2,22],[11,18,11,20],[42,2,42,6],[30,2,30,6],[30,14,30,19],[11,12,11,16],[11,2,11,7],[42,17,42,20],[13,3,13,8]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"title182","v":"SUMMARY OF RESULTS OF SVO + RURAL ELECTRIFICATION COMPARATIVE"}]
[]
[]
[null,null,{"$f":"title183","v":"Feedstock Selection"}]
[]
[null,null,null,null,null,{"$f":"+$Z$68","v":"Please Select"},null,null,null,{"$f":"+$Z$69","v":"Please Select"},null,null,null,null,null,{"$f":"+$Z$70","v":"Please Select"},null,null,null,null,null,{"$f":"+$Z$71","v":"Please Select"}]
[]
[null,null,{"$f":"title184","v":"Techno-economic Results"}]
[]
[null,null,{"$f":"title185","v":"Comparison of average production costs (USD/kWh)"},null,null,null,null,null,null,null,null,null,{"$f":"title186","v":"Net electricity generation and capacity utilization factor (%)"},null,null,null,null,null,{"$f":"title165","v":"Potential number of plants"}]
[]
[null,null,null,{"$f":"+IF($AD$72,title187,title188)","v":"No coproducts available"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title189","v":"Socio-economic Results"}]
[]
[null,null,{"$f":"title190","v":"Total Number of Jobs Created"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"title191","v":"Total Number of Households Supplied"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title179","v":"Financial Analysis Results"}]
[]
[null,null,{"$f":"title180","v":"Net Present Value (1000 USD)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title181","v":"Internal Rate of Return (%)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA127","v":"10 kW"},{"$f":"+AB127","v":"40 kW"},{"$f":"+AC127","v":"100 kW"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z128","v":"Please Select"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos.",null,null,"By-productss"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$9","v":"Please Select"},1,true,{"$f":"+IF(AB68,FALSE,TRUE)","v":false},{"$f":"IFERROR(IF(VLOOKUP(Z68,dummy_database!$G$4:$K$9,5,FALSE)=\"yes\",TRUE,FALSE),FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$9","v":"Please Select"},2,true,{"$f":"+IF(AB69,FALSE,TRUE)","v":false},{"$f":"IFERROR(IF(VLOOKUP(Z69,dummy_database!$G$4:$K$9,5,FALSE)=\"yes\",TRUE,FALSE),FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$9","v":"Please Select"},3,true,{"$f":"+IF(AB70,FALSE,TRUE)","v":false},{"$f":"IFERROR(IF(VLOOKUP(Z70,dummy_database!$G$4:$K$9,5,FALSE)=\"yes\",TRUE,FALSE),FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$9","v":"Please Select"},4,true,{"$f":"+IF(AB71,FALSE,TRUE)","v":false},{"$f":"IFERROR(IF(VLOOKUP(Z71,dummy_database!$G$4:$K$9,5,FALSE)=\"yes\",TRUE,FALSE),FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+OR(AD68,AD69,AD70,AD71)","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$68","v":"Please Select"},1,null,null,{"$f":"+$Z$69","v":"Please Select"},2,null,null,{"$f":"+$Z$70","v":"Please Select"},3,null,null,{"$f":"+$Z$71","v":"Please Select"},4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G","I","K",null,"G","I","K",null,"G","I","K",null,"G","I","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","J","L",null,"H","J","L",null,"H","J","L",null,"H","J","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Hours (h/year)",{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AA$76&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AB$76&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AC$76&\"$31\")","v":0},"Operating Hours (h/year)",{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AE$76&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AF$76&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AG$76&\"$31\")","v":0},"Operating Hours (h/year)",{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AI$76&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AJ$76&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AK$76&\"$31\")","v":0},"Operating Hours (h/year)",{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AM$76&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AN$76&\"$31\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AO$76&\"$31\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass (t/year)",{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AA$75&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AB$75&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AC$75&\"$36\")","v":{"$error":"#N/A"}},"Biomass (t/year)",{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AE$75&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AF$75&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AG$75&\"$36\")","v":{"$error":"#N/A"}},"Biomass (t/year)",{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AI$75&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AJ$75&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AK$75&\"$36\")","v":{"$error":"#N/A"}},"Biomass (t/year)",{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AM$75&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AN$75&\"$36\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AO$75&\"$36\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor",null,null,null,"Labor",null,null,null,"Labor",null,null,null,"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,"Vegetable Oil Extraction+Electricity Plant",{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AA$75&\"$45\")","v":3},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AB$75&\"$45\")","v":9},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AC$75&\"$45\")","v":21},"Vegetable Oil Extraction+Electricity Plant",{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AE$75&\"$45\")","v":3},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AF$75&\"$45\")","v":9},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AG$75&\"$45\")","v":21},"Vegetable Oil Extraction+Electricity Plant",{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AI$75&\"$45\")","v":3},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AJ$75&\"$45\")","v":9},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AK$75&\"$45\")","v":21},"Vegetable Oil Extraction+Electricity Plant",{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AM$75&\"$45\")","v":3},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AN$75&\"$45\")","v":9},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AO$75&\"$45\")","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Electicity (kWh)",{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AA$75&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AB$75&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AC$75&\"$90\")","v":0},"Net Electicity (kWh)",{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AE$75&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AF$75&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AG$75&\"$90\")","v":0},"Net Electicity (kWh)",{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AI$75&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AJ$75&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AK$75&\"$90\")","v":0},"Net Electicity (kWh)",{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AM$75&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AN$75&\"$90\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AO$75&\"$90\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Available",{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$E$10\")","v":0},"Biomass Available",{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$E$10\")","v":0},"Biomass Available",{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$E$10\")","v":0},"Biomass Available",{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$E$10\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield (t/ha)",{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$E$12\")","v":0},"Yield (t/ha)",{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$E$12\")","v":0},"Yield (t/ha)",{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$E$12\")","v":0},"Yield (t/ha)",{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$E$12\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$E$12\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electircty Demand (kWh/year/hh)",{"$f":"+'Energy Demand'!$F$8*12","v":0},null,null,"Electircty Demand (kWh/year/hh)",{"$f":"+'Energy Demand'!$F$8*12","v":0},null,null,"Electircty Demand (kWh/year/hh)",{"$f":"+'Energy Demand'!$F$8*12","v":0},null,null,"Electircty Demand (kWh/year/hh)",{"$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":"title115","v":"Investment"},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AA$75&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AB$75&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AC$75&\"$63\")","v":{"$error":"#N/A"}},{"$f":"title115","v":"Investment"},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AE$75&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AF$75&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AG$75&\"$63\")","v":{"$error":"#N/A"}},{"$f":"title115","v":"Investment"},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AI$75&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AJ$75&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AK$75&\"$63\")","v":{"$error":"#N/A"}},{"$f":"title115","v":"Investment"},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AM$75&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AN$75&\"$63\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AO$75&\"$63\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,{"$f":"title155","v":"Raw materials"},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AA$76&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AB$76&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AC$76&\"$38\")","v":{"$error":"#N/A"}},{"$f":"title155","v":"Raw materials"},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AE$76&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AF$76&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AG$76&\"$38\")","v":{"$error":"#N/A"}},{"$f":"title155","v":"Raw materials"},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AI$76&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AJ$76&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AK$76&\"$38\")","v":{"$error":"#N/A"}},{"$f":"title155","v":"Raw materials"},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AM$76&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AN$76&\"$38\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AO$76&\"$38\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor and Miscellaneous Costs",{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AA$76&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AB$76&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AC$76&\"$45\")","v":0},"Labor and Miscellaneous Costs",{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AE$76&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AF$76&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AG$76&\"$45\")","v":0},"Labor and Miscellaneous Costs",{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AI$76&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AJ$76&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AK$76&\"$45\")","v":0},"Labor and Miscellaneous Costs",{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AM$76&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AN$76&\"$45\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AO$76&\"$45\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AA$76&\"$50\")+INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AA$76&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AB$76&\"$50\")+INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AB$76&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AC$76&\"$50\")+INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AC$76&\"$55\")","v":{"$error":"#N/A"}},{"$f":"title157","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AE$76&\"$50\")+INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AE$76&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AF$76&\"$50\")+INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AF$76&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AG$76&\"$50\")+INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AG$76&\"$55\")","v":{"$error":"#N/A"}},{"$f":"title157","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AI$76&\"$50\")+INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AI$76&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AJ$76&\"$50\")+INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AJ$76&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AK$76&\"$50\")+INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AK$76&\"$55\")","v":{"$error":"#N/A"}},{"$f":"title157","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AM$76&\"$50\")+INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AM$76&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AN$76&\"$50\")+INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AN$76&\"$55\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AO$76&\"$50\")+INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AO$76&\"$55\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation+Mainteinance",{"$f":"+(AA88/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(AB88/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(AC88/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"title121","v":"Depreciation"},{"$f":"+(AE88/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(AF88/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(AG88/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"title121","v":"Depreciation"},{"$f":"+(AI88/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(AJ88/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(AK88/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"title121","v":"Depreciation"},{"$f":"+(AM88/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(AN88/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}},{"$f":"+(AO88/20)*(1+'Data Entry Needs'!$H$39)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title51","v":"Other costs"},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AA$76&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AB$76&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AC$76&\"$74\")","v":{"$error":"#N/A"}},{"$f":"title51","v":"Other costs"},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AE$76&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AF$76&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$\"&AG$76&\"$74\")","v":{"$error":"#N/A"}},{"$f":"title51","v":"Other costs"},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AI$76&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AJ$76&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$\"&AK$76&\"$74\")","v":{"$error":"#N/A"}},{"$f":"title51","v":"Other costs"},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AM$76&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AN$76&\"$74\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$\"&AO$76&\"$74\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title159","v":"Total (USD/Year)"},{"$f":"SUM(AA90:AA94)","v":{"$error":"#N/A"}},{"$f":"SUM(AB90:AB94)","v":{"$error":"#N/A"}},{"$f":"SUM(AC90:AC94)","v":{"$error":"#N/A"}},{"$f":"title159","v":"Total (USD/Year)"},{"$f":"SUM(AE90:AE94)","v":{"$error":"#N/A"}},{"$f":"SUM(AF90:AF94)","v":{"$error":"#N/A"}},{"$f":"SUM(AG90:AG94)","v":{"$error":"#N/A"}},{"$f":"title159","v":"Total (USD/Year)"},{"$f":"SUM(AI90:AI94)","v":{"$error":"#N/A"}},{"$f":"SUM(AJ90:AJ94)","v":{"$error":"#N/A"}},{"$f":"SUM(AK90:AK94)","v":{"$error":"#N/A"}},{"$f":"title159","v":"Total (USD/Year)"},{"$f":"SUM(AM90:AM94)","v":{"$error":"#N/A"}},{"$f":"SUM(AN90:AN94)","v":{"$error":"#N/A"}},{"$f":"SUM(AO90:AO94)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)",{"$f":"+AA95/AA83","v":{"$error":"#N/A"}},{"$f":"+AB95/AB83","v":{"$error":"#N/A"}},{"$f":"+AC95/AC83","v":{"$error":"#N/A"}},"Total (USD/kWh)",{"$f":"+AE95/AE83","v":{"$error":"#N/A"}},{"$f":"+AF95/AF83","v":{"$error":"#N/A"}},{"$f":"+AG95/AG83","v":{"$error":"#N/A"}},"Total (USD/kWh)",{"$f":"+AI95/AI83","v":{"$error":"#N/A"}},{"$f":"+AJ95/AJ83","v":{"$error":"#N/A"}},{"$f":"+AK95/AK83","v":{"$error":"#N/A"}},"Total (USD/kWh)",{"$f":"+AM95/AM83","v":{"$error":"#N/A"}},{"$f":"+AN95/AN83","v":{"$error":"#N/A"}},{"$f":"+AO95/AO83","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$K$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$N$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$N$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$N$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$K$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$N$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$N$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AE$74&\"!$N$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$K$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$N$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$N$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AI$74&\"!$N$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$K$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$N$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$N$18\")","v":0},{"$f":"INDIRECT(\"COST_OIL\"&$AM$74&\"!$N$18\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor",{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AA$75&\"$42\")+INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AA$75&\"$43\")","v":3},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AB$75&\"$42\")+INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AB$75&\"$43\")","v":9},{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AC$75&\"$42\")+INDIRECT(\"COST_OIL\"&$AA$74&\"!$\"&AC$75&\"$43\")","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"By-product",{"$f":"+IF($Y$99,INDIRECT(\"FA10kW_OIL\"&$AA$74&\"!C22\")/AA83,0)","v":0},{"$f":"+IF($Y$99,INDIRECT(\"FA40kW_OIL\"&$AA$74&\"!C22\")/AB83,0)","v":0},{"$f":"+IF($Y$99,INDIRECT(\"FA100kW_OIL\"&$AA$74&\"!C22\")/AC83,0)","v":0},"By-product",{"$f":"+IF($Y$99,INDIRECT(\"FA10kW_OIL\"&$AE$74&\"!C22\")/AE83,0)","v":0},{"$f":"+IF($Y$99,INDIRECT(\"FA40kW_OIL\"&$AE$74&\"!C22\")/AF83,0)","v":0},{"$f":"+IF($Y$99,INDIRECT(\"FA100kW_OIL\"&$AE$74&\"!C22\")/AG83,0)","v":0},"By-product",{"$f":"+IF($Y$99,INDIRECT(\"FA10kW_OIL\"&$AI$74&\"!C22\")/AI83,0)","v":0},{"$f":"+IF($Y$99,INDIRECT(\"FA40kW_OIL\"&$AI$74&\"!C22\")/AJ83,0)","v":0},{"$f":"+IF($Y$99,INDIRECT(\"FA100kW_OIL\"&$AI$74&\"!C22\")/AK83,0)","v":0},"By-product",{"$f":"+IF($Y$99,INDIRECT(\"FA10kW_OIL\"&$AM$74&\"!C22\")/AM83,0)","v":0},{"$f":"+IF($Y$99,INDIRECT(\"FA40kW_OIL\"&$AM$74&\"!C22\")/AN83,0)","v":0},{"$f":"+IF($Y$99,INDIRECT(\"FA100kW_OIL\"&$AM$74&\"!C22\")/AO83,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FA10kW_OIL3!C22","10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title160","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_OIL\"&$AA$74&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$AA$74&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$AA$74&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"title160","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_OIL\"&$AE$74&\"!c130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$AE$74&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$AE$74&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"title160","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_OIL\"&$AI$74&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$AI$74&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$AI$74&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"title160","v":"NPV (USD/year)"},{"$f":"INDIRECT(\"FA10kW_OIL\"&$AM$74&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$AM$74&\"!C130\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$AM$74&\"!C130\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_OIL\"&$AA$74&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$AA$74&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$AA$74&\"!C131\")","v":{"$error":"#N/A"}},"IRR (%)",{"$f":"INDIRECT(\"FA10kW_OIL\"&$AE$74&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$AE$74&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$AE$74&\"!C131\")","v":{"$error":"#N/A"}},"IRR (%)",{"$f":"INDIRECT(\"FA10kW_OIL\"&$AI$74&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$AI$74&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$AI$74&\"!C131\")","v":{"$error":"#N/A"}},"IRR (%)",{"$f":"INDIRECT(\"FA10kW_OIL\"&$AM$74&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_OIL\"&$AM$74&\"!C131\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_OIL\"&$AM$74&\"!C131\")","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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$68","v":true},{"$f":"+IF($Y106,$Z$68,\"\")","v":"Please Select"},{"$f":"+IF($Y106,AA$83,0)","v":0},{"$f":"+IF($Y106,AB$83,0)","v":0},{"$f":"+IF($Y106,AC$83,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB$69","v":true},{"$f":"+IF($Y107,$Z$69,\"\")","v":"Please Select"},{"$f":"+IF($Y107,AE$83,0)","v":0},{"$f":"+IF($Y107,AF$83,0)","v":0},{"$f":"+IF($Y107,AG$83,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB$70","v":true},{"$f":"+IF($Y108,$Z$70,\"\")","v":"Please Select"},{"$f":"+IF($Y108,AI$83,0)","v":0},{"$f":"+IF($Y108,AJ$83,0)","v":0},{"$f":"+IF($Y108,AK$83,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB$71","v":true},{"$f":"+IF($Y109,$Z$71,\"\")","v":"Please Select"},{"$f":"+IF($Y109,AM$83,0)","v":0},{"$f":"+IF($Y109,AN$83,0)","v":0},{"$f":"+IF($Y109,AO$83,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y110,$Z$68,\"\")","v":"Please Select"},{"$f":"IF($Y110,AA$78/8760,0)","v":0},{"$f":"IF($Y110,AB$78/8760,0)","v":0},{"$f":"IF($Y110,AC$78/8760,0)","v":0},{"$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$69,\"\")","v":"Please Select"},{"$f":"IF($Y111,AE$78/8760,0)","v":0},{"$f":"IF($Y111,AF$78/8760,0)","v":0},{"$f":"IF($Y111,AG$78/8760,0)","v":0},{"$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$70,\"\")","v":"Please Select"},{"$f":"IF($Y112,AI$78/8760,0)","v":0},{"$f":"IF($Y112,AJ$78/8760,0)","v":0},{"$f":"IF($Y112,AK$78/8760,0)","v":0},{"$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,{"$f":"+$Y$109","v":true},{"$f":"+IF(Y113,$Z$71,\"\")","v":"Please Select"},{"$f":"IF($Y113,AM$78/8760,0)","v":0},{"$f":"IF($Y113,AN$78/8760,0)","v":0},{"$f":"IF($Y113,AO$78/8760,0)","v":0},{"$f":"+AC113","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$106","v":true},{"$f":"+IF(Y116,$Z$68,\"\")","v":"Please Select"},{"$f":"IF($Y116,ROUNDDOWN(AA$84/AA$79,0),0)","v":{"$error":"#N/A"}},{"$f":"IF($Y116,ROUNDDOWN(AB$84/AB$79,0),0)","v":{"$error":"#N/A"}},{"$f":"IF($Y116,ROUNDDOWN(AC$84/AC$79,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y117,$Z$69,\"\")","v":"Please Select"},{"$f":"IF($Y117,ROUNDDOWN(AE$84/AE$79,0),0)","v":{"$error":"#N/A"}},{"$f":"IF($Y117,ROUNDDOWN(AF$84/AF$79,0),0)","v":{"$error":"#N/A"}},{"$f":"IF($Y117,ROUNDDOWN(AG$84/AG$79,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y118,$Z$70,\"\")","v":"Please Select"},{"$f":"IF($Y118,ROUNDDOWN(AI$84/AI$79,0),0)","v":{"$error":"#N/A"}},{"$f":"IF($Y118,ROUNDDOWN(AJ$84/AJ$79,0),0)","v":{"$error":"#N/A"}},{"$f":"IF($Y118,ROUNDDOWN(AK$84/AK$79,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$109","v":true},{"$f":"+IF(Y119,$Z$71,\"\")","v":"Please Select"},{"$f":"IF($Y119,ROUNDDOWN(AM$84/AM$79,0),0)","v":{"$error":"#N/A"}},{"$f":"IF($Y119,ROUNDDOWN(AN$84/AN$79,0),0)","v":{"$error":"#N/A"}},{"$f":"IF($Y119,ROUNDDOWN(AO$84/AO$79,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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$106","v":true},{"$f":"+IF(Y122,$Z$68,\"\")","v":"Please Select"},{"$f":"+IF($Y122,AA$101,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y122,AB$101,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y122,AC$101,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y123,$Z$69,\"\")","v":"Please Select"},{"$f":"+IF($Y123,AE$101,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y123,AF$101,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y123,AG$101,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y124,$Z$70,\"\")","v":"Please Select"},{"$f":"+IF($Y124,AI$101,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y124,AJ$101,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y124,AK$101,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$109","v":true},{"$f":"+IF(Y125,$Z$71,\"\")","v":"Please Select"},{"$f":"+IF($Y125,AM$101,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y125,AN$101,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y125,AO$101,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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$106","v":true},{"$f":"+IF(Y128,$Z$68,\"\")","v":"Please Select"},{"$f":"+IF($Y128,AA$102,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y128,AB$102,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y128,AC$102,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y129,$Z$69,\"\")","v":"Please Select"},{"$f":"+IF($Y129,AE$102,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y129,AF$102,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y129,AG$102,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y130,$Z$70,\"\")","v":"Please Select"},{"$f":"+IF($Y130,AI$102,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y130,AJ$102,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y130,AK$102,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$109","v":true},{"$f":"+IF(Y131,$Z$71,\"\")","v":"Please Select"},{"$f":"+IF($Y131,AM$102,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y131,AN$102,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y131,AO$102,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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$106","v":true},{"$f":"+IF(Y133,$Z$68,\"\")","v":"Please Select"},{"$f":"+IF($Y133,AA$96,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y133,AB$96,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y133,AC$96,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y134,$Z$69,\"\")","v":"Please Select"},{"$f":"+IF($Y134,AE$96,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y134,AF$96,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y134,AG$96,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y135,$Z$70,\"\")","v":"Please Select"},{"$f":"+IF($Y135,AI$96,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y135,AJ$96,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y135,AK$96,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$109","v":true},{"$f":"+IF(Y136,$Z$71,\"\")","v":"Please Select"},{"$f":"+IF($Y136,AM$96,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y136,AN$96,0)","v":{"$error":"#N/A"}},{"$f":"+IF($Y136,AO$96,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART5-jobs","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,{"$f":"+Y116","v":true},{"$f":"+IF(Y139,$Z106,\"\")","v":"Please Select"},{"$f":"IFERROR(IF($Y133,AA$98,0)*AA116,0)","v":0},{"$f":"IFERROR(IF($Y133,AB$98,0)*AB116,0)","v":0},0,{"$f":"+MAX(AA139:AC142)*1.2","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,{"$f":"+Y117","v":true},{"$f":"+IF(Y140,$Z107,\"\")","v":"Please Select"},{"$f":"IFERROR(IF($Y134,AA$98,0)*AA117,0)","v":0},{"$f":"IFERROR(IF($Y134,AB$98,0)*AB117,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y118","v":true},{"$f":"+IF(Y141,$Z108,\"\")","v":"Please Select"},{"$f":"IFERROR(IF($Y135,AA$98,0)*AA118,0)","v":0},{"$f":"IFERROR(IF($Y135,AB$98,0)*AB118,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y119","v":true},{"$f":"+IF(Y142,$Z109,\"\")","v":"Please Select"},{"$f":"IFERROR(IF($Y136,AA$98,0)*AA119,0)","v":0},{"$f":"IFERROR(IF($Y136,AB$98,0)*AB119,0)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART6-hh","10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y122","v":true},{"$f":"+IF(Y145,$Z106,\"\")","v":"Please Select"},{"$f":"+IF($Y145,AA$83/$AA$86,0)*AA116","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y145,AB$83/$AA$86,0)*AB116","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y145,AC$83/$AA$86,0)*AC116","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(AA145:AC145)","v":{"$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,{"$f":"+Y123","v":true},{"$f":"+IF(Y146,$Z107,\"\")","v":"Please Select"},{"$f":"+IF($Y146,AE$83/$AE$86,0)*AA117","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y146,AF$83/$AE$86,0)*AB117","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y146,AG$83/$AE$86,0)*AC117","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(AA146:AC146)","v":{"$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,{"$f":"+Y124","v":true},{"$f":"+IF(Y147,$Z108,\"\")","v":"Please Select"},{"$f":"+IF($Y147,AI$83/$AI$86,0)*AA118","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y147,AJ$83/$AI$86,0)*AB118","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y147,AK$83/$AI$86,0)*AC118","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(AA147:AC147)","v":{"$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,{"$f":"+Y125","v":true},{"$f":"+IF(Y148,$Z109,\"\")","v":"Please Select"},{"$f":"+IF($Y148,AM$83/$AM$86,0)*AA119","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y148,AN$83/$AM$86,0)*AB119","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y148,AO$83/$AM$86,0)*AC119","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(AA148:AC148)","v":{"$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,"CHART7-cost","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,{"$f":"+Y145","v":true},{"$f":"+IF(Y151,$Z106,\"-\")","v":"Please Select"},{"$f":"+AA$133*(1+$N$1)-AA$99","v":{"$error":"#N/A"}},{"$f":"+AB$133*(1+$N$1)-AB$99","v":{"$error":"#N/A"}},{"$f":"+AC$133*(1+$N$1)-AC$99","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y145","v":true},{"$f":"+IF(Y152,$Z106,\"-\")","v":"Please Select"},{"$f":"+IF($N$1>0,AA133*(1-$N$1)-AA$99,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($N$1>0,AB133*(1-$N$1)-AB$99,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($N$1>0,AC133*(1-$N$1)-AC$99,\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y146","v":true},{"$f":"+IF(Y153,$Z107,\"-\")","v":"Please Select"},{"$f":"+AA$134*(1+$N$1)-AE$99","v":{"$error":"#N/A"}},{"$f":"+AB$134*(1+$N$1)-AF$99","v":{"$error":"#N/A"}},{"$f":"+AC$134*(1+$N$1)-AG$99","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y146","v":true},{"$f":"+IF(Y153,$Z107,\"-\")","v":"Please Select"},{"$f":"+IF($N$1>0,AA134*(1-$N$1)-AE$99,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($N$1>0,AB134*(1-$N$1)-AF$99,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($N$1>0,AC134*(1-$N$1)-AG$99,\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y147","v":true},{"$f":"+IF(Y154,$Z108,\"-\")","v":"Please Select"},{"$f":"+AA$135*(1+$N$1)-AI$99","v":{"$error":"#N/A"}},{"$f":"+AB$135*(1+$N$1)-AJ$99","v":{"$error":"#N/A"}},{"$f":"+AC$135*(1+$N$1)-AK$99","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y147","v":true},{"$f":"+IF(Y154,$Z108,\"-\")","v":"Please Select"},{"$f":"+IF($N$1>0,AA135*(1-$N$1)-AI$99,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($N$1>0,AB135*(1-$N$1)-AJ$99,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($N$1>0,AC135*(1-$N$1)-AK$99,\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y148","v":true},{"$f":"+IF(Y155,$Z109,\"-\")","v":"Please Select"},{"$f":"+AA$136*(1+$N$1)-AM$99","v":{"$error":"#N/A"}},{"$f":"+AB$136*(1+$N$1)-AN$99","v":{"$error":"#N/A"}},{"$f":"+AC$136*(1+$N$1)-AO$99","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y148","v":true},{"$f":"+IF(Y155,$Z109,\"-\")","v":"Please Select"},{"$f":"+IF($N$1>0,AA136*(1-$N$1)-AM$99,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($N$1>0,AB136*(1-$N$1)-AN$99,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($N$1>0,AC136*(1-$N$1)-AO$99,\"\")","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z151","v":"Please Select"},null,null,{"$f":"+Z153","v":"Please Select"},null,null,{"$f":"+Z155","v":"Please Select"},null,null,{"$f":"+Z157","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,"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,{"$f":"+AA151","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AA153","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AA155","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+AA157","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_OIL\"&$AA$74&\"!$K$15\")","v":"Comparative production cost of electricity"},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"+COST_OIL1!$N$15","v":0},{"$f":"+COST_OIL1!$N$15","v":0}]