{"text_format":"1","workbook":"xlsx","n_sheets":65,"sheets":["START","dummy database","Biofuel Demand","Process Description","STORAGE_FS1","STORAGE_FS2","STORAGE_FS3","STORAGE_FS4","Data Entry Needs","Allocator","COST_FS1","FA5_FS1_SC1","FA5_FS1_SC2","FA5_FS1_SC3","FA25_FS1_SC1","FA25_FS1_SC2","FA25_FS1_SC3","FA50_FS1_SC1","FA50_FS1_SC2","FA50_FS1_SC3","FA100_FS1_SC1","FA100_FS1_SC2","FA100_FS1_SC3","COST_FS2","FA5_FS2_SC1","FA5_FS2_SC2","FA5_FS2_SC3","FA25_FS2_SC1","FA25_FS2_SC2","FA25_FS2_SC3","FA50_FS2_SC1","FA50_FS2_SC2","FA50_FS2_SC3","FA100_FS2_SC1","FA100_FS2_SC2","FA100_FS2_SC3","COST_FS3","FA5_FS3_SC1","FA5_FS3_SC2","FA5_FS3_SC3","FA25_FS3_SC1","FA25_FS3_SC2","FA25_FS3_SC3","FA50_FS3_SC1","FA50_FS3_SC2","FA50_FS3_SC3","FA100_FS3_SC1","FA100_FS3_SC2","FA100_FS3_SC3","COST_FS4","FA5_FS4_SC1","FA5_FS4_SC2","FA5_FS4_SC3","FA25_FS4_SC1","FA25_FS4_SC2","FA25_FS4_SC3","FA50_FS4_SC1","FA50_FS4_SC2","FA50_FS4_SC3","FA100_FS4_SC1","FA100_FS4_SC2","FA100_FS4_SC3","Summary of results-by feedstock","Summary of results-comparative","Labor Analysis"],"not_rendered":{"charts":232,"images":69,"macros":1,"external_links":0,"defined_names":5,"comments":48,"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":"START","index":0,"n_rows":35,"n_cols":3,"rows_kept":35,"cut":false,"hidden":false,"merged":[[30,2,33,11]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Disclaimer"]
[null,null,"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":"dummy database","index":1,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
["From Natural resources"]
["Country","Tanzania"]
[]
[]
[null,"Feedstock 1","Feedstock 2","Feedstock 3","Feedstock 4"]
["Feedstock Amount (t/year)",400000,7000000,10000000,11000000]
["Feedstock yield (t/ha)",14.43,20,15,30]
["Factory price (cost of production) (USD/t)",291.62,250,300,350]
["Outgrower price (market price) (USD/t)",400,200,27,100]
[]
["Crop","Biofuel Conversión (L/t dry)","Oil/TFS/starch content (%)","Solvent","Oil/sugar/starch Recovery (%)","Comments"]
["Barley",402,0.64200000000000002,"no",0.6,null,"http://www.sciencedirect.com/science/article/pii/S0308814604008544"]
["Cassava",180,0.26500000000000001,"no",0.6,"Dry Cassava"]
["Coconut",130,0.42,"no",0.6,"Oil recovered from copra"]
["Jatropha",215.23995652173915,0.54590000000000005,"no",0.8]
["Maize",410,0.77800000000000002,"no",0.52]
["Oil Palm",223,0.25,"no",0.4]
["Rapeseed",392,0.47599999999999998,"no",0.8]
["Soybean",183,0.20899999999999999,"yes",0.8]
["Sugarbeet",90,0.2,"no",0.75,null,"http://fins.uns.ac.rs/index.php?mact=Magazines,cntnt01,details,0&cntnt01hierarchyid=8&cntnt01sortby=magazine_id&cntnt01sortorder=asc&cntnt01summarytemplate=current&cntnt01detailtemplate=detaljno&cntnt01cd_origpage=180&cntnt01magazineid=67&cntnt01returnid=188"]
["Sugarcane",81,0.18,"no",0.74,"Burned & Cropped (B&C) SUGAR cane "]
["Sunflower",418,0.53185000000000004,"yes",0.8]
["Sorghum",420,0.7,"no",0.6,null,"http://www.scielo.br/scielo.php?pid=S0104-66322011000400005&script=sci_arttext"]
["Wheat",389,0.73699999999999999,"no",0.55000000000000004,null,"http://www.mhprofessional.com/downloads/products/0071487492/DrapchoCh4.pdf"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"MJ/L","Kg/L"]
["Biodiesel",33,0.88]
["Ethanol",21.2,0.78900000000000003]
["Gasoline",32.1,0.745]
["Diesel",35.799999999999997,0.83699999999999997]

{"sheet":"Biofuel Demand","index":2,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":false,"merged":[[2,2,2,8]]}
[]
[]
[null,null,"FUEL CONSUMPTION AND BLENDING TARGETS FOR LIQUID BIOFUELS"]
[]
[null,null,"Domestic fossil fuel consumption"]
[]
[null,null,null,"Consumption","Unit",null,null,"Consumption","Unit"]
[null,null,"Diesel",null,"ML/year","Gasoline",null,null,"ML/year"]
[]
[null,null,"Domestic blending target"]
[]
[null,null,null,"Blending target","Biofuel demand",null,null,"Blending target","Biofuel demand"]
[null,null,"Biodiesel (ML/year)",null,{"$f":"D13*$D$8","v":0},"Ethanol (ML/year)",null,null,{"$f":"H13*$H$8","v":0}]
[]
[null,null,"Biofuel production and trade"]
[]
[null,null,null,"Domestic production","Imports","Exports","Net balance"]
[null,null,"Biodiesel (ML/year)",null,null,null,{"$f":"D18+E18-F18","v":0}]
[null,null,"Ethanol (ML/year)",null,null,null,{"$f":"D19+E19-F19","v":0}]
[]
[null,null,"Target domestic biofuel production"]
[]
[]
[null,null,"Biodiesel (ML/year)",{"$f":"+E13-D18","v":0}]
[null,null,"Ethanol (ML/year)",{"$f":"+I13-D19","v":0}]

{"sheet":"Process Description","index":3,"n_rows":46,"n_cols":15,"rows_kept":46,"cut":false,"hidden":false,"merged":[[2,2,2,22],[5,2,5,19],[13,15,16,16],[21,2,21,19],[33,2,33,19]]}
[]
[]
[null,null,"PROCESSING SYSTEMS OF LIQUID BIOFUELS FOR TRANSPORTATION "]
[]
[]
[null,null,"BIODIESEL PROCESSING FROM OILSEEDS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Chemical/Energy Inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biodiesel Transportation"]
[]
[]
[]
[]
[]
[null,null,"Oilseeds"]
[null,null,"Coconut"]
[null,null,"Jatropha"]
[null,null,"Oil Palm",null,null,null,null,"Meal/Extraction Cake",null,null,null,null,"Raw Glycerol"]
[null,null,"Soybean"]
[null,null,"Sunflower"]
[]
[null,null,"ETHANOL PROCESSING FROM SUGAR FEEDSTOCK"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Chemical/Energy Inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol Transportation"]
[]
[]
[]
[]
[null,null,null,null,"Sugar Feedstock"]
[null,null,null,null,"Sugarcane"]
[null,null,null,null,"Sugarbeet"]
[]
[null,null,"ETHANOL PROCESSING FROM STARCHY FEEDSTOCK"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Chemical/Energy Inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol Transportation"]
[]
[]
[]
[]
[null,null,null,null,"Starchy Feedstock"]
[null,null,null,null,"Cassava"]
[null,null,null,null,"Maize"]
[null,null,null,null,"Sorghum",null,null,null,null,null,null,null,"Dried Distillers Grains with Solubles (DDGS)"]
[null,null,null,null,"Wheat"]

{"sheet":"STORAGE_FS1","index":4,"n_rows":93,"n_cols":37,"rows_kept":93,"cut":false,"hidden":true,"merged":[[21,5,21,14],[7,5,7,14],[2,2,2,15]]}
[]
[]
[null,null,{"$f":"UPPER(\"Biomass storage calculation for \"&'Data Entry Needs'!$E$11)","v":"BIOMASS STORAGE CALCULATION FOR  "}]
[]
[null,null,"Biomass Safety Stock Rate Definition"]
[]
[]
[null,null,null,null,null,"Capacities (Million litres per year)"]
[null,null,null,"Unit",null,5,null,null,25,null,null,50,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_FS1!$G$17","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_FS1!$G$18","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_FS1!$G$19","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_FS1!$G$20","v":{"$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,{"$f":"O10/12","v":{"$error":"#N/A"}}]
[null,null,null,"kg/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,{"$f":"O10/365","v":{"$error":"#N/A"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+COST_FS1!$D$9","v":0},null,null,{"$f":"F14","v":0},null,null,{"$f":"I14","v":0},null,null,{"$f":"L14","v":0}]
[]
[null,null,"Biomass safety stock rate",null,null,{"$f":"+F17/100","v":0.3},{"$f":"+G17/100","v":0},0,0.3,0,0,0.3,0,0,0.3]
[null,null,null,null,null,30,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,{"$f":"+MAX(O25:O36)","v":{"$error":"#N/A"}}]
[]
[null,null,"Maximum Storage Definition"]
[]
[null,null,null,null,null,"Capacities (Million litres per year)"]
[null,null,null,null,null,5,null,null,25,null,null,50,null,null,100,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)","Cumulative  Storage (ton)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Cumulative  Storage (ton)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Cumulative  Storage (ton)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Cumulative  Storage (ton)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storageterm","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"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$F$11*$F$16,IF($D25>0,($AG25*$F$11/$AK25)*$D25+$F$11*$F$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$G$36-E25,IF($D25>0,IFERROR(($AG25*$F$11/$AK25)*$D25,\"\")+$F$11*$F$16,IF($D25=0,G36-E25)))","v":{"$error":"#VALUE!"}},{"$f":"+I$11","v":{"$error":"#N/A"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$I$11*$I$16,IF($D25>0,($AG25*$I$11/$AK25)*$D25+$I$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$J$36-H25,IF($D25>0,IFERROR(($AG25*$I$11/$AK25)*$D25,\"\")+$I$11*$I$16,IF($D25=0,J36-H25)))","v":{"$error":"#VALUE!"}},{"$f":"+L$11","v":{"$error":"#N/A"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$L$11*$L$16,IF($D25>0,($AG25*$L$11/$AK25)*$D25+$L$11*$L$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$M$36-K25,IF($D25>0,IFERROR(($AG25*$L$11/$AK25)*$D25,\"\")+$L$11*$L$16,IF($D25=0,M36-K25)))","v":{"$error":"#VALUE!"}},{"$f":"+O$11","v":{"$error":"#N/A"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$O$11*$AG25+$O$11*$O$16,IF($D25>0,($AG25*$O$11/$AK25)*$D25+$O$11*$O$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$O$11*$AG25+$P$36-N25,IF($D25>0,IFERROR(($AG25*$O$11/$AK25)*$D25,\"\")+$O$11*$O$16,IF($D25=0,P36-N25)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+N(AB25)","v":0},{"$f":"+IF(AND(AC26>AC25,AC25=0),\"Last\"&AF25,\"\")","v":""},{"$f":"+IF($AC25=1,0,IF($AC25<$AC36,1,IF($AC25=$AC36,$AE36+1,IF($AC36>$AC25,1))))","v":7},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF25,$AD$25:$AE$36,2,FALSE),AK25)","v":10},{"$f":"+IF(AND(AI25>AI26,AI26=0),\"Last\"&AJ25,\"\")","v":""},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$AI36+1,IF($AC36>$AC25,0))))","v":0},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ25,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":2}]
[null,null,"February",{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$O$11/$AK26)*$D26+$O$11*$O$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$O$11/$AK26)*$D26,\"\")+$O$11*$O$16,IF($D26=0,P25-N26))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+N(AB26)","v":0},{"$f":"+IF(AND(AC27>AC26,AC26=0),\"Last\"&AF26,\"\")","v":""},{"$f":"+IF($AC26=1,0,IF($AC26<$AC25,1,IF($AC26=$AC25,$AE25+1,IF($AC25>$AC26,1))))","v":8},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF26,$AD$25:$AE$36,2,FALSE),$AG$25)","v":10},{"$f":"+IF(AND(AI26>AI27,AI27=0),\"Last\"&AJ26,\"\")","v":""},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$AI25+1,IF($AC25>$AC26,0))))","v":0},{"$f":"+IF($AI25>$AI26,$AJ25+1,$AJ25)","v":1},2]
[null,null,"March",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":""},9,1,10,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},0,1,2]
[null,null,"April",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,false,0,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":"Last1"},10,1,10,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},0,1,2]
[null,null,"May",1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,10,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},1,1,2]
[null,null,"June",2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,10,"Last1",2,1,2]
[null,null,"July",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,2,10,"",0,2,2]
[null,null,"August",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,2,10,"",0,2,2]
[null,null,"September",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,2,10,"",0,2,2]
[null,null,"October",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",4,2,10,"",0,2,2]
[null,null,"November",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",5,2,10,"",0,2,2]
[null,null,"December",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},6,2,10,{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":""},0,2,2]
[]
[null,null,"Maximum Storage Capacity Required (ton)",null,null,{"$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":{"$error":"#N/A"}},null,null,{"$f":"+ROUNDUP(MAX(O25:O36),0)","v":{"$error":"#N/A"}}]
[null,null,"Minimum Safety Storage (ton)",null,null,{"$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":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(P25:P36),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":2}]
[null,null,"Monthly Consumption of Biomass Stocked",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC40","v":10}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"5&\" (ML/year)\"","v":"5 (ML/year)"},{"$f":"25&\" (ML/year)\"","v":"25 (ML/year)"},{"$f":"50&\" (ML/year)\"","v":"50 (ML/year)"},{"$f":"100&\" (ML/year)\"","v":"100 (ML/year)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C25,3)","v":"Jan"},{"$f":"+G25","v":{"$error":"#VALUE!"}},{"$f":"+J25","v":{"$error":"#VALUE!"}},{"$f":"+M25","v":{"$error":"#VALUE!"}},{"$f":"+P25","v":{"$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,null,null,null,"Feb",{"$error":"#VALUE!"},{"$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,null,null,null,"Mar",{"$error":"#VALUE!"},{"$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,null,null,null,"Apr",{"$error":"#VALUE!"},{"$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,null,null,null,"May",{"$error":"#VALUE!"},{"$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,null,null,null,"Jun",{"$error":"#VALUE!"},{"$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,null,null,null,{"$f":"+LEFT(C32,3)","v":"Aug"},{"$f":"+G32","v":{"$error":"#VALUE!"}},{"$f":"+J32","v":{"$error":"#VALUE!"}},{"$f":"+M32","v":{"$error":"#VALUE!"}},{"$f":"+P32","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C33,3)","v":"Sep"},{"$f":"+G33","v":{"$error":"#VALUE!"}},{"$f":"+J33","v":{"$error":"#VALUE!"}},{"$f":"+M33","v":{"$error":"#VALUE!"}},{"$f":"+P33","v":{"$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,null,null,null,{"$f":"+LEFT(C34,3)","v":"Oct"},{"$f":"+G34","v":{"$error":"#VALUE!"}},{"$f":"+J34","v":{"$error":"#VALUE!"}},{"$f":"+M34","v":{"$error":"#VALUE!"}},{"$f":"+P34","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C35,3)","v":"Nov"},{"$f":"+G35","v":{"$error":"#VALUE!"}},{"$f":"+J35","v":{"$error":"#VALUE!"}},{"$f":"+M35","v":{"$error":"#VALUE!"}},{"$f":"+P35","v":{"$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,null,null,null,{"$f":"+LEFT(C36,3)","v":"Dec"},{"$f":"+G36","v":{"$error":"#VALUE!"}},{"$f":"+J36","v":{"$error":"#VALUE!"}},{"$f":"+M36","v":{"$error":"#VALUE!"}},{"$f":"+P36","v":{"$error":"#VALUE!"}}]

{"sheet":"STORAGE_FS2","index":5,"n_rows":92,"n_cols":37,"rows_kept":92,"cut":false,"hidden":true,"merged":[[21,5,21,14],[7,5,7,14],[2,2,2,15]]}
[]
[]
[null,null,{"$f":"+UPPER(\" Processing costs for \"&'Data Entry Needs'!$F$10&\" Production from \"&'Data Entry Needs'!$F$11)","v":" PROCESSING COSTS FOR PLEASE SELECT PRODUCTION FROM  "}]
[]
[null,null,"Biomass Safety Stock Rate Definition"]
[]
[]
[null,null,null,null,null,"Capacities (Million litres per year)"]
[null,null,null,"Unit",null,5,null,null,25,null,null,50,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_FS2!$G$17","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_FS2!$G$18","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_FS2!$G$19","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_FS2!$G$20","v":{"$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,{"$f":"O10/12","v":{"$error":"#N/A"}}]
[null,null,null,"kg/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,{"$f":"O10/365","v":{"$error":"#N/A"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+COST_FS2!$D$9","v":0},null,null,{"$f":"F14","v":0},null,null,{"$f":"I14","v":0},null,null,{"$f":"L14","v":0}]
[]
[null,null,"Biomass safety stock rate",null,null,{"$f":"+F17/100","v":0.3},{"$f":"+G17/100","v":0},0,0.3,0,0,0.3,0,0,0.3]
[null,null,null,null,null,30,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,{"$f":"+MAX(O25:O36)","v":{"$error":"#N/A"}}]
[]
[null,null,"Maximum Storage Definition"]
[]
[null,null,null,null,null,"Capacities (Million litres per year)"]
[null,null,null,null,{"$f":"+F9","v":5},5,null,{"$f":"+I9","v":25},25,null,{"$f":"+L9","v":50},50,null,{"$f":"+O9","v":100},100,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 (Ton/month)","Cumulative  Storage (ton)","Storage Depletion (Ton/month)","Monthly Consumption (Ton/month)","Cumulative  Storage (ton)","Storage Depletion (Ton/month)","Monthly Consumption (Ton/month)","Cumulative  Storage (ton)","Storage Depletion (Ton/month)","Monthly Consumption (Ton/month)","Cumulative  Storage (ton)","Storage Depletion (Ton/month)",null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storageterm","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"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$F$11*$F$16,IF($D25>0,($AG25*$F$11/$AK25)*$D25+$F$11*$F$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$G$36-E25,IF($D25>0,IFERROR(($AG25*$F$11/$AK25)*$D25,\"\")+$F$11*$F$16,IF($D25=0,G36-E25)))","v":{"$error":"#VALUE!"}},{"$f":"+I$11","v":{"$error":"#N/A"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$I$11*$I$16,IF($D25>0,($AG25*$I$11/$AK25)*$D25+$I$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$J$36-H25,IF($D25>0,IFERROR(($AG25*$I$11/$AK25)*$D25,\"\")+$I$11*$I$16,IF($D25=0,J36-H25)))","v":{"$error":"#VALUE!"}},{"$f":"+L$11","v":{"$error":"#N/A"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$L$11*$L$16,IF($D25>0,($AG25*$L$11/$AK25)*$D25+$L$11*$L$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$M$36-K25,IF($D25>0,IFERROR(($AG25*$L$11/$AK25)*$D25,\"\")+$L$11*$L$16,IF($D25=0,M36-K25)))","v":{"$error":"#VALUE!"}},{"$f":"+O$11","v":{"$error":"#N/A"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$O$11*$AG25+$O$11*$O$16,IF($D25>0,($AG25*$O$11/$AK25)*$D25+$O$11*$O$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$O$11*$AG25+$P$36-N25,IF($D25>0,IFERROR(($AG25*$O$11/$AK25)*$D25,\"\")+$O$11*$O$16,IF($D25=0,P36-N25)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,false,{"$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":1},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":"IF($D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$O$11/$AK26)*$D26+$O$11*$O$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$O$11/$AK26)*$D26,\"\")+$O$11*$O$16,IF($D26=0,P25-N26))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,false,{"$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":2},{"$f":"+IF($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},1]
[null,null,"March",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":""},3,1,6,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},0,1,1]
[null,null,"April",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,false,0,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},4,1,6,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},0,1,1]
[null,null,"May",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,false,0,"",5,1,6,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},0,1,1]
[null,null,"June",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"Last1",6,1,6,"",0,1,1]
[null,null,"July",1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,4,"Last1",1,1,1]
[null,null,"August",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,2,4,"",0,2,1]
[null,null,"September",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,2,4,"",0,2,1]
[null,null,"October",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,2,4,"",0,2,1]
[null,null,"November",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"Last2",4,2,4,"",0,2,1]
[null,null,"December",1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},0,3,6,{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":"Last2"},1,2,1]
[]
[null,null,"Maximum Storage Capacity Required (ton)",null,null,{"$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":{"$error":"#N/A"}},null,null,{"$f":"+ROUNDUP(MAX(O25:O36),0)","v":{"$error":"#N/A"}}]
[null,null,"Minimum Safety Storage (ton)",null,null,{"$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":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(P25:P36),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":2}]
[null,null,"Monthly Consumption of Biomass Stocked",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC40","v":10}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"5&\" (ML/year)\"","v":"5 (ML/year)"},{"$f":"25&\" (ML/year)\"","v":"25 (ML/year)"},{"$f":"50&\" (ML/year)\"","v":"50 (ML/year)"},{"$f":"100&\" (ML/year)\"","v":"100 (ML/year)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C25,3)","v":"Jan"},{"$f":"+G25","v":{"$error":"#VALUE!"}},{"$f":"+J25","v":{"$error":"#VALUE!"}},{"$f":"+M25","v":{"$error":"#VALUE!"}},{"$f":"+P25","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feb",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mar",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apr",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jun",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$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,{"$f":"+LEFT(C32,3)","v":"Aug"},{"$f":"+G32","v":{"$error":"#VALUE!"}},{"$f":"+J32","v":{"$error":"#VALUE!"}},{"$f":"+M32","v":{"$error":"#VALUE!"}},{"$f":"+P32","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(C33,3)","v":"Sep"},{"$f":"+G33","v":{"$error":"#VALUE!"}},{"$f":"+J33","v":{"$error":"#VALUE!"}},{"$f":"+M33","v":{"$error":"#VALUE!"}},{"$f":"+P33","v":{"$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,{"$f":"+LEFT(C34,3)","v":"Oct"},{"$f":"+G34","v":{"$error":"#VALUE!"}},{"$f":"+J34","v":{"$error":"#VALUE!"}},{"$f":"+M34","v":{"$error":"#VALUE!"}},{"$f":"+P34","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(C35,3)","v":"Nov"},{"$f":"+G35","v":{"$error":"#VALUE!"}},{"$f":"+J35","v":{"$error":"#VALUE!"}},{"$f":"+M35","v":{"$error":"#VALUE!"}},{"$f":"+P35","v":{"$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,{"$f":"+LEFT(C36,3)","v":"Dec"},{"$f":"+G36","v":{"$error":"#VALUE!"}},{"$f":"+J36","v":{"$error":"#VALUE!"}},{"$f":"+M36","v":{"$error":"#VALUE!"}},{"$f":"+P36","v":{"$error":"#VALUE!"}}]

{"sheet":"STORAGE_FS3","index":6,"n_rows":91,"n_cols":37,"rows_kept":91,"cut":false,"hidden":true,"merged":[[21,5,21,14],[7,5,7,14],[2,2,2,15]]}
[]
[]
[null,null,{"$f":"+UPPER(\" Processing costs for \"&'Data Entry Needs'!$G$10&\" Production from \"&'Data Entry Needs'!$G$11)","v":" PROCESSING COSTS FOR PLEASE SELECT PRODUCTION FROM  "}]
[]
[null,null,"Biomass Safety Stock Rate Definition"]
[]
[]
[null,null,null,null,null,"Capacities (Million litres per year)"]
[null,null,null,"Unit",null,5,null,null,25,null,null,50,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_FS3!$G$17","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_FS3!$G$18","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_FS3!$G$19","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_FS3!$G$20","v":{"$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,{"$f":"O10/12","v":{"$error":"#N/A"}}]
[null,null,null,"kg/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,{"$f":"O10/365","v":{"$error":"#N/A"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+COST_FS3!$D$9","v":0},null,null,{"$f":"F14","v":0},null,null,{"$f":"I14","v":0},null,null,{"$f":"L14","v":0}]
[]
[null,null,"Biomass safety stock rate",null,null,{"$f":"+F17/100","v":0.3},{"$f":"+G17/100","v":0},0,0.3,0,0,0.3,0,0,0.3]
[null,null,null,null,null,30,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,{"$f":"+MAX(O25:O36)","v":{"$error":"#N/A"}}]
[]
[null,null,"Maximum Storage Definition"]
[]
[null,null,null,null,null,"Capacities (Million litres per year)"]
[null,null,null,null,null,5,null,null,25,null,null,50,null,null,100,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)","Cumulative  Storage (ton)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Cumulative  Storage (ton)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Cumulative  Storage (ton)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Cumulative  Storage (ton)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storageterm","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"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$F$11*$F$16,IF($D25>0,($AG25*$F$11/$AK25)*$D25+$F$11*$F$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$G$36-E25,IF($D25>0,IFERROR(($AG25*$F$11/$AK25)*$D25,\"\")+$F$11*$F$16,IF($D25=0,G36-E25)))","v":{"$error":"#VALUE!"}},{"$f":"+I$11","v":{"$error":"#N/A"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$I$11*$I$16,IF($D25>0,($AG25*$I$11/$AK25)*$D25+$I$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$J$36-H25,IF($D25>0,IFERROR(($AG25*$I$11/$AK25)*$D25,\"\")+$I$11*$I$16,IF($D25=0,J36-H25)))","v":{"$error":"#VALUE!"}},{"$f":"+L$11","v":{"$error":"#N/A"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$L$11*$L$16,IF($D25>0,($AG25*$L$11/$AK25)*$D25+$L$11*$L$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$M$36-K25,IF($D25>0,IFERROR(($AG25*$L$11/$AK25)*$D25,\"\")+$L$11*$L$16,IF($D25=0,M36-K25)))","v":{"$error":"#VALUE!"}},{"$f":"+O$11","v":{"$error":"#N/A"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$O$11*$AG25+$O$11*$O$16,IF($D25>0,($AG25*$O$11/$AK25)*$D25+$O$11*$O$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$O$11*$AG25+$P$36-N25,IF($D25>0,IFERROR(($AG25*$O$11/$AK25)*$D25,\"\")+$O$11*$O$16,IF($D25=0,P36-N25)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,false,{"$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":1},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":"IF($D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$O$11/$AK26)*$D26+$O$11*$O$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$O$11/$AK26)*$D26,\"\")+$O$11*$O$16,IF($D26=0,P25-N26))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,false,{"$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":2},{"$f":"+IF($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},1]
[null,null,"March",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":""},3,1,6,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},0,1,1]
[null,null,"April",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,false,0,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},4,1,6,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},0,1,1]
[null,null,"May",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,false,0,"",5,1,6,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},0,1,1]
[null,null,"June",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"Last1",6,1,6,"",0,1,1]
[null,null,"July",1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,4,"Last1",1,1,1]
[null,null,"August",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,2,4,"",0,2,1]
[null,null,"September",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,2,4,"",0,2,1]
[null,null,"October",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,2,4,"",0,2,1]
[null,null,"November",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"Last2",4,2,4,"",0,2,1]
[null,null,"December",1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},0,3,6,{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":"Last2"},1,2,1]
[]
[null,null,"Maximum Storage Capacity Required (ton)",null,null,{"$f":"+ROUNDUP(MAX(F24:F35),0)","v":{"$error":"#N/A"}},null,null,{"$f":"+ROUNDUP(MAX(I24:I35),0)","v":{"$error":"#N/A"}},null,null,{"$f":"+ROUNDUP(MAX(L24:L35),0)","v":{"$error":"#N/A"}},null,null,{"$f":"+ROUNDUP(MAX(O24:O35),0)","v":{"$error":"#N/A"}}]
[null,null,"Minimum Safety Storage (ton)",null,null,{"$f":"+ROUNDUP(MIN(G24:G35),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(J24:J35),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(M24:M35),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(P24:P35),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":2}]
[null,null,"Monthly Consumption of Biomass Stocked",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC40","v":10}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"5&\" (ML/year)\"","v":"5 (ML/year)"},{"$f":"25&\" (ML/year)\"","v":"25 (ML/year)"},{"$f":"50&\" (ML/year)\"","v":"50 (ML/year)"},{"$f":"100&\" (ML/year)\"","v":"100 (ML/year)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C25,3)","v":"Jan"},{"$f":"+G25","v":{"$error":"#VALUE!"}},{"$f":"+J25","v":{"$error":"#VALUE!"}},{"$f":"+M25","v":{"$error":"#VALUE!"}},{"$f":"+P25","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feb",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mar",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apr",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jun",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$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,{"$f":"+LEFT(C32,3)","v":"Aug"},{"$f":"+G32","v":{"$error":"#VALUE!"}},{"$f":"+J32","v":{"$error":"#VALUE!"}},{"$f":"+M32","v":{"$error":"#VALUE!"}},{"$f":"+P32","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(C33,3)","v":"Sep"},{"$f":"+G33","v":{"$error":"#VALUE!"}},{"$f":"+J33","v":{"$error":"#VALUE!"}},{"$f":"+M33","v":{"$error":"#VALUE!"}},{"$f":"+P33","v":{"$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,{"$f":"+LEFT(C34,3)","v":"Oct"},{"$f":"+G34","v":{"$error":"#VALUE!"}},{"$f":"+J34","v":{"$error":"#VALUE!"}},{"$f":"+M34","v":{"$error":"#VALUE!"}},{"$f":"+P34","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(C35,3)","v":"Nov"},{"$f":"+G35","v":{"$error":"#VALUE!"}},{"$f":"+J35","v":{"$error":"#VALUE!"}},{"$f":"+M35","v":{"$error":"#VALUE!"}},{"$f":"+P35","v":{"$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,{"$f":"+LEFT(C36,3)","v":"Dec"},{"$f":"+G36","v":{"$error":"#VALUE!"}},{"$f":"+J36","v":{"$error":"#VALUE!"}},{"$f":"+M36","v":{"$error":"#VALUE!"}},{"$f":"+P36","v":{"$error":"#VALUE!"}}]

{"sheet":"STORAGE_FS4","index":7,"n_rows":82,"n_cols":37,"rows_kept":82,"cut":false,"hidden":true,"merged":[[21,5,21,14],[7,5,7,14],[2,2,2,15]]}
[]
[]
[null,null,{"$f":"+UPPER(\" Processing costs for \"&'Data Entry Needs'!$H$10&\" Production from \"&'Data Entry Needs'!$H$11)","v":" PROCESSING COSTS FOR PLEASE SELECT PRODUCTION FROM  "}]
[]
[null,null,"Biomass Safety Stock Rate Definition"]
[]
[]
[null,null,null,null,null,"Capacities (Million litres per year)"]
[null,null,null,"Unit",null,5,null,null,25,null,null,50,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_FS4!$G$17","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_FS4!$G$18","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_FS4!$G$19","v":{"$error":"#N/A"}},null,null,{"$f":"+COST_FS4!$G$20","v":{"$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,{"$f":"O10/12","v":{"$error":"#N/A"}}]
[null,null,null,"kg/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,{"$f":"O10/365","v":{"$error":"#N/A"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+COST_FS4!$D$9","v":0},null,null,{"$f":"F14","v":0},null,null,{"$f":"I14","v":0},null,null,{"$f":"L14","v":0}]
[]
[null,null,"Biomass safety stock rate",null,null,{"$f":"+F17/100","v":0.3},{"$f":"+G17/100","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,30,30,30,30,30,30,30,30,30,30]
[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,{"$f":"+MAX(O25:O36)","v":{"$error":"#N/A"}}]
[]
[null,null,"Maximum Storage Definition"]
[]
[null,null,null,null,null,"Capacities (Million litres per year)"]
[null,null,null,null,null,5,null,null,25,null,null,50,null,null,100,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)","Cumulative  Storage (ton)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Cumulative  Storage (ton)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Cumulative  Storage (ton)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Cumulative  Storage (ton)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storageterm","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"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$F$11*$F$16,IF($D25>0,($AG25*$F$11/$AK25)*$D25+$F$11*$F$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$G$36-E25,IF($D25>0,IFERROR(($AG25*$F$11/$AK25)*$D25,\"\")+$F$11*$F$16,IF($D25=0,G36-E25)))","v":{"$error":"#VALUE!"}},{"$f":"+I$11","v":{"$error":"#N/A"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$I$11*$I$16,IF($D25>0,($AG25*$I$11/$AK25)*$D25+$I$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$J$36-H25,IF($D25>0,IFERROR(($AG25*$I$11/$AK25)*$D25,\"\")+$I$11*$I$16,IF($D25=0,J36-H25)))","v":{"$error":"#VALUE!"}},{"$f":"+L$11","v":{"$error":"#N/A"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$L$11*$L$16,IF($D25>0,($AG25*$L$11/$AK25)*$D25+$L$11*$L$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$M$36-K25,IF($D25>0,IFERROR(($AG25*$L$11/$AK25)*$D25,\"\")+$L$11*$L$16,IF($D25=0,M36-K25)))","v":{"$error":"#VALUE!"}},{"$f":"+O$11","v":{"$error":"#N/A"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$O$11*$AG25+$O$11*$O$16,IF($D25>0,($AG25*$O$11/$AK25)*$D25+$O$11*$O$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$O$11*$AG25+$P$36-N25,IF($D25>0,IFERROR(($AG25*$O$11/$AK25)*$D25,\"\")+$O$11*$O$16,IF($D25=0,P36-N25)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,false,{"$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$36,2,FALSE),AK25)","v":7},{"$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$36,2,FALSE))","v":5}]
[null,null,"February",{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$f":"IF($D26>0,($AG26*$O$11/$AK26)*$D26+$O$11*$O$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$O$11/$AK26)*$D26,\"\")+$O$11*$O$16,IF($D26=0,P25-N26))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,false,{"$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":6},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF26,$AD$25:$AE$36,2,FALSE),$AG$25)","v":7},{"$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},5]
[null,null,"March",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$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,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":"Last1"},7,1,7,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},0,1,5]
[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"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},0,2,7,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},1,1,5]
[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"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,7,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},2,1,5]
[null,null,"June",3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,7,"",3,1,5]
[null,null,"July",4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,7,"",4,1,5]
[null,null,"August",5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,7,"Last1",5,1,5]
[null,null,"September",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,2,7,"",0,2,5]
[null,null,"October",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,2,7,"",0,2,5]
[null,null,"November",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,2,7,"",0,2,5]
[null,null,"December",0,{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},{"$error":"#N/A"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},4,2,7,{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":""},0,2,5]
[]
[null,null,"Maximum Storage Capacity Required (ton)",null,null,{"$f":"+ROUNDUP(MAX(F24:F35),0)","v":{"$error":"#N/A"}},null,null,{"$f":"+ROUNDUP(MAX(I24:I35),0)","v":{"$error":"#N/A"}},null,null,{"$f":"+ROUNDUP(MAX(L24:L35),0)","v":{"$error":"#N/A"}},null,null,{"$f":"+ROUNDUP(MAX(O24:O35),0)","v":{"$error":"#N/A"}}]
[null,null,"Minimum Safety Storage (ton)",null,null,{"$f":"+ROUNDUP(MIN(G24:G35),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(J24:J35),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(M24:M35),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(P24:P35),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":5}]
[null,null,"Monthly Consumption of Biomass Stocked",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC40","v":7}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"5&\" (ML/year)\"","v":"5 (ML/year)"},{"$f":"25&\" (ML/year)\"","v":"25 (ML/year)"},{"$f":"50&\" (ML/year)\"","v":"50 (ML/year)"},{"$f":"100&\" (ML/year)\"","v":"100 (ML/year)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C25,3)","v":"Jan"},{"$f":"+G25","v":{"$error":"#VALUE!"}},{"$f":"+J25","v":{"$error":"#VALUE!"}},{"$f":"+M25","v":{"$error":"#VALUE!"}},{"$f":"+P25","v":{"$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,null,"Feb",{"$error":"#VALUE!"},{"$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,null,"Mar",{"$error":"#VALUE!"},{"$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,null,"Apr",{"$error":"#VALUE!"},{"$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,null,"May",{"$error":"#VALUE!"},{"$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,null,"Jun",{"$error":"#VALUE!"},{"$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,null,{"$f":"+LEFT(C32,3)","v":"Aug"},{"$f":"+G32","v":{"$error":"#VALUE!"}},{"$f":"+J32","v":{"$error":"#VALUE!"}},{"$f":"+M32","v":{"$error":"#VALUE!"}},{"$f":"+P32","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C33,3)","v":"Sep"},{"$f":"+G33","v":{"$error":"#VALUE!"}},{"$f":"+J33","v":{"$error":"#VALUE!"}},{"$f":"+M33","v":{"$error":"#VALUE!"}},{"$f":"+P33","v":{"$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,null,{"$f":"+LEFT(C34,3)","v":"Oct"},{"$f":"+G34","v":{"$error":"#VALUE!"}},{"$f":"+J34","v":{"$error":"#VALUE!"}},{"$f":"+M34","v":{"$error":"#VALUE!"}},{"$f":"+P34","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C35,3)","v":"Nov"},{"$f":"+G35","v":{"$error":"#VALUE!"}},{"$f":"+J35","v":{"$error":"#VALUE!"}},{"$f":"+M35","v":{"$error":"#VALUE!"}},{"$f":"+P35","v":{"$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,null,{"$f":"+LEFT(C36,3)","v":"Dec"},{"$f":"+G36","v":{"$error":"#VALUE!"}},{"$f":"+J36","v":{"$error":"#VALUE!"}},{"$f":"+M36","v":{"$error":"#VALUE!"}},{"$f":"+P36","v":{"$error":"#VALUE!"}}]

{"sheet":"Data Entry Needs","index":8,"n_rows":189,"n_cols":24,"rows_kept":189,"cut":false,"hidden":false,"merged":[[2,2,2,7],[5,3,5,4],[23,2,23,3],[51,2,51,3],[51,4,51,7]]}
[]
[]
[null,null,"DATA ENTRY FOR LIQUID BIOFUELS"]
[]
[]
[null,null,"Use white cells to input data","Grey cells are used for calculations",null,"Sunflower",null,"cassava stalk"]
[null,null,"Feedstock Availability and Cost"]
[]
[null,null,null,null,"Feedstock 1","Feedstock 2","Feedstock 3","Feedstock 4"]
[null,null,null,null,"Please Select","Please Select","Please Select","Please Select"]
[null,null,"Feedstock ",null," "," "," "," "]
[null,null,"Feedstock potential (t/year)"]
[null,null,"Feedstock cost (cost of production) - Own production (USD/t)"]
[null,null,"Feedstock cost (market price) - Outgrower (USD/t)"]
[null,null,"Feedstock storage cost (USD/t)"]
[]
[null,null,"Biofuel Production Cost and Financial Parameters"]
[]
[null,null,"Chemical inputs*"]
[null,null,"Biodiesel inputs","USD/t","Ethanol inputs","USD/t","Ethanol inputs","USD/t"]
[null,null,{"$f":"IF($V$155>=1,\"Methanol \",\"\")","v":""},null,{"$f":"IF(OR(IF($X$155>=1,TRUE,FALSE),IF($W$155>=1,TRUE,FALSE)),\"Ammonia\",\"\")","v":""},null,{"$f":"IF($W$155>=1,\"Lime\",\"\")","v":""}]
[null,null,{"$f":"IF($V$155>=1,\"Sodium hydroxide \",\"\")","v":""},null,{"$f":"IF(OR(IF($X$155>=1,TRUE,FALSE),IF($W$155>=1,TRUE,FALSE)),\"Yeast \",\"\")","v":""},null,{"$f":"IF($X$155>=1,\"Alpha-amylase \",\"\")","v":""}]
[null,null,{"$f":"IF($V$155>=1,\"Hexane \",\"\")","v":""},null,{"$f":"IF(OR(IF($X$155>=1,TRUE,FALSE),IF($W$155>=1,TRUE,FALSE)),\"Sulfuric acid \",\"\")","v":""},null,{"$f":"IF($X$155>=1,\"Glucoamylase \",\"\")","v":""}]
[null,null,"http://www.icis.com/chemicals/channel-info-chemicals-a-z/"]
[]
[null,null,"Utilities",null,"Unit"]
[null,null,"Heat carrier",null,"USD/t steam"]
[null,null,"Water",null,"USD/m3"]
[null,null,"Electricity",null,"USD/kWh"]
[]
[null,null,"Labour",null,"Unit"]
[null,null,"Unskilled worker",null,"USD/person-hour","Working days per year"]
[null,null,"Skilled worker",null,"USD/person-hour"]
[null,null,"Miscellaneous cost (%)"]
[]
[null,null,"Transportation",null,"Unit"]
[null,null,"Feedstock (farm to plant)",null,"USD/t/km"]
[null,null,"Biofuel (plant to distribution point)",null,"USD/t/km"]
[]
[null,null,"Storage",null,"Unit"]
[null,null,"Biodiesel storage cost",null,"USD/l/year","Storage rate of biodiesel"]
[null,null,"Ethanol storage cost",null,"USD/l/year","Storage rate of ethanol"]
[]
[null,null,"Other costs"]
[null,null,"Maintenance (%)"]
[null,null,"Plant overhead (%)"]
[null,null,"General and administrative (%)"]
[]
[null,null,"Price of co-products",null,"Unit",null,null,"Unit"]
[null,null,"Raw glycerol",null,"USD/t","DDGS",null,"USD/t"]
[null,null,"Meal",null,"USD/t"]
[null,null,"http://www.icis.com/chemicals/channel-info-chemicals-a-z/",null,"http://www.indexmundi.com/commodities/?commodity=soybean-meal"]
[null,null,"Price of transport fuels and net trade balance",null,"Unit",null,null,"Unit"]
[null,null,"Net trade position – fossil fuels","Net Importer","     Is the main port located at the main city in the Country?"]
[null,null,"Net trade position – biofuels","Interested in Exporting"]
[]
[null,null,null,null,"Unit",null,null,"Unit"]
[null,null,{"$f":"IF(AND($V$156,$V$175),\"Diesel FGP price\",\"Diesel FOB price\")","v":"Diesel FOB price"},null,"USD/l",{"$f":"IF(AND($V$156,$V$176),\"Biodiesel FGP price\",\"Biodiesel FOB price\")","v":"Biodiesel FOB price"},null,"USD/l"]
[null,null,{"$f":"IF(AND(OR($W$156,$X$156),$V$175),\"Gasoline FGP price\",\"Gasoline FOB price\")","v":"Gasoline FOB price"},null,"USD/l",{"$f":"IF(AND($V$176,OR($W$156,$X$156)),\"Ethanol FGP price\",\"Ethanol FOB price\")","v":"Ethanol FOB price"},null,"USD/l"]
[]
[null,null,"Distance from port to main city",null,"km"]
[]
[null,null,"Financial parameters",null,null,"Investment cost update"]
[null,null,"Discount rate (%)"]
[null,null,"Loan interest rate (%)",null,null,{"$f":"+\"Plant Cost Index\"&\" during \"&MONTH(TODAY())&\"/\"&YEAR(TODAY())","v":"Plant Cost Index during 6/2018"}]
[null,null,"Loan term (years)",null,null,"http://base.intratec.us/home/ic-index"]
[]
[null,null,"Loan ratio "]
[null,null,"5 ML/year"]
[null,null,"25 ML/year"]
[null,null,"50 ML/year"]
[null,null,"100 ML/year"]
[]
[null,null,"Labour and Land Parameters"]
[]
[null,null,null,null,{"$f":"+E11","v":" "},{"$f":"+F11","v":" "}," "," "]
[null,null,"Crop yield (t/ha)","Outgrowers"]
[null,null,"Labour manual (person-day/ha)","Outgrowers"]
[null,null,"Labour machinery (person-hour/ha)","Outgrowers"]
[null,null,"Crop Yield (t/ha)","Own Production"]
[null,null,"Labour manual (person-day/ha)","Own Production"]
[null,null,"Labour machinery (person-hour/ha)","Own Production"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"List1","List2","List 3",null,null,{"$f":"+$N$116&N131","v":"Biodiesel1"},"Coconut","Biodiesel"]
[null,null,null,null,null,null,null,null,null,null,null,"Please Select",1,"Biodiesel","Biodiesel","Ethanol",null,null,"Biodiesel2","Jatropha","Biodiesel"]
[null,null,null,null,null,null,null,null,null,null,null,"Biodiesel",2,"Ethanol","Coconut","Barley",null,null,"Biodiesel3","Oil Palm","Biodiesel"]
[null,null,null,null,null,null,null,null,null,null,null,"Ethanol",3,null,"Jatropha","Cassava",null,null,"Biodiesel4","Rapeseed","Biodiesel"]
[null,null,null,null,null,null,null,null,null,null,null,null,4,null,"Oil Palm","Maize",null,null,"Biodiesel5","Soybean","Biodiesel"]
[null,null,null,null,null,null,null,null,null,null,null,null,5,null,"Rapeseed","Sugarbeet",null,null,"Biodiesel6","Sunflower","Biodiesel"]
[null,null,null,null,null,null,null,null,null,null,null,null,6,null,"Soybean","Sugarcane",null,null,{"$f":"+$N$117&N131","v":"Ethanol1"},"Barley","Ethanol2"]
[null,null,null,null,null,null,null,null,null,null,null,null,7,null,"Sunflower","Sorghum",null,null,"Ethanol2","Cassava","Ethanol2"]
[null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,"Wheat",null,null,"Ethanol3","Maize","Ethanol2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol4","Sugarbeet","Ethanol1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol5","Sugarcane","Ethanol1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol6","Sorghum","Ethanol2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol7","Wheat","Ethanol2"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 1","Selection Crop","Crop ",null,null,"PCI",{"$f":"IF(OR($H$65=\"\",$H$65=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$E$10","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($O$130&N131,$S$115:$T$127,2,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"",null,null,null,null,"FS1","FS2","FS3","FS4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 2","Selection Crop","Crop ",null,null,null,null,{"$f":"+IF(E10=\"biodiesel\",TRUE,FALSE)","v":false},{"$f":"+IF(F10=\"biodiesel\",TRUE,FALSE)","v":false},{"$f":"+IF(G10=\"biodiesel\",TRUE,FALSE)","v":false},{"$f":"+IF(H10=\"biodiesel\",TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$F$10","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($O$139&N140,$S$115:$T$127,2,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 3","Selection Crop","Crop "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$G$10","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($O$148&N149,$S$115:$T$127,2,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"",null,null,null,null,null,"Biodiesel","Ethanol1","Ethanol2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"",null,null,null,null,"Feedstock 1",{"$f":"IFERROR(IF($V$150=VLOOKUP($E$11,$T$115:$U$127,2,FALSE),1,0),0)","v":0},{"$f":"IFERROR(IF($W$150=VLOOKUP($E$11,$T$115:$U$127,2,FALSE),1,0),0)","v":0},{"$f":"IFERROR(IF($X$150=VLOOKUP($E$11,$T$115:$U$127,2,FALSE),1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"",null,null,null,null,"Feedstock 2",{"$f":"IFERROR(IF($V$150=VLOOKUP($F$11,$T$115:$U$127,2,FALSE),1,0),0)","v":0},{"$f":"IFERROR(IF($W$150=VLOOKUP($F$11,$T$115:$U$127,2,FALSE),1,0),0)","v":0},{"$f":"IFERROR(IF($X$150=VLOOKUP($F$11,$T$115:$U$127,2,FALSE),1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"",null,null,null,null,"Feedstock 3",{"$f":"+IFERROR(IF($V$150=VLOOKUP($G$11,$T$115:$U$127,2,FALSE),1,0),0)","v":0},{"$f":"IFERROR(IF($W$150=VLOOKUP($G$11,$T$115:$U$127,2,FALSE),1,0),0)","v":0},{"$f":"IFERROR(IF($X$150=VLOOKUP($G$11,$T$115:$U$127,2,FALSE),1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"",null,null,null,null,"Feedstock 4",{"$f":"IFERROR(IF($V$150=VLOOKUP($H$11,$T$115:$U$127,2,FALSE),1,0),0)","v":0},{"$f":"IFERROR(IF($W$150=VLOOKUP($H$11,$T$115:$U$127,2,FALSE),1,0),0)","v":0},{"$f":"IFERROR(IF($X$150=VLOOKUP($H$11,$T$115:$U$127,2,FALSE),1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"",null,null,null,null,null,{"$f":"SUM(V151:V154)","v":0},{"$f":"SUM(W151:W154)","v":0},{"$f":"SUM(X151:X154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 4","Selection Crop","Crop ",null,null,null,null,null,{"$f":"+IF(V155>0,TRUE,FALSE)","v":false},{"$f":"+IF(W155>0,TRUE,FALSE)","v":false},{"$f":"+IF(X155>0,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$H$10","v":"Please Select"},null,null,null,null,null,"Biodiesel",{"$f":"+IF(V156=TRUE,FALSE,TRUE)","v":true},"Solvent",{"$f":"+NOT(OR(Allocator!H3:H6))","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($O$157&N158,$S$115:$T$127,2,FALSE),\"\")","v":""},null,null,null,null,"Ethanol1",{"$f":"+IF(OR($W$156,$X$156)=TRUE,FALSE,TRUE)","v":true},"Lime",{"$f":"+NOT(W156)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"",null,null,null,null,"Ethanol2",{"$f":"+IF($X$156=TRUE,FALSE,TRUE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,""]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"SENSITIVITY ANALYSIS"]
[null,null,null,null,null,null,null,null,null,null,null,null," Change in labour cost  (%)",null,0,null,"yes"]
[null,null,null,null,null,null,null,null,null,null,null,null," Change in feedstock cost (%)",null,0,null,"no"]
[null,null,null,null,null,null,null,null,null,null,null,null," Change in cost of chemical inputs (%)",null,0,null,"FS1","FS2","FS3","FS4"]
[null,null,null,null,null,null,null,null,null,null,null,null," Change in investment cost (%)",null,0,null,{"$f":"+IF($E$10=\"please select\",TRUE,FALSE)","v":true},{"$f":"+IF($F$10=\"please select\",TRUE,FALSE)","v":true},{"$f":"+IF($G$10=\"please select\",TRUE,FALSE)","v":true},{"$f":"+IF($H$10=\"please select\",TRUE,FALSE)","v":true},null,{"$f":"+IF(U177=\"no\",FALSE,TRUE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null," Change in product price (%)",null,0,null,null,null,null,null,null,"Logic"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inflation rate (%)",null,0,null,"fossil fuel","biofuel",null,"fossil fuel","Net importer",{"$f":"+IF($U$175=\"net exporter\",TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net importer","Net importer",null,"biofuel","Net importer",{"$f":"+IF($U$176=\"net exporter\",TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net exporter","Net exporter",null,"Transportation","yes",{"$f":"+IF(U177=\"yes\",0,1)","v":0},{"$f":"+$D$61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interested in exporting",null,null,null,{"$f":"+IF(U177=\"no\",TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportation ",null,null,"Price","Kg/L","Transportation","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"fossil fuel","Net importer",{"$f":"+N180&O180","v":"fossil fuelNet importer"},"Diesel FOB price",1,null,"Diesel",{"$f":"+$D$58","v":0},0.83699999999999997,{"$f":"+VLOOKUP($T$175&$U$175,$P$180:$R$189,3,FALSE)*$V180*$V$177*$W$177/1000","v":0},{"$f":"+W180+U180","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"fossil fuel","Net importer",{"$f":"+N181&O181","v":"fossil fuelNet importer"},"Gasoline FOB price",1,null,"Gasoline",{"$f":"+$D$59","v":0},0.745,{"$f":"+VLOOKUP($T$175&$U$175,$P$180:$R$189,3,FALSE)*$V181*$V$177*$W$177/1000","v":0},{"$f":"+W181+U181","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"fossil fuel","Net exporter","fossil fuelNet exporter","Diesel FGP price",0,null,"Biodiesel",{"$f":"+$G$58","v":0},0.88,{"$f":"+VLOOKUP($T$176&$U$176,$P$180:$R$189,3,FALSE)*$V182*$V$177*$W$177/1000","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"fossil fuel","Net exporter","fossil fuelNet exporter","Gasoline FGP price",0,null,"Ethanol",{"$f":"+$G$59","v":0},0.78900000000000003,{"$f":"+VLOOKUP($T$176&$U$176,$P$180:$R$189,3,FALSE)*$V183*$V$177*$W$177/1000","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"biofuel","Net importer","biofuelNet importer","Biodiesel FOB price",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"biofuel","Net importer","biofuelNet importer","Ethanol FOB price",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"biofuel","Net exporter","biofuelNet exporter","Biodiesel FGP price",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"biofuel","Net exporter","biofuelNet exporter","Ethanol FGP price",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"biofuel","Interested in exporting","biofuelInterested in exporting","Biodiesel FOB price",-1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"biofuel","Interested in exporting","biofuelInterested in exporting","Ethanol FOB price",-1]

{"sheet":"Allocator","index":9,"n_rows":145,"n_cols":15,"rows_kept":145,"cut":false,"hidden":true,"merged":[[15,1,15,7],[7,2,7,5],[7,6,7,9]]}
[null,null,null,"Biofuel Conversión (L/t dry)","Oil/TFS/starch content (%)","Solvent","Recovery (%)"]
[]
["Fs1",{"$f":"+VLOOKUP(C3,'Data Entry Needs'!$T$115:$U$127,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+'Data Entry Needs'!E$11","v":" "},{"$f":"+VLOOKUP($C3,'dummy database'!$A$12:$E$24,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($C3,'dummy database'!$A$12:$E$24,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($C3,'dummy database'!$A$12:$E$24,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($C3,'dummy database'!$A$12:$E$24,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+IFERROR(IF(F3=\"yes\",TRUE,FALSE),FALSE)","v":false}]
["Fs2",{"$f":"+VLOOKUP(C4,'Data Entry Needs'!$T$115:$U$127,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+'Data Entry Needs'!F$11","v":" "},{"$f":"+VLOOKUP($C4,'dummy database'!$A$12:$E$24,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($C4,'dummy database'!$A$12:$E$24,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($C4,'dummy database'!$A$12:$E$24,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($C4,'dummy database'!$A$12:$E$24,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+IFERROR(IF(F4=\"yes\",TRUE,FALSE),FALSE)","v":false}]
["Fs3",{"$f":"+VLOOKUP(C5,'Data Entry Needs'!$T$115:$U$127,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+'Data Entry Needs'!G$11","v":" "},{"$f":"+VLOOKUP($C5,'dummy database'!$A$12:$E$24,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($C5,'dummy database'!$A$12:$E$24,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($C5,'dummy database'!$A$12:$E$24,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($C5,'dummy database'!$A$12:$E$24,5,FALSE)","v":{"$error":"#N/A"}},false]
["Fs4",{"$f":"+VLOOKUP(C6,'Data Entry Needs'!$T$115:$U$127,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+'Data Entry Needs'!H$11","v":" "},{"$f":"+VLOOKUP($C6,'dummy database'!$A$12:$E$24,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($C6,'dummy database'!$A$12:$E$24,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($C6,'dummy database'!$A$12:$E$24,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($C6,'dummy database'!$A$12:$E$24,5,FALSE)","v":{"$error":"#N/A"}},false]
[]
[null,null,"Biomass consumption (t dry biomass/year)",null,null,null,"key component content oil/sugar/starch (t dry/year)"]
[null,null,"5ML","25ML","50ML","100ML","5ML","25ML","50ML","100ML"]
[null,{"$f":"+B3&C3","v":{"$error":"#N/A"}},{"$f":"5000000/$D3","v":{"$error":"#N/A"}},{"$f":"25000000/$D3","v":{"$error":"#N/A"}},{"$f":"50000000/$D3","v":{"$error":"#N/A"}},{"$f":"100000000/$D3","v":{"$error":"#N/A"}},{"$f":"+C10*$E3*$G3","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+B4&C4","v":{"$error":"#N/A"}},{"$f":"5000000/$D4","v":{"$error":"#N/A"}},{"$f":"25000000/$D4","v":{"$error":"#N/A"}},{"$f":"50000000/$D4","v":{"$error":"#N/A"}},{"$f":"100000000/$D4","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+B5&C5","v":{"$error":"#N/A"}},{"$f":"5000000/$D5","v":{"$error":"#N/A"}},{"$f":"25000000/$D5","v":{"$error":"#N/A"}},{"$f":"50000000/$D5","v":{"$error":"#N/A"}},{"$f":"100000000/$D5","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+B6&C6","v":{"$error":"#N/A"}},{"$f":"5000000/$D6","v":{"$error":"#N/A"}},{"$f":"25000000/$D6","v":{"$error":"#N/A"}},{"$f":"50000000/$D6","v":{"$error":"#N/A"}},{"$f":"100000000/$D6","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"INVESTMENT"]
[null,"Detailed Investment",null,null,null,null,null,null,null,null,null,"Simplified Investment"]
[null,"Biodiesel","Oilseeds",null,"5ML","25ML","50ML","100ML",null,null,null,"5ML","25ML","50ML","100ML"]
[null,null,"Purchased Equipment","installation",3990707.5,10482030,15887137.5,24080712.5,"Biodiesel",{"$f":"+D20","v":"installation"},{"$f":"+I18&J18","v":"Biodieselinstallation"},{"$f":"+E20","v":4694950},{"$f":"+F20","v":12331800},{"$f":"+G20","v":18690750},{"$f":"+H20","v":28330250}]
[null,null,"Equipment Setting","installation",704242.5,1849770,2803612.5,4249537.5,"Biodiesel",{"$f":"+D29","v":"buildings"},{"$f":"+I19&J19","v":"Biodieselbuildings"},{"$f":"+E29","v":1805750},{"$f":"+F29","v":4743000},{"$f":"+G29","v":7188750},{"$f":"+H29","v":10896250}]
[null,null,"Total",{"$f":"+D19","v":"installation"},{"$f":"SUM(E18:E19)","v":4694950},{"$f":"SUM(F18:F19)","v":12331800},{"$f":"SUM(G18:G19)","v":18690750},{"$f":"SUM(H18:H19)","v":28330250},"Biodiesel",{"$f":"+D33","v":"Installation Charges"},"BiodieselInstallation Charges",{"$f":"+E33","v":722300},{"$f":"+F33","v":1897200},{"$f":"+G33","v":2875500},{"$f":"+H33","v":4358500}]
[null,null,"Piping","buildings",180575,474300,718875,1089625,"Ethanol1",{"$f":"+D38","v":"installation"},"Ethanol1installation",{"$f":"+E38","v":2193657.1},{"$f":"+F38","v":2870145.5},{"$f":"+G38","v":4235944},{"$f":"+H38","v":5066977}]
[null,null,"Civil","buildings",90287.5,237150,359437.5,544812.5,"Ethanol1",{"$f":"+D47","v":"buildings"},"Ethanol1buildings",{"$f":"+E47","v":8086659},{"$f":"+F47","v":14305136},{"$f":"+G47","v":15683088},{"$f":"+H47","v":17004382}]
[null,null,"Steel","buildings",36115,94860,143775,217925,"Ethanol1",{"$f":"+D51","v":"Installation Charges"},"Ethanol1Installation Charges",{"$f":"+E51","v":4286718},{"$f":"+F51","v":4438663},{"$f":"+G51","v":5116493},{"$f":"+H51","v":5644854}]
[null,null,"Instrumentation","buildings",812587.5,2134350,3234937.5,4903312.5,"Ethanol2",{"$f":"+D56","v":"installation"},"Ethanol2installation",{"$f":"+E56","v":2479271.1},{"$f":"+F56","v":3521454.3},{"$f":"+G56","v":4699803},{"$f":"+H56","v":7609334}]
[null,null,"Electrical","buildings",36115,94860,143775,217925,"Ethanol2",{"$f":"+D47","v":"buildings"},"Ethanol2buildings",{"$f":"+E65","v":15116263},{"$f":"+F65","v":16498320},{"$f":"+G65","v":17844666},{"$f":"+H65","v":20480088}]
[null,null,"Insulation","buildings",54172.5,142290,215662.5,326887.5,"Ethanol2",{"$f":"+D51","v":"Installation Charges"},"Ethanol2Installation Charges",4587367,4587367,4587367,4587367]
[null,null,"Paint","buildings",54172.5,142290,215662.5,326887.5]
[null,null,"Other","buildings",541725,1422900,2156625,3268875]
[null,null,"Total",{"$f":"+D28","v":"buildings"},{"$f":"SUM(E21:E28)","v":1805750},{"$f":"SUM(F21:F28)","v":4743000},{"$f":"SUM(G21:G28)","v":7188750},{"$f":"SUM(H21:H28)","v":10896250}]
[null,null,"G. and A. Overheads","Installation Charges",108345,284580,431325,653775]
[null,null,"Contract Fee","Installation Charges",252804.99999999997,664020,1006424.9999999999,1525475]
[null,null,"Contingencies","Installation Charges",361150,948600,1437750,2179250]
[null,null,"Total",{"$f":"+D32","v":"Installation Charges"},{"$f":"SUM(E30:E32)","v":722300},{"$f":"SUM(F30:F32)","v":1897200},{"$f":"SUM(G30:G32)","v":2875500},{"$f":"SUM(H30:H32)","v":4358500}]
[]
[null,"Ethanol1","Sugar feedstocks",null,"5ML","25ML","50ML","100ML"]
[null,null,"Purchased Equipment","installation",2117300,2802100,4112700,4944500]
[null,null,"Equipment Setting","installation",76357.100000000006,68045.5,123244,122477]
[null,null,"Total",{"$f":"+D37","v":"installation"},{"$f":"SUM(E36:E37)","v":2193657.1},{"$f":"SUM(F36:F37)","v":2870145.5},{"$f":"SUM(G36:G37)","v":4235944},{"$f":"SUM(H36:H37)","v":5066977}]
[null,null,"Piping","buildings",1520500,1631960,1828390,2179430]
[null,null,"Civil","buildings",409348,423680,625530,693735]
[null,null,"Steel","buildings",167114,198460,239890,288456]
[null,null,"Instrumentation","buildings",2948350,3014790,3118440,3216990]
[null,null,"Electrical","buildings",640398,625776,681807,769149]
[null,null,"Insulation","buildings",331506,375420,442124,535653]
[null,null,"Paint","buildings",143083,134450,151307,171669]
[null,null,"Other","buildings",1926360,7900600,8595600,9149300]
[null,null,"Total",{"$f":"+D46","v":"buildings"},{"$f":"SUM(E39:E46)","v":8086659},{"$f":"SUM(F39:F46)","v":14305136},{"$f":"SUM(G39:G46)","v":15683088},{"$f":"SUM(H39:H46)","v":17004382}]
[null,null,"G. and A. Overheads","Installation Charges",353186,374253,449710,508046]
[null,null,"Contract Fee","Installation Charges",779402,767370,847803,908908]
[null,null,"Contingencies","Installation Charges",3154130,3297040,3818980,4227900]
[null,null,"Total",{"$f":"+D50","v":"Installation Charges"},{"$f":"SUM(E48:E50)","v":4286718},{"$f":"SUM(F48:F50)","v":4438663},{"$f":"SUM(G48:G50)","v":5116493},{"$f":"SUM(H48:H50)","v":5644854}]
[]
[null,"Ethanol2","Starchy feedstocks"]
[null,null,"Purchased Equipment","installation",2387700,3432000,4576600,7427700]
[null,null,"Equipment Setting","installation",91571.1,89454.3,123203,181634]
[null,null,"Total",{"$f":"+D55","v":"installation"},{"$f":"SUM(E54:E55)","v":2479271.1},{"$f":"SUM(F54:F55)","v":3521454.3},{"$f":"SUM(G54:G55)","v":4699803},{"$f":"SUM(H54:H55)","v":7609334}]
[null,null,"Piping","buildings",1607640,2004710,2292860,2913520]
[null,null,"Civil","buildings",441428,488294,595648,906812]
[null,null,"Steel","buildings",174526,230242,255676,323488]
[null,null,"Instrumentation","buildings",3182360,3308410,3450490,3520740]
[null,null,"Electrical","buildings",661828,681050,710124,836277]
[null,null,"Insulation","buildings",365664,482755,562486,763722]
[null,null,"Paint","buildings",148017,165959,181782,220629]
[null,null,"Other","buildings",8534800,9136900,9795600,10994900]
[null,null,"Total",{"$f":"+D64","v":"buildings"},{"$f":"SUM(E57:E64)","v":15116263},{"$f":"SUM(F57:F64)","v":16498320},{"$f":"SUM(G57:G64)","v":17844666},{"$f":"SUM(H57:H64)","v":20480088}]
[null,null,"G. and A. Overheads","Installation Charges",381205,447053,515972,674473]
[null,null,"Contract Fee","Installation Charges",822332,889009,961459,1124920]
[null,null,"Contingencies","Installation Charges",3383830,3844050,4323940,5379990]
[null,null,"Total",{"$f":"+D68","v":"Installation Charges"},{"$f":"SUM(E66:E68)","v":4587367},{"$f":"SUM(F66:F68)","v":5180112},{"$f":"SUM(G66:G68)","v":5801371},{"$f":"SUM(H66:H68)","v":7179383}]
[]
[]
[null,"Correlations"]
[null,null,null,"Y=AX^3+BX^2+CX+D"]
[null,null,null,"A","B","C","D","R²","Unit","Price"]
[1,{"$f":"+$B$17&A75","v":"Biodiesel1"},"Sodium hydroxide",0,4.0247E-9,6.8484000000000001E-3,15.37,1,"t/year",{"$f":"+'Data Entry Needs'!$D$22","v":0}]
[2,"Biodiesel2","Methanol",0,{"$f":" 0.00000006134","v":6.1340000000000005E-8},0.10074,234.26,1,"t/year",{"$f":"+'Data Entry Needs'!$D$21","v":0}]
[3,"Biodiesel3","Water",0,9.1970999999999997E-8,0.55296999999999996,351.99,1,"m^3/year",{"$f":"+'Data Entry Needs'!$D$28","v":0}]
[4,"Biodiesel4","Hexane",5.0372E-13,-8.9727999999999995E-8,7.2829000000000005E-2,-66.406000000000006,1,"t/year",{"$f":"+'Data Entry Needs'!$D$23","v":0}]
[6,"Biodiesel6","Electricity",0,-2.1610000000000001E-5,8.2421000000000006,2348800,1,"KWh/year",{"$f":"+'Data Entry Needs'!$D$29","v":0}]
[7,"Biodiesel7","Heat carrier",0,0,{"$f":" 1.2846","v":1.2846},4600.7,1,"t/year",{"$f":"+'Data Entry Needs'!$D$27","v":0}]
[8,"Biodiesel8","Raw glycerol",0,-1.3736000000000001E-9,0.10940999999999999,67.731999999999999,1,"t/year",{"$f":"+'Data Entry Needs'!$D$50","v":0}]
[9,"Biodiesel9","Meal",-1.1810000000000001E-10,1.5596000000000001E-5,0.56855999999999995,1725.7,1,"t/year",{"$f":"+'Data Entry Needs'!$D$51","v":0}]
[1,{"$f":"+$B$35&A83","v":"Ethanol11"},"Lime",0,2.2005E-9,5.3194999999999999E-2,5.2107000000000001,1,"t/year",{"$f":"+'Data Entry Needs'!$H$21","v":0}]
[2,"Ethanol12","Sulfuric acid",0,2.7911E-9,6.7472000000000004E-2,6.6092000000000004,1,"t/year",{"$f":"+'Data Entry Needs'!$F$23","v":0}]
[3,"Ethanol13","Water",1.6173000000000001E-11,-3.5937E-6,4.5564,-1060.8,1,"m^3/year",{"$f":"+'Data Entry Needs'!$D$28","v":0}]
[4,"Ethanol14","Ammonia",0,7.4935E-10,1.8114999999999999E-2,1.7744,1,"t/year",{"$f":"+'Data Entry Needs'!$F$21","v":0}]
[5,"Ethanol15","Yeast",-1.2321999999999999E-14,1.4982000000000001E-9,1.0874000000000001E-3,0.30096000000000001,1,"t/year",{"$f":"+'Data Entry Needs'!$F$22","v":0}]
[6,"Ethanol16","Electricity",-3.6894000000000002E-10,8.0167999999999992E-6,34.578000000000003,1500300,1,"KWh/year",{"$f":"+'Data Entry Needs'!$D$29","v":0}]
[7,"Ethanol17","Heat carrier",9.1286999999999993E-12,-5.0096000000000003E-6,5.2209000000000003,-1541.1,1,"t/year",{"$f":"+'Data Entry Needs'!$D$27","v":0}]
[1,{"$f":"+$B$53&A90","v":"Ethanol21"},"Glucoamylase",0,0,1.6628999999999999E-3,-3.4574999999999997E-4,1,"t/year",{"$f":"+'Data Entry Needs'!$H$22","v":0}]
[2,"Ethanol22","Alpha-amylase",0,0,5.7609000000000002E-3,-1.1977999999999999E-3,1,"t/year",{"$f":"+'Data Entry Needs'!$H$23","v":0}]
[3,"Ethanol23","Water",5.0520999999999999E-11,-9.4120000000000007E-6,5.8761999999999999,-2634.1,1,"m^3/year",{"$f":"+'Data Entry Needs'!$D$28","v":0}]
[4,"Ethanol24","Ammonia",0,0,3.3300000000000003E-2,-4.9999999999999999E-13,1,"t/year",{"$f":"+'Data Entry Needs'!$F$21","v":0}]
[5,"Ethanol25","Yeast",0,0,2.0999999999999999E-3,-2.9999999999999997E-8,1,"t/year",{"$f":"+'Data Entry Needs'!$F$22","v":0}]
[6,"Ethanol26","Electricity",1.8676999999999999E-8,-2.7101E-3,143.88999999999999,1338700,0.98,"KWh/year",{"$f":"+'Data Entry Needs'!$D$29","v":0}]
[7,"Ethanol27","Heat carrier",1.4239E-9,-2.5417000000000001E-4,27.948,-72973,0.999,"t/year",{"$f":"+'Data Entry Needs'!$D$27","v":0}]
[8,"Ethanol28","DDGS",-3.8604999999999999E-11,8.2410999999999998E-6,0.167237,2464,1,"t/year",{"$f":"+'Data Entry Needs'!$G$50","v":0}]
[null,3,4,5,6,null,null,null,null,null,null,2,3,4,5]
[null,"Feedstock 1",null,null,null,null,"5ML","25ML","50ML","100ML",null,"5ML","25ML","50ML","100ML"]
[null,"A","B","C","D","Material",{"$f":"+G$10","v":{"$error":"#N/A"}},{"$f":"+H$10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"Investment"]
[1,{"$f":"+IFERROR(VLOOKUP($B$3&$A101,$B$74:$G$97,B$98,FALSE),0)","v":0},0,0,0,{"$f":"+IFERROR(VLOOKUP($B$3&A101,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$f":"+$B101*G$100^3+$C101*G$100^2+$D101*G$100+$E101","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"installation",{"$f":"+IFERROR(VLOOKUP($B$3&$K101,$K$18:$O$26,L$98,FALSE),\"\")","v":""},"","",""]
[2,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$3&A102,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"buildings","","","",""]
[3,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$3&A103,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Installation Charges","","","",""]
[4,0,0,0,0,{"$f":"IF(AND($B$3=\"BIODIESEL\",$F$3=\"NO\"),\"\",IFERROR(VLOOKUP($B$3&A104,$B$74:$G$96,2,FALSE),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$3=\"BIODIESEL\",$F$3=\"NO\"),0,$B104*G$100^3+$C104*G$100^2+$D104*G$100+$E104)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$3=\"BIODIESEL\",$F$3=\"NO\"),0,$B104*H$100^3+$C104*H$100^2+$D104*H$100+$E104)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$3=\"BIODIESEL\",$F$3=\"NO\"),0,$B104*I$100^3+$C104*I$100^2+$D104*I$100+$E104)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$3=\"BIODIESEL\",$F$3=\"NO\"),0,$B104*J$100^3+$C104*J$100^2+$D104*J$100+$E104)","v":{"$error":"#N/A"}}]
[5,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$3&A105,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$f":"+$B105*G$100^3+$C105*G$100^2+$D105*G$100+$E105","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[6,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$3&A106,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[7,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$3&A107,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[8,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$3&A108,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[9,0,0,0,0,{"$f":"IF(AND($B$3=\"BIODIESEL\",$F$3=\"NO\"),\"\",IFERROR(VLOOKUP($B$3&A109,$B$74:$G$97,2,FALSE),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$3=\"BIODIESEL\",$F$3=\"NO\"),0,$B109*G$100^3+$C109*G$100^2+$D109*G$100+$E109)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$3=\"BIODIESEL\",$F$3=\"NO\"),0,$B109*H$100^3+$C109*H$100^2+$D109*H$100+$E109)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$3=\"BIODIESEL\",$F$3=\"NO\"),0,$B109*I$100^3+$C109*I$100^2+$D109*I$100+$E109)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$3=\"BIODIESEL\",$F$3=\"NO\"),0,$B109*J$100^3+$C109*J$100^2+$D109*J$100+$E109)","v":{"$error":"#N/A"}}]
[]
[null,"Feedstock 2",null,null,null,null,"5ML","25ML","50ML","100ML",null,"5ML","25ML","50ML","100ML"]
[null,"A","B","C","D","Material",{"$f":"+G$11","v":{"$error":"#N/A"}},{"$f":"+H$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"Investment"]
[1,{"$f":"+IFERROR(VLOOKUP($B$4&$A113,$B$74:$G$97,B$98,FALSE),0)","v":0},0,0,0,{"$f":"+IFERROR(VLOOKUP($B$4&A113,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$f":"+$B113*G$112^3+$C113*G$112^2+$D113*G$112+$E113","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"installation",{"$f":"+IFERROR(VLOOKUP($B$4&$K113,$K$18:$O$26,L$98,FALSE),\"\")","v":""},"","",""]
[2,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$4&A114,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"buildings","","","",""]
[3,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$4&A115,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Installation Charges","","","",""]
[4,0,0,0,0,{"$f":"IF(AND($B$4=\"BIODIESEL\",$F$4=\"NO\"),\"\",IFERROR(VLOOKUP($B$4&A116,$B$74:$G$97,2,FALSE),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$4=\"BIODIESEL\",$F$4=\"NO\"),0,$B116*G$112^3+$C116*G$112^2+$D116*G$112+$E116)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$4=\"BIODIESEL\",$F$4=\"NO\"),0,$B116*H$112^3+$C116*H$112^2+$D116*H$112+$E116)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$4=\"BIODIESEL\",$F$4=\"NO\"),0,$B116*I$112^3+$C116*I$112^2+$D116*I$112+$E116)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$4=\"BIODIESEL\",$F$4=\"NO\"),0,$B116*J$112^3+$C116*J$112^2+$D116*J$112+$E116)","v":{"$error":"#N/A"}}]
[5,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$4&A117,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$f":"+$B117*G$112^3+$C117*G$112^2+$D117*G$112+$E117","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[6,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$4&A118,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[7,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$4&A119,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[8,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$4&A120,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[9,0,0,0,0,{"$f":"IF(AND($B$4=\"BIODIESEL\",$F$4=\"NO\"),\"\",IFERROR(VLOOKUP($B$4&A121,$B$74:$G$97,2,FALSE),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$4=\"BIODIESEL\",$F$4=\"NO\"),0,$B121*G$112^3+$C121*G$112^2+$D121*G$112+$E121)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$4=\"BIODIESEL\",$F$4=\"NO\"),0,$B121*H$112^3+$C121*H$112^2+$D121*H$112+$E121)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$4=\"BIODIESEL\",$F$4=\"NO\"),0,$B121*I$112^3+$C121*I$112^2+$D121*I$112+$E121)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$4=\"BIODIESEL\",$F$4=\"NO\"),0,$B121*J$112^3+$C121*J$112^2+$D121*J$112+$E121)","v":{"$error":"#N/A"}}]
[]
[null,"Feedstock 3",null,null,null,null,"5ML","25ML","50ML","100ML",null,"5ML","25ML","50ML","100ML"]
[null,"A","B","C","D","Material",{"$f":"+G$12","v":{"$error":"#N/A"}},{"$f":"+H$12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"Investment"]
[1,{"$f":"+IFERROR(VLOOKUP($B$5&$A125,$B$74:$G$97,B$98,FALSE),0)","v":0},0,0,0,{"$f":"+IFERROR(VLOOKUP($B$5&A125,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$f":"+$B125*G$124^3+$C125*G$124^2+$D125*G$124+$E125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"installation",{"$f":"+IFERROR(VLOOKUP($B$5&$K125,$K$18:$O$26,L$98,FALSE),\"\")","v":""},"","",""]
[2,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$5&A126,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"buildings","","","",""]
[3,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$5&A127,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Installation Charges","","","",""]
[4,0,0,0,0,{"$f":"IF(AND($B$5=\"BIODIESEL\",$F$5=\"NO\"),\"\",IFERROR(VLOOKUP($B$5&A128,$B$74:$G$96,2,FALSE),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$5=\"BIODIESEL\",$F$5=\"NO\"),0,$B128*G$124^3+$C128*G$124^2+$D128*G$124+$E128)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$5=\"BIODIESEL\",$F$5=\"NO\"),0,$B128*H$124^3+$C128*H$124^2+$D128*H$124+$E128)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$5=\"BIODIESEL\",$F$5=\"NO\"),0,$B128*I$124^3+$C128*I$124^2+$D128*I$124+$E128)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$5=\"BIODIESEL\",$F$5=\"NO\"),0,$B128*J$124^3+$C128*J$124^2+$D128*J$124+$E128)","v":{"$error":"#N/A"}}]
[5,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$5&A129,$B$74:$G$96,2,FALSE),\"\")","v":""},{"$f":"+$B129*G$124^3+$C129*G$124^2+$D129*G$124+$E129","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[6,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$5&A130,$B$74:$G$96,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[7,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$5&A131,$B$74:$G$96,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[8,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$5&A132,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[9,0,0,0,0,{"$f":"IF(AND($B$5=\"BIODIESEL\",$F$5=\"NO\"),\"\",IFERROR(VLOOKUP($B$5&A133,$B$74:$G$97,2,FALSE),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$5=\"BIODIESEL\",$F$5=\"NO\"),0,$B133*G$124^3+$C133*G$124^2+$D133*G$124+$E133)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$5=\"BIODIESEL\",$F$5=\"NO\"),0,$B133*H$124^3+$C133*H$124^2+$D133*H$124+$E133)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$5=\"BIODIESEL\",$F$5=\"NO\"),0,$B133*I$124^3+$C133*I$124^2+$D133*I$124+$E133)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$5=\"BIODIESEL\",$F$5=\"NO\"),0,$B133*J$124^3+$C133*J$124^2+$D133*J$124+$E133)","v":{"$error":"#N/A"}}]
[]
[null,"Feedstock 4",null,null,null,null,"5ML","25ML","50ML","100ML",null,"5ML","25ML","50ML","100ML"]
[null,"A","B","C","D","Material",{"$f":"+G$13","v":{"$error":"#N/A"}},{"$f":"+H$13","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"Investment"]
[1,{"$f":"+IFERROR(VLOOKUP($B$6&$A137,$B$74:$G$97,B$98,FALSE),0)","v":0},0,0,0,{"$f":"+IFERROR(VLOOKUP($B$6&A137,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$f":"+$B137*G$136^3+$C137*G$136^2+$D137*G$136+$E137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"installation",{"$f":"+IFERROR(VLOOKUP($B$6&$K137,$K$18:$O$26,L$98,FALSE),\"\")","v":""},"","",""]
[2,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$6&A138,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"buildings","","","",""]
[3,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$6&A139,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Installation Charges","","","",""]
[4,0,0,0,0,{"$f":"IF(AND($B$6=\"BIODIESEL\",$F$6=\"NO\"),\"\",IFERROR(VLOOKUP($B$6&A140,$B$74:$G$97,2,FALSE),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$6=\"BIODIESEL\",$F$6=\"NO\"),0,$B140*G$136^3+$C140*G$136^2+$D140*G$136+$E140)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$6=\"BIODIESEL\",$F$6=\"NO\"),0,$B140*H$136^3+$C140*H$136^2+$D140*H$136+$E140)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$6=\"BIODIESEL\",$F$6=\"NO\"),0,$B140*I$136^3+$C140*I$136^2+$D140*I$136+$E140)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$6=\"BIODIESEL\",$F$6=\"NO\"),0,$B140*J$136^3+$C140*J$136^2+$D140*J$136+$E140)","v":{"$error":"#N/A"}}]
[5,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$6&A141,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$f":"+$B141*G$136^3+$C141*G$136^2+$D141*G$136+$E141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[6,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$6&A142,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[7,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$6&A143,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[8,0,0,0,0,{"$f":"+IFERROR(VLOOKUP($B$6&A144,$B$74:$G$97,2,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[9,0,0,0,0,{"$f":"IF(AND($B$6=\"BIODIESEL\",$F$6=\"NO\"),\"\",IFERROR(VLOOKUP($B$6&A145,$B$74:$G$97,2,FALSE),\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$6=\"BIODIESEL\",$F$6=\"NO\"),0,$B145*G$136^3+$C145*G$136^2+$D145*G$136+$E145)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$6=\"BIODIESEL\",$F$6=\"NO\"),0,$B145*H$136^3+$C145*H$136^2+$D145*H$136+$E145)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$6=\"BIODIESEL\",$F$6=\"NO\"),0,$B145*I$136^3+$C145*I$136^2+$D145*I$136+$E145)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$6=\"BIODIESEL\",$F$6=\"NO\"),0,$B145*J$136^3+$C145*J$136^2+$D145*J$136+$E145)","v":{"$error":"#N/A"}}]

{"sheet":"COST_FS1","index":10,"n_rows":144,"n_cols":38,"rows_kept":144,"cut":false,"hidden":false,"merged":[[138,29,138,31],[87,2,88,2],[87,3,88,3],[58,2,59,2],[58,3,59,3],[87,4,88,4],[65,2,66,2],[65,3,66,3],[71,2,72,2],[71,3,72,3],[81,2,82,2],[81,3,82,3],[39,2,40,2],[39,3,40,3],[45,2,46,2],[45,3,46,3],[52,2,53,2],[52,3,53,3],[33,5,33,6],[33,7,33,8],[33,9,33,10],[33,11,33,12],[2,2,2,12],[24,2,26,2],[24,5,26,6],[24,9,26,10],[22,2,22,12],[27,5,27,6],[27,9,27,10],[28,5,28,6],[28,9,28,10],[32,5,32,12],[5,3,5,5]]}
[]
[]
[null,null,{"$f":"+UPPER(\" Processing costs for \"&'Data Entry Needs'!$E$10&\" Production from \"&'Data Entry Needs'!$E$11)","v":" PROCESSING COSTS FOR PLEASE SELECT PRODUCTION FROM  "}]
[]
[]
[null,null,"Use white cells to input data","Grey cells are used for calculations"]
[null,null,"Summary of Feedstock and Storage",null,null,"Financial Parameters",null,null,null,"Investment Cost Update"]
[]
[null,null,"Feedstock available (t/year)",{"$f":"+'Data Entry Needs'!$E$12","v":0},null,"Discount rate (%)",null,{"$f":"+'Data Entry Needs'!D64","v":0},null,{"$f":"+'Data Entry Needs'!$F$65","v":"Plant Cost Index during 6/2018"},null,{"$f":"+'Data Entry Needs'!$H$65","v":0}]
[null,null,{"$f":"+IF('Data Entry Needs'!$E$10=\"biodiesel\",'Data Entry Needs'!$C$41,'Data Entry Needs'!$C$42)&\" (USD/l)\"","v":"Ethanol storage cost (USD/l)"},{"$f":"+IF('Data Entry Needs'!$E$10=\"biodiesel\",'Data Entry Needs'!$D$41,'Data Entry Needs'!$D$42)","v":0},null,"Loan interest rate (%)",null,{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,null,{"$f":"+IF('Data Entry Needs'!$E$10=\"biodiesel\",'Data Entry Needs'!$F$41,'Data Entry Needs'!$F$42)","v":"Storage rate of ethanol"},{"$f":"+IF('Data Entry Needs'!$V$157,'Data Entry Needs'!$H$41,'Data Entry Needs'!$H$42)","v":0},null,"Loan term (years)",null,{"$f":"+'Data Entry Needs'!D66","v":0}]
[null,null,"Feedstock storage cost (USD/t)",{"$f":"+'Data Entry Needs'!$E$15","v":0}]
[]
[]
[]
[null,null,"Transport Distance of Feedstock",null,"Transport Quantity"]
[null,null,"Distance SIZE 1 (5 ML) (km)",null,"Size 1 (t/year)",null,{"$f":"+$F$42","v":{"$error":"#N/A"}}]
[null,null,"Distance SIZE 2 (25 ML) (km)",null,"Size 2 (t/year)",null,{"$f":"+$H$42","v":{"$error":"#N/A"}}]
[null,null,"Distance SIZE 3 (50 ML) (km)",null,"Size 3 (t/year)",null,{"$f":"+$J$42","v":{"$error":"#N/A"}}]
[null,null,"Distance SIZE 4 (100 ML) (km)",null,"Size 4 (t/year)",null,{"$f":"+$L$42","v":{"$error":"#N/A"}}]
[]
[null,null,"Feedstock Production Schemes"]
[null,null,"PLEASE INCLUDE AT LEAST ONE SCENARIO TO OBTAIN RESULTS"]
[null,null,"Scenario 1: Own Production",null,null,"Scenario 2: Mixed",null,null,null,"Scenario 3: Outgrowers"]
[null,null,{"$f":"+\"Description: 100% of \"&'Data Entry Needs'!$E$11&\" feedstock produced directly by processing plant\"","v":"Description: 100% of   feedstock produced directly by processing plant"},null,null,{"$f":"+\"Description: \"&$AC$127&\"% of \"&'Data Entry Needs'!$E$11&\" feedstock produced directly by processing plant, and \"&(100-$AC$127)&\"% provided by outgrowers at market price.\"","v":"Description: 60% of   feedstock produced directly by processing plant, and 40% provided by outgrowers at market price."},null,null,null,{"$f":"+\"Description: 100% of \"&'Data Entry Needs'!$E$11&\" feedstock is provided by outgrowers at market price.\"","v":"Description: 100% of   feedstock is provided by outgrowers at market price."}]
[]
[]
[null,null,"Feedstock Price = 100%*Production Cost",null,null,{"$f":"\"Feedstock Price = \"&$AC$127&\"%*Production Cost + \"&(100-$AC$127)&\"%*Market Price\"","v":"Feedstock Price = 60%*Production Cost + 40%*Market Price"},null,null,null,"Feedstock Price = 100%*Market Price","Feedstock Price = 100%*Production Cost"]
[null,null,{"$f":"+'Data Entry Needs'!$E$13","v":0},null,null,{"$f":"'Data Entry Needs'!$E$14*COST_FS1!$AB$128+'Data Entry Needs'!$E$13*COST_FS1!$AB$127","v":0},null,null,null,{"$f":"'Data Entry Needs'!$E$14","v":0}]
[]
[null,null,"Production Cost Details"]
[]
[null,null,null,null,null,"Capacities (Million litres per year)"]
[null,null,null,null,null,5,null,25,null,50,null,100]
[null,null,null,null,null,"Operating hours per year",8000,"Operating hours per year",8000,"Operating hours per year",8000,"Operating hours per year",8000]
[null,null,"Scenario 1: Own Production"]
[null,null,"Scenario 2: Mixed"]
[null,null,"Scenario 3: Outgrowers"]
[]
[null,null,"Feedstock","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,{"$f":"+'Data Entry Needs'!$E$11&\" Scenario 1\"","v":"  Scenario 1"},"t",{"$f":"+$C$29","v":0},{"$f":"+Allocator!$C$10","v":{"$error":"#N/A"}},{"$f":"+F42*E42","v":{"$error":"#N/A"}},{"$f":"+Allocator!$D$10","v":{"$error":"#N/A"}},{"$f":"+H42*$E42","v":{"$error":"#N/A"}},{"$f":"+Allocator!$E$10","v":{"$error":"#N/A"}},{"$f":"+J42*$E42","v":{"$error":"#N/A"}},{"$f":"+Allocator!$F$10","v":{"$error":"#N/A"}},{"$f":"+L42*$E42","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+'Data Entry Needs'!$E$11&\" Scenario 2\"","v":"  Scenario 2"},"t",{"$f":"+$F$29","v":0},{"$f":"+Allocator!$C$10","v":{"$error":"#N/A"}},{"$f":"+F43*E43","v":{"$error":"#N/A"}},{"$f":"+Allocator!$D$10","v":{"$error":"#N/A"}},{"$f":"+H43*$E43","v":{"$error":"#N/A"}},{"$f":"+Allocator!$E$10","v":{"$error":"#N/A"}},{"$f":"+J43*$E43","v":{"$error":"#N/A"}},{"$f":"+Allocator!$F$10","v":{"$error":"#N/A"}},{"$f":"+L43*$E43","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+'Data Entry Needs'!$E$11&\" Scenario 3\"","v":"  Scenario 3"},"t",{"$f":"+J29","v":0},{"$f":"+Allocator!$C$10","v":{"$error":"#N/A"}},{"$f":"+F44*E44","v":{"$error":"#N/A"}},{"$f":"+Allocator!$D$10","v":{"$error":"#N/A"}},{"$f":"+H44*$E44","v":{"$error":"#N/A"}},{"$f":"+Allocator!$E$10","v":{"$error":"#N/A"}},{"$f":"+J44*$E44","v":{"$error":"#N/A"}},{"$f":"+Allocator!$F$10","v":{"$error":"#N/A"}},{"$f":"+L44*$E44","v":{"$error":"#N/A"}}]
[]
[null,null,"Other chemical inputs","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,{"$f":"+Allocator!F101","v":""},{"$f":"IFERROR(VLOOKUP($C48,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C48,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G101","v":{"$error":"#N/A"}},{"$f":"+F48*E48","v":{"$error":"#N/A"}},{"$f":"+Allocator!$H101","v":{"$error":"#N/A"}},{"$f":"+H48*$E48","v":{"$error":"#N/A"}},{"$f":"+Allocator!$I101","v":{"$error":"#N/A"}},{"$f":"+J48*$E48","v":{"$error":"#N/A"}},{"$f":"+Allocator!$J101","v":{"$error":"#N/A"}},{"$f":"+L48*$E48","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+Allocator!F102","v":""},{"$f":"IFERROR(VLOOKUP($C49,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C49,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G102","v":{"$error":"#N/A"}},{"$f":"+F49*E49","v":{"$error":"#N/A"}},{"$f":"+Allocator!$H102","v":{"$error":"#N/A"}},{"$f":"+H49*$E49","v":{"$error":"#N/A"}},{"$f":"+Allocator!$I102","v":{"$error":"#N/A"}},{"$f":"+J49*$E49","v":{"$error":"#N/A"}},{"$f":"+Allocator!$J102","v":{"$error":"#N/A"}},{"$f":"+L49*$E49","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+Allocator!F103","v":""},{"$f":"IFERROR(VLOOKUP($C50,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C50,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G103","v":{"$error":"#N/A"}},{"$f":"+F50*E50","v":{"$error":"#N/A"}},{"$f":"+Allocator!$H103","v":{"$error":"#N/A"}},{"$f":"+H50*$E50","v":{"$error":"#N/A"}},{"$f":"+Allocator!$I103","v":{"$error":"#N/A"}},{"$f":"+J50*$E50","v":{"$error":"#N/A"}},{"$f":"+Allocator!$J103","v":{"$error":"#N/A"}},{"$f":"+L50*$E50","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+Allocator!F104","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($C51,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C51,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G104","v":{"$error":"#N/A"}},{"$f":"+F51*E51","v":{"$error":"#N/A"}},{"$f":"+Allocator!$H104","v":{"$error":"#N/A"}},{"$f":"+H51*$E51","v":{"$error":"#N/A"}},{"$f":"+Allocator!$I104","v":{"$error":"#N/A"}},{"$f":"+J51*$E51","v":{"$error":"#N/A"}},{"$f":"+Allocator!$J104","v":{"$error":"#N/A"}},{"$f":"+L51*$E51","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+Allocator!F105","v":""},{"$f":"IFERROR(VLOOKUP($C52,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C52,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G105","v":{"$error":"#N/A"}},{"$f":"+F52*E52","v":{"$error":"#N/A"}},{"$f":"+Allocator!$H105","v":{"$error":"#N/A"}},{"$f":"+H52*$E52","v":{"$error":"#N/A"}},{"$f":"+Allocator!$I105","v":{"$error":"#N/A"}},{"$f":"+J52*$E52","v":{"$error":"#N/A"}},{"$f":"+Allocator!$J105","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,"Energy inputs","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD)","(Unit/year)","(USD/year)","(Unit/year)","(USD/year)","(Unit/year)","(USD/year)","(Unit/year)","(USD/year)"]
[null,null,{"$f":"+Allocator!F106","v":""},{"$f":"IFERROR(VLOOKUP($C55,Allocator!$C$75:$J$96,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C55,Allocator!$C$75:$J$96,8,FALSE),0)","v":0},{"$f":"+Allocator!$G106","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H106","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I106","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J106","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"+Allocator!F107","v":""},{"$f":"IFERROR(VLOOKUP($C56,Allocator!$C$75:$J$96,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C56,Allocator!$C$75:$J$96,8,FALSE),0)","v":0},{"$f":"+Allocator!$G107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J107","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G48:G56)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I48:I56)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K48:K56)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M48:M56)","v":{"$error":"#N/A"}}]
[]
[null,null,"Labour and miscellaneous cost","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD/hour)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,"Unskilled worker","# Employee",{"$f":"+'Data Entry Needs'!$D$32","v":0},{"$f":"+IF((F34/3.785)<6,6,ROUND(F34/3.785,0))*3","v":18},{"$f":"+E61*F61*8000","v":0},{"$f":"+IF((H34/3.785)<6,6,ROUND(H34/3.785,0))*3","v":21},{"$f":"+$E61*H61*8000","v":0},{"$f":"+IF((J34/3.785)<6,6,ROUND(J34/3.785,0))*3","v":39},{"$f":"+$E61*J61*8000","v":0},{"$f":"+IF((L34/3.785)<6,6,ROUND(L34/3.785,0))*3","v":78},{"$f":"+$E61*L61*8000","v":0}]
[null,null,"Skilled worker","# Employee",{"$f":"+'Data Entry Needs'!$D$33","v":0},{"$f":"+ROUND(F61/4,0)","v":5},{"$f":"+E62*F62*8000","v":0},{"$f":"+ROUND(H61/4,0)","v":5},{"$f":"+$E62*H62*8000","v":0},{"$f":"+ROUND(J61/4,0)","v":10},{"$f":"+$E62*J62*8000","v":0},{"$f":"+ROUND(L61/4,0)","v":20},{"$f":"+$E62*L62*8000","v":0}]
[null,null,"Miscellaneous costs",null,null,{"$f":"+'Data Entry Needs'!$D$34","v":0},{"$f":"+F63*SUM(G61:G62)","v":0},{"$f":"+$F$63","v":0},{"$f":"+H63*SUM(I61:I62)","v":0},{"$f":"+H63","v":0},{"$f":"+J63*SUM(K61:K62)","v":0},{"$f":"+J63","v":0},{"$f":"+L63*SUM(M61:M62)","v":0}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G61:G63)","v":0},null,{"$f":"SUM(I61:I63)","v":0},null,{"$f":"SUM(K61:K63)","v":0},null,{"$f":"SUM(M61:M63)","v":0}]
[]
[null,null,"Transportation","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD/t/unit)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,"Feedstock (farm to plant)","km",{"$f":"+'Data Entry Needs'!$D$37","v":0},{"$f":"+$D$17","v":0},{"$f":"+$E$68*F68*$G$17","v":{"$error":"#N/A"}},{"$f":"+$D$18","v":0},{"$f":"+$E$68*H68*$G$18","v":{"$error":"#N/A"}},{"$f":"+$D$19","v":0},{"$f":"+$E$68*J68*$G$19","v":{"$error":"#N/A"}},{"$f":"$D$20","v":0},{"$f":"+$E$68*L68*$G$20","v":{"$error":"#N/A"}}]
[]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G68:G68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I68:I68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K68:K68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M68:M68)","v":{"$error":"#N/A"}}]
[]
[null,null,"Investment","Unit","Years","Total","Depreciation","Total","Depreciation","Total","Depreciation","Total","Depreciation"]
[null,null,"Investment",null,null,"(USD)","(USD/year)","(USD)","(USD/year)","(USD)","(USD/year)","(USD)","(USD/year)"]
[null,null,"Equipment","USD",20,{"$f":"+Allocator!$L101*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+F74/$E74","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$M101*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+H74/$E74","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$N101*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+J74/$E74","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$O101*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+L74/$E74","v":{"$error":"#VALUE!"}}]
[null,null,"Buildings","USD",{"$f":"+E74/2","v":10},{"$f":"+Allocator!$L102*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+F75/$E75","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$M102*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+H75/$E75","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$N102*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+Allocator!$O102*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+L75/$E75","v":{"$error":"#VALUE!"}}]
[null,null,"Installation charges","USD",{"$f":"+E74/2","v":10},{"$f":"+Allocator!$L103*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+F76/$E76","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$M103*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+Allocator!$N103*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+Allocator!$O103*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+L76/$E76","v":{"$error":"#VALUE!"}}]
[null,null,"Total investment",null,null,{"$f":"SUM(F74:F76)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(H74:H76)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(J74:J76)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(L74:L76)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"Total Depreciation",{"$f":"SUM(G74:G77)","v":{"$error":"#VALUE!"}},"Total Depreciation",{"$f":"SUM(I74:I77)","v":{"$error":"#VALUE!"}},"Total Depreciation",{"$f":"SUM(K74:K77)","v":{"$error":"#VALUE!"}},"Total Depreciation",{"$f":"SUM(M74:M77)","v":{"$error":"#VALUE!"}}]
[null,null,"Maintenance cost",null,{"$f":"+'Data Entry Needs'!$D$45","v":0},null,{"$f":"+$E$79*G78","v":{"$error":"#VALUE!"}},null,{"$f":"+E79*$I$78","v":{"$error":"#VALUE!"}},null,{"$f":"+$E$79*K78","v":{"$error":"#VALUE!"}},null,{"$f":"+$E$79*M78","v":{"$error":"#VALUE!"}}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G78:G79)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I78:I79)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K78:K79)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(M78:M79)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Storage","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,"(%)","(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,"Feedstock (biomass)","t",{"$f":"+$D$12","v":0},{"$f":"+STORAGE_FS1!$F$38","v":{"$error":"#N/A"}},{"$f":"+F84*$E$84","v":{"$error":"#N/A"}},{"$f":"+STORAGE_FS1!$I$38","v":{"$error":"#N/A"}},{"$f":"+H84*$E$84","v":{"$error":"#N/A"}},{"$f":"+STORAGE_FS1!$L$38","v":{"$error":"#N/A"}},{"$f":"+J84*$E$84","v":{"$error":"#N/A"}},{"$f":"+STORAGE_FS1!$O$38","v":{"$error":"#N/A"}},{"$f":"+L84*$E$84","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+'Data Entry Needs'!$E$10&\" product\"","v":"Please Select product"},"litre",{"$f":"+$D$10","v":0},{"$f":"5000000*$D$11","v":0},{"$f":"+$E$85*F85","v":0},{"$f":"25000000*$D$11","v":0},{"$f":"+$E$85*H85","v":0},{"$f":"50000000*$D$11","v":0},{"$f":"+$E$85*J85","v":0},{"$f":"100000000*$D$11","v":0},{"$f":"+$E$85*L85","v":0}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G84:G85)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I84:I85)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K84:K85)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M84:M85)","v":{"$error":"#N/A"}}]
[]
[null,null,"Other costs","Unit","Rate (%)",null,"Total",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,"(USD/year)",null,"(USD/year)",null,"(USD/year)",null,"(USD/year)"]
[null,null,"Plant overhead","USD",{"$f":"+'Data Entry Needs'!$D$46","v":0},null,{"$f":"+(G61+G62+G79)*$E$90","v":{"$error":"#VALUE!"}},null,{"$f":"+(I61+I62+I79)*$E$90","v":{"$error":"#VALUE!"}},null,{"$f":"+(K61+K62+K79)*$E$90","v":{"$error":"#VALUE!"}},null,{"$f":"+(M61+M62+M79)*$E$90","v":{"$error":"#VALUE!"}}]
[null,null,"General and administrative","USD",{"$f":"+'Data Entry Needs'!$D$47","v":0},null,{"$f":"+(G57+G64+G90+G79)*$E$91","v":{"$error":"#N/A"}},null,{"$f":"+(I57+I64+I90+I79)*$E$91","v":{"$error":"#N/A"}},null,{"$f":"+(K57+K64+K90+K79)*$E$91","v":{"$error":"#N/A"}},null,{"$f":"+(M57+M64+M90+M79)*$E$91","v":{"$error":"#N/A"}}]
[null,null,"Loan interest","USD",null,null,{"$f":"-FA5_FS1_SC1!$G$69","v":{"$error":"#VALUE!"}},null,{"$f":"-FA25_FS1_SC1!G69","v":{"$error":"#VALUE!"}},null,{"$f":"-FA50_FS1_SC1!$G$69","v":{"$error":"#VALUE!"}},null,{"$f":"-FA100_FS1_SC1!$G$69","v":{"$error":"#VALUE!"}}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G90:G92)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I90:I92)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K90:K92)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(M90:M92)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Total Production Costs (USD/year)"]
[]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"(USD/year)","(USD/l)","(USD/year)","(USD/l)","(USD/year)","(USD/l)","(USD/year)","(USD/l)"]
[null,null,"Scenario 1"]
[null,null,"Total operating costs",null,null,{"$f":"G42+G57+G64+G70","v":{"$error":"#N/A"}},{"$f":"+F100/5000000","v":{"$error":"#N/A"}},{"$f":"I42+I57+I64+I70","v":{"$error":"#N/A"}},{"$f":"+H100/25000000","v":{"$error":"#N/A"}},{"$f":"K42+K57+K64+K70","v":{"$error":"#N/A"}},{"$f":"+J100/50000000","v":{"$error":"#N/A"}},{"$f":"M42+M57+M64+M70","v":{"$error":"#N/A"}},{"$f":"+L100/100000000","v":{"$error":"#N/A"}}]
[null,null,"Total fixed costs",null,null,{"$f":"+$G$80+$G$86","v":{"$error":"#VALUE!"}},{"$f":"+F101/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$80+$I$86","v":{"$error":"#VALUE!"}},{"$f":"+H101/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$80+$K$86","v":{"$error":"#VALUE!"}},{"$f":"+J101/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$80+$M$86","v":{"$error":"#VALUE!"}},{"$f":"+L101/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total other costs",null,null,{"$f":"+$G$93","v":{"$error":"#VALUE!"}},{"$f":"+F102/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$93","v":{"$error":"#VALUE!"}},{"$f":"+H102/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$93","v":{"$error":"#VALUE!"}},{"$f":"+J102/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$93","v":{"$error":"#VALUE!"}},{"$f":"+L102/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total production costs scenario 1 (USD/year)",null,null,{"$f":"SUM(F100:F102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(H100:H102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J100:J102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L100:L102)","v":{"$error":"#N/A"}}]
[null,null,"Total production costs scenario 1 (USD/l)",null,null,null,{"$f":"SUM(G100:G102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I100:I102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K100:K103)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M100:M103)","v":{"$error":"#N/A"}}]
[]
[null,null,"Scenario 2"]
[null,null,"Total operating costs",null,null,{"$f":"+G43+G57+G64+G70","v":{"$error":"#N/A"}},{"$f":"+F107/5000000","v":{"$error":"#N/A"}},{"$f":"I43+I57+I64+I70","v":{"$error":"#N/A"}},{"$f":"+H107/25000000","v":{"$error":"#N/A"}},{"$f":"K43+K57+K64+K70","v":{"$error":"#N/A"}},{"$f":"+J107/50000000","v":{"$error":"#N/A"}},{"$f":"M43+M57+M64+M70","v":{"$error":"#N/A"}},{"$f":"+L107/100000000","v":{"$error":"#N/A"}}]
[null,null,"Total fixed costs",null,null,{"$f":"+$G$80+$G$86","v":{"$error":"#VALUE!"}},{"$f":"+F108/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$80+$I$86","v":{"$error":"#VALUE!"}},{"$f":"+H108/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$80+$K$86","v":{"$error":"#VALUE!"}},{"$f":"+J108/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$80+$M$86","v":{"$error":"#VALUE!"}},{"$f":"+L108/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total other costs",null,null,{"$f":"+$G$93","v":{"$error":"#VALUE!"}},{"$f":"+F109/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$93","v":{"$error":"#VALUE!"}},{"$f":"+H109/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$93","v":{"$error":"#VALUE!"}},{"$f":"+J109/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$93","v":{"$error":"#VALUE!"}},{"$f":"+L109/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total production costs scenario 2 (USD/year)",null,null,{"$f":"SUM(F107:F109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(H107:H109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J107:J109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L107:L109)","v":{"$error":"#N/A"}}]
[null,null,"Total production costs scenario 2 (USD/l)",null,null,null,{"$f":"SUM(G107:G109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I107:I109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K107:K110)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M107:M110)","v":{"$error":"#N/A"}}]
[]
[null,null,"Scenario 3"]
[null,null,"Total operating costs",null,null,{"$f":"+G44+G57+G64+G70","v":{"$error":"#N/A"}},{"$f":"+F114/5000000","v":{"$error":"#N/A"}},{"$f":"I44+I57+I64+I70","v":{"$error":"#N/A"}},{"$f":"+H114/25000000","v":{"$error":"#N/A"}},{"$f":"K44+K57+K64+K70","v":{"$error":"#N/A"}},{"$f":"+J114/50000000","v":{"$error":"#N/A"}},{"$f":"M44+M57+M64+M70","v":{"$error":"#N/A"}},{"$f":"+L114/100000000","v":{"$error":"#N/A"}}]
[null,null,"Total fixed costs",null,null,{"$f":"+$G$80+$G$86","v":{"$error":"#VALUE!"}},{"$f":"+F115/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$80+$I$86","v":{"$error":"#VALUE!"}},{"$f":"+H115/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$80+$K$86","v":{"$error":"#VALUE!"}},{"$f":"+J115/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$80+$M$86","v":{"$error":"#VALUE!"}},{"$f":"+L115/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total other costs",null,null,{"$f":"+$G$93","v":{"$error":"#VALUE!"}},{"$f":"+F116/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$93","v":{"$error":"#VALUE!"}},{"$f":"+H116/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$93","v":{"$error":"#VALUE!"}},{"$f":"+J116/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$93","v":{"$error":"#VALUE!"}},{"$f":"+L116/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total production costs scenario 3 (USD/year)",null,null,{"$f":"SUM(F114:F116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(H114:H116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J114:J116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L114:L116)","v":{"$error":"#N/A"}}]
[null,null,"Total production costs scenario 3 (USD/l)",null,null,null,{"$f":"SUM(G114:G116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I114:I116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K114:K117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M114:M117)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 1",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 2",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 3",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AL122:AL124)=0,FALSE,TRUE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sc2",null,null,"sc1",null,"sc3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factory (%)",{"$f":"+AC127/100","v":0.6},60,"Factory (%)",1,"Factory (%)",0,"yes",{"$f":"IF(#REF!=\"NO\",TRUE,FALSE)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outgrower (%)",{"$f":"1-AB127","v":0.4},null,"Outgrower (%)",0,"Outgrower (%)",1,"no"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacities (ML/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,25,50,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biofuel Production (L/day)",null,null,{"$f":"+AD132*1000000/(G35/24)","v":15000},{"$f":"+AE132*1000000/(I35/24)","v":75000},{"$f":"+AF132*1000000/(K35/24)","v":150000},{"$f":"+AG132*1000000/(M35/24)","v":300000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanker Truck Capacity (L)",{"$f":"+'Data Entry Needs'!$G$38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Tanker Trucks per day",null,null,{"$f":"+ROUNDUP(AD133/$AB$134,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(AE133/$AB$134,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(AF133/$AB$134,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(AG133/$AB$134,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biofuel Transportation Cost (USD/L/km)",null,null,{"$f":"+'Data Entry Needs'!$D$38","v":0},{"$f":"+'Data Entry Needs'!$D$38","v":0},{"$f":"+'Data Entry Needs'!$D$38","v":0},{"$f":"+'Data Entry Needs'!$D$38","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"By-products Revenue","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(USD/t)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Allocator!F108","v":""},{"$f":"IFERROR(VLOOKUP($AA142,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($AA142,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!G108","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AD142","v":{"$error":"#N/A"}},{"$f":"+Allocator!H108","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AF142","v":{"$error":"#N/A"}},{"$f":"+Allocator!I108","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AH142","v":{"$error":"#N/A"}},{"$f":"+Allocator!J108","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AJ142","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Allocator!F109","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($AA143,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($AA143,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!G109","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AD143","v":{"$error":"#N/A"}},{"$f":"+Allocator!H109","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AF143","v":{"$error":"#N/A"}},{"$f":"+Allocator!I109","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AH143","v":{"$error":"#N/A"}},{"$f":"+Allocator!J109","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AJ143","v":{"$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,"Subtotal",null,null,null,{"$f":"SUM(AE142:AE143)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AG142:AG143)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AI142:AI143)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AK142:AK143)","v":{"$error":"#N/A"}}]

{"sheet":"FA5_FS1_SC1","index":11,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$E$10&\" PRODUCTION 5 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 5 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$E$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",5,{"$f":"C9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":5000000},{"$f":"+C10","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[null,"Loss in production processing (%)",null,0,{"$f":"+D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":5000000},{"$f":"+C12","v":5000000},{"$f":"+D12","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$E$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$E$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS1!$AA$142=\"\",\"\",\"Price of \"&COST_FS1!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS1!$AA$142=\"\",0,COST_FS1!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS1!$AA$143=\"\",\"\",\"Price of \"&COST_FS1!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS1!$AA$143=\"\",0,COST_FS1!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$E$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS1!$AD$142*C15+COST_FS1!$AD$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*D15+COST_FS1!$AD$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*E15+COST_FS1!$AD$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*F15+COST_FS1!$AD$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*G15+COST_FS1!$AD$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*H15+COST_FS1!$AD$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*I15+COST_FS1!$AD$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*J15+COST_FS1!$AD$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*K15+COST_FS1!$AD$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*L15+COST_FS1!$AD$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*M15+COST_FS1!$AD$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*N15+COST_FS1!$AD$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*O15+COST_FS1!$AD$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*P15+COST_FS1!$AD$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*Q15+COST_FS1!$AD$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*R15+COST_FS1!$AD$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*S15+COST_FS1!$AD$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*T15+COST_FS1!$AD$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*U15+COST_FS1!$AD$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*V15+COST_FS1!$AD$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*W15+COST_FS1!$AD$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS1!$F74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS1!$F75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS1!$F76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS1!$G$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS1!$G$57","v":{"$error":"#N/A"}},{"$f":"+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS1!$G$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS1!$G$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS1!$G$78","v":{"$error":"#VALUE!"}},{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS1!$G$79","v":{"$error":"#VALUE!"}},{"$f":"+C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS1!$G$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS1!G90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS1!G91","v":{"$error":"#N/A"}},{"$f":"+C49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$69","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},{"$f":"+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA5_FS1_SC2","index":12,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$E$10&\" PRODUCTION 5 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 5 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$E$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",5,{"$f":"C9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":5000000},{"$f":"+C10","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[null,"Loss in production processing (%)",null,0,{"$f":"+D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":5000000},{"$f":"+C12","v":5000000},{"$f":"+D12","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$E$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$E$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS1!$AA$142=\"\",\"\",\"Price of \"&COST_FS1!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS1!$AA$142=\"\",0,COST_FS1!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS1!$AA$143=\"\",\"\",\"Price of \"&COST_FS1!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS1!$AA$143=\"\",0,COST_FS1!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$E$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS1!$AD$142*C15+COST_FS1!$AD$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*D15+COST_FS1!$AD$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*E15+COST_FS1!$AD$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*F15+COST_FS1!$AD$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*G15+COST_FS1!$AD$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*H15+COST_FS1!$AD$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*I15+COST_FS1!$AD$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*J15+COST_FS1!$AD$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*K15+COST_FS1!$AD$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*L15+COST_FS1!$AD$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*M15+COST_FS1!$AD$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*N15+COST_FS1!$AD$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*O15+COST_FS1!$AD$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*P15+COST_FS1!$AD$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*Q15+COST_FS1!$AD$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*R15+COST_FS1!$AD$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*S15+COST_FS1!$AD$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*T15+COST_FS1!$AD$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*U15+COST_FS1!$AD$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*V15+COST_FS1!$AD$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*W15+COST_FS1!$AD$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS1!$F74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS1!$F75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS1!$F76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS1!$G$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS1!$G$57","v":{"$error":"#N/A"}},{"$f":"+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS1!$G$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS1!$G$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS1!$G$78","v":{"$error":"#VALUE!"}},{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS1!$G$79","v":{"$error":"#VALUE!"}},{"$f":"+C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS1!$G$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS1!G90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS1!G91","v":{"$error":"#N/A"}},{"$f":"+C49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$69","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},{"$f":"+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B84","v":"Total revenue (USD)"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial analysis result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the Cumulative value of Net Profit - after tax"]
[null,"Total Income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA5_FS1_SC3","index":13,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$E$10&\" PRODUCTION 5 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 5 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$E$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",5,{"$f":"C9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":5000000},{"$f":"+C10","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[null,"Loss in production processing (%)",null,0,{"$f":"+D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":5000000},{"$f":"+C12","v":5000000},{"$f":"+D12","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$E$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$E$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS1!$AA$142=\"\",\"\",\"Price of \"&COST_FS1!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS1!$AA$142=\"\",0,COST_FS1!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS1!$AA$143=\"\",\"\",\"Price of \"&COST_FS1!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS1!$AA$143=\"\",0,COST_FS1!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$E$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS1!$AD$142*C15+COST_FS1!$AD$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*D15+COST_FS1!$AD$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*E15+COST_FS1!$AD$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*F15+COST_FS1!$AD$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*G15+COST_FS1!$AD$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*H15+COST_FS1!$AD$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*I15+COST_FS1!$AD$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*J15+COST_FS1!$AD$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*K15+COST_FS1!$AD$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*L15+COST_FS1!$AD$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*M15+COST_FS1!$AD$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*N15+COST_FS1!$AD$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*O15+COST_FS1!$AD$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*P15+COST_FS1!$AD$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*Q15+COST_FS1!$AD$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*R15+COST_FS1!$AD$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*S15+COST_FS1!$AD$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*T15+COST_FS1!$AD$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*U15+COST_FS1!$AD$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*V15+COST_FS1!$AD$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AD$142*W15+COST_FS1!$AD$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS1!$F74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS1!$F75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS1!$F76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS1!$G$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS1!$G$57","v":{"$error":"#N/A"}},{"$f":"+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS1!$G$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS1!$G$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS1!$G$78","v":{"$error":"#VALUE!"}},{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS1!$G$79","v":{"$error":"#VALUE!"}},{"$f":"+C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS1!$G$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS1!G90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS1!G91","v":{"$error":"#N/A"}},{"$f":"+C49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$69","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},{"$f":"+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B84","v":"Total revenue (USD)"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial analysis result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of net profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - After Tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - After Tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA25_FS1_SC1","index":14,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$E$10&\" PRODUCTION 25 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 25 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$E$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",25,{"$f":"C9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":25000000},{"$f":"+C10","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[null,"Loss in production processing (%)",null,0,{"$f":"+D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":25000000},{"$f":"+C12","v":25000000},{"$f":"+D12","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$E$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$E$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS1!$AA$142=\"\",\"\",\"Price of \"&COST_FS1!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS1!$AA$142=\"\",0,COST_FS1!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS1!$AA$143=\"\",\"\",\"Price of \"&COST_FS1!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS1!$AA$143=\"\",0,COST_FS1!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$E$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS1!$AF$142*C15+COST_FS1!$AF$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*D15+COST_FS1!$AF$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*E15+COST_FS1!$AF$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*F15+COST_FS1!$AF$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*G15+COST_FS1!$AF$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*H15+COST_FS1!$AF$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*I15+COST_FS1!$AF$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*J15+COST_FS1!$AF$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*K15+COST_FS1!$AF$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*L15+COST_FS1!$AF$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*M15+COST_FS1!$AF$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*N15+COST_FS1!$AF$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*O15+COST_FS1!$AF$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*P15+COST_FS1!$AF$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*Q15+COST_FS1!$AF$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*R15+COST_FS1!$AF$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*S15+COST_FS1!$AF$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*T15+COST_FS1!$AF$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*U15+COST_FS1!$AF$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*V15+COST_FS1!$AF$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*W15+COST_FS1!$AF$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS1!$H74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS1!$H75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS1!$H76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS1!$I$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS1!$I$57","v":{"$error":"#N/A"}},{"$f":"+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS1!$I$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS1!$I$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS1!$I$78","v":{"$error":"#VALUE!"}},{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS1!$I$79","v":{"$error":"#VALUE!"}},{"$f":"+C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS1!$I$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS1!$I$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS1!$I$91","v":{"$error":"#N/A"}},{"$f":"+C49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$70","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},{"$f":"+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B84","v":"Total revenue (USD)"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial analysis result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total Income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA25_FS1_SC2","index":15,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$E$10&\" PRODUCTION 25 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 25 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$E$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",25,{"$f":"C9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":25000000},{"$f":"+C10","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[null,"Loss in production processing (%)",null,0,{"$f":"+D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":25000000},{"$f":"+C12","v":25000000},{"$f":"+D12","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$E$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$E$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS1!$AA$142=\"\",\"\",\"Price of \"&COST_FS1!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS1!$AA$142=\"\",0,COST_FS1!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS1!$AA$143=\"\",\"\",\"Price of \"&COST_FS1!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS1!$AA$143=\"\",0,COST_FS1!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$E$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS1!$AF$142*C15+COST_FS1!$AF$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*D15+COST_FS1!$AF$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*E15+COST_FS1!$AF$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*F15+COST_FS1!$AF$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*G15+COST_FS1!$AF$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*H15+COST_FS1!$AF$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*I15+COST_FS1!$AF$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*J15+COST_FS1!$AF$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*K15+COST_FS1!$AF$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*L15+COST_FS1!$AF$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*M15+COST_FS1!$AF$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*N15+COST_FS1!$AF$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*O15+COST_FS1!$AF$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*P15+COST_FS1!$AF$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*Q15+COST_FS1!$AF$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*R15+COST_FS1!$AF$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*S15+COST_FS1!$AF$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*T15+COST_FS1!$AF$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*U15+COST_FS1!$AF$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*V15+COST_FS1!$AF$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*W15+COST_FS1!$AF$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS1!$H74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS1!$H75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS1!$H76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS1!$I$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS1!$I$57","v":{"$error":"#N/A"}},{"$f":"+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS1!$I$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS1!$I$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS1!$I$78","v":{"$error":"#VALUE!"}},{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS1!$I$79","v":{"$error":"#VALUE!"}},{"$f":"+C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS1!$I$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS1!$I$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS1!$I$91","v":{"$error":"#N/A"}},{"$f":"+C49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$70","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},{"$f":"+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B84","v":"Total revenue (USD)"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial analysis result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the Cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total Income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA25_FS1_SC3","index":16,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$E$10&\" PRODUCTION 25 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 25 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$E$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",25,{"$f":"C9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":25000000},{"$f":"+C10","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[null,"Loss in production processing (%)",null,0,{"$f":"+D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":25000000},{"$f":"+C12","v":25000000},{"$f":"+D12","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$E$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$E$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS1!$AA$142=\"\",\"\",\"Price of \"&COST_FS1!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS1!$AA$142=\"\",0,COST_FS1!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS1!$AA$143=\"\",\"\",\"Price of \"&COST_FS1!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS1!$AA$143=\"\",0,COST_FS1!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$E$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS1!$AF$142*C15+COST_FS1!$AF$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*D15+COST_FS1!$AF$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*E15+COST_FS1!$AF$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*F15+COST_FS1!$AF$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*G15+COST_FS1!$AF$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*H15+COST_FS1!$AF$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*I15+COST_FS1!$AF$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*J15+COST_FS1!$AF$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*K15+COST_FS1!$AF$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*L15+COST_FS1!$AF$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*M15+COST_FS1!$AF$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*N15+COST_FS1!$AF$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*O15+COST_FS1!$AF$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*P15+COST_FS1!$AF$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*Q15+COST_FS1!$AF$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*R15+COST_FS1!$AF$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*S15+COST_FS1!$AF$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*T15+COST_FS1!$AF$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*U15+COST_FS1!$AF$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*V15+COST_FS1!$AF$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AF$142*W15+COST_FS1!$AF$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS1!$H74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS1!$H75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS1!$H76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS1!$I$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS1!$I$57","v":{"$error":"#N/A"}},{"$f":"+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS1!$I$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS1!$I$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS1!$I$78","v":{"$error":"#VALUE!"}},{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS1!$I$79","v":{"$error":"#VALUE!"}},{"$f":"+C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS1!$I$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS1!$I$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS1!$I$91","v":{"$error":"#N/A"}},{"$f":"+C49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$70","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},{"$f":"+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B84","v":"Total revenue (USD)"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial analysis result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total Income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA50_FS1_SC1","index":17,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$E$10&\" PRODUCTION 50 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 50 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$E$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",50,{"$f":"C9","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":50000000},{"$f":"+C10","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[null,"Loss in production processing (%)",null,0,{"$f":"+D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":50000000},{"$f":"+C12","v":50000000},{"$f":"+D12","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$E$10&\" (USD/liter)\"","v":"Price of Please Select (USD/liter)"},{"$f":"+VLOOKUP('Data Entry Needs'!$E$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS1!$AA$142=\"\",\"\",\"Price of \"&COST_FS1!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS1!$AA$142=\"\",0,COST_FS1!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS1!$AA$143=\"\",\"\",\"Price of \"&COST_FS1!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS1!$AA$143=\"\",0,COST_FS1!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$E$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS1!$AH$142*C15+COST_FS1!$AH$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*D15+COST_FS1!$AH$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*E15+COST_FS1!$AH$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*F15+COST_FS1!$AH$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*G15+COST_FS1!$AH$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*H15+COST_FS1!$AH$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*I15+COST_FS1!$AH$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*J15+COST_FS1!$AH$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*K15+COST_FS1!$AH$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*L15+COST_FS1!$AH$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*M15+COST_FS1!$AH$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*N15+COST_FS1!$AH$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*O15+COST_FS1!$AH$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*P15+COST_FS1!$AH$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*Q15+COST_FS1!$AH$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*R15+COST_FS1!$AH$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*S15+COST_FS1!$AH$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*T15+COST_FS1!$AH$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*U15+COST_FS1!$AH$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*V15+COST_FS1!$AH$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*W15+COST_FS1!$AH$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS1!$J74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS1!$J75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS1!$J76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS1!$K$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS1!$K$57","v":{"$error":"#N/A"}},{"$f":"+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS1!$K$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS1!$K$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS1!$K$78","v":{"$error":"#VALUE!"}},{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS1!$K$79","v":{"$error":"#VALUE!"}},{"$f":"+C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS1!$K$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS1!$K$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS1!$K$91","v":{"$error":"#N/A"}},{"$f":"+C49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$71","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},{"$f":"+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B84","v":"Total revenue (USD)"},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial analysis result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA50_FS1_SC2","index":18,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$E$10&\" PRODUCTION 50 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 50 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$E$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",50,{"$f":"C9","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":50000000},{"$f":"+C10","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[null,"Loss in production processing (%)",null,0,{"$f":"+D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":50000000},{"$f":"+C12","v":50000000},{"$f":"+D12","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$E$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$E$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS1!$AA$142=\"\",\"\",\"Price of \"&COST_FS1!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS1!$AA$142=\"\",0,COST_FS1!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS1!$AA$143=\"\",\"\",\"Price of \"&COST_FS1!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS1!$AA$143=\"\",0,COST_FS1!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$E$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS1!$AH$142*C15+COST_FS1!$AH$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*D15+COST_FS1!$AH$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*E15+COST_FS1!$AH$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*F15+COST_FS1!$AH$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*G15+COST_FS1!$AH$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*H15+COST_FS1!$AH$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*I15+COST_FS1!$AH$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*J15+COST_FS1!$AH$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*K15+COST_FS1!$AH$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*L15+COST_FS1!$AH$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*M15+COST_FS1!$AH$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*N15+COST_FS1!$AH$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*O15+COST_FS1!$AH$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*P15+COST_FS1!$AH$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*Q15+COST_FS1!$AH$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*R15+COST_FS1!$AH$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*S15+COST_FS1!$AH$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*T15+COST_FS1!$AH$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*U15+COST_FS1!$AH$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*V15+COST_FS1!$AH$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*W15+COST_FS1!$AH$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS1!$J74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS1!$J75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS1!$J76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS1!$K$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS1!$K$57","v":{"$error":"#N/A"}},{"$f":"+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS1!$K$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS1!$K$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS1!$K$78","v":{"$error":"#VALUE!"}},{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS1!$K$79","v":{"$error":"#VALUE!"}},{"$f":"+C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS1!$K$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS1!$K$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS1!$K$91","v":{"$error":"#N/A"}},{"$f":"+C49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$71","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},{"$f":"+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the Cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA50_FS1_SC3","index":19,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$E$10&\" PRODUCTION 50 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 50 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$E$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",50,{"$f":"C9","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":50000000},{"$f":"+C10","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[null,"Loss in production processing (%)",null,0,{"$f":"+D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales  to customers (litres per year)",{"$f":"+C10*(1-C11)","v":50000000},{"$f":"+C12","v":50000000},{"$f":"+D12","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$E$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$E$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS1!$AA$142=\"\",\"\",\"Price of \"&COST_FS1!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS1!$AA$142=\"\",0,COST_FS1!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS1!$AA$143=\"\",\"\",\"Price of \"&COST_FS1!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS1!$AA$143=\"\",0,COST_FS1!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$E$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS1!$AH$142*C15+COST_FS1!$AH$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*D15+COST_FS1!$AH$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*E15+COST_FS1!$AH$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*F15+COST_FS1!$AH$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*G15+COST_FS1!$AH$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*H15+COST_FS1!$AH$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*I15+COST_FS1!$AH$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*J15+COST_FS1!$AH$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*K15+COST_FS1!$AH$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*L15+COST_FS1!$AH$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*M15+COST_FS1!$AH$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*N15+COST_FS1!$AH$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*O15+COST_FS1!$AH$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*P15+COST_FS1!$AH$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*Q15+COST_FS1!$AH$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*R15+COST_FS1!$AH$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*S15+COST_FS1!$AH$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*T15+COST_FS1!$AH$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*U15+COST_FS1!$AH$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*V15+COST_FS1!$AH$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AH$142*W15+COST_FS1!$AH$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS1!$J74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS1!$J75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS1!$J76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS1!$K$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS1!$K$57","v":{"$error":"#N/A"}},{"$f":"+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS1!$K$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS1!$K$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS1!$K$78","v":{"$error":"#VALUE!"}},{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS1!$K$79","v":{"$error":"#VALUE!"}},{"$f":"+C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS1!$K$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS1!$K$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS1!$K$91","v":{"$error":"#N/A"}},{"$f":"+C49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$71","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},{"$f":"+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[null,null,null,null,null," "]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA100_FS1_SC1","index":20,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$E$10&\" PRODUCTION 100 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 100 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$E$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",100,{"$f":"C9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":100000000},{"$f":"+C10","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[null,"Loss in production processing (%)",null,0,{"$f":"+D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":100000000},{"$f":"+C12","v":100000000},{"$f":"+D12","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$E$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$E$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS1!$AA$142=\"\",\"\",\"Price of \"&COST_FS1!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS1!$AA$142=\"\",0,COST_FS1!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS1!$AA$143=\"\",\"\",\"Price of \"&COST_FS1!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS1!$AA$143=\"\",0,COST_FS1!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$E$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS1!$AJ$142*C15+COST_FS1!$AJ$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*D15+COST_FS1!$AJ$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*E15+COST_FS1!$AJ$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*F15+COST_FS1!$AJ$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*G15+COST_FS1!$AJ$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*H15+COST_FS1!$AJ$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*I15+COST_FS1!$AJ$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*J15+COST_FS1!$AJ$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*K15+COST_FS1!$AJ$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*L15+COST_FS1!$AJ$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*M15+COST_FS1!$AJ$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*N15+COST_FS1!$AJ$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*O15+COST_FS1!$AJ$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*P15+COST_FS1!$AJ$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*Q15+COST_FS1!$AJ$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*R15+COST_FS1!$AJ$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*S15+COST_FS1!$AJ$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*T15+COST_FS1!$AJ$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*U15+COST_FS1!$AJ$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*V15+COST_FS1!$AJ$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*W15+COST_FS1!$AJ$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS1!$L74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS1!$L75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS1!$L76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS1!$M$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS1!$M$57","v":{"$error":"#N/A"}},{"$f":"+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS1!$M$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS1!$M$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS1!$M$78","v":{"$error":"#VALUE!"}},{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS1!$M$79","v":{"$error":"#VALUE!"}},{"$f":"+C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS1!$M$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS1!$M$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS1!$M$91","v":{"$error":"#N/A"}},{"$f":"+C49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$72","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},{"$f":"+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA100_FS1_SC2","index":21,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$E$10&\" PRODUCTION 100 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 100 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$E$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",100,{"$f":"C9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":100000000},{"$f":"+C10","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[null,"Loss in production processing (%)",null,0,{"$f":"+D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":100000000},{"$f":"+C12","v":100000000},{"$f":"+D12","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$E$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$E$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS1!$AA$142=\"\",\"\",\"Price of \"&COST_FS1!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS1!$AA$142=\"\",0,COST_FS1!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS1!$AA$143=\"\",\"\",\"Price of \"&COST_FS1!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS1!$AA$143=\"\",0,COST_FS1!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$E$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS1!$AJ$142*C15+COST_FS1!$AJ$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*D15+COST_FS1!$AJ$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*E15+COST_FS1!$AJ$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*F15+COST_FS1!$AJ$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*G15+COST_FS1!$AJ$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*H15+COST_FS1!$AJ$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*I15+COST_FS1!$AJ$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*J15+COST_FS1!$AJ$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*K15+COST_FS1!$AJ$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*L15+COST_FS1!$AJ$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*M15+COST_FS1!$AJ$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*N15+COST_FS1!$AJ$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*O15+COST_FS1!$AJ$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*P15+COST_FS1!$AJ$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*Q15+COST_FS1!$AJ$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*R15+COST_FS1!$AJ$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*S15+COST_FS1!$AJ$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*T15+COST_FS1!$AJ$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*U15+COST_FS1!$AJ$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*V15+COST_FS1!$AJ$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*W15+COST_FS1!$AJ$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS1!$L74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS1!$L75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS1!$L76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS1!$M$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS1!$M$57","v":{"$error":"#N/A"}},{"$f":"+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS1!$M$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS1!$M$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS1!$M$78","v":{"$error":"#VALUE!"}},{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS1!$M$79","v":{"$error":"#VALUE!"}},{"$f":"+C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS1!$M$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS1!$M$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS1!$M$91","v":{"$error":"#N/A"}},{"$f":"+C49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$72","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},{"$f":"+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA100_FS1_SC3","index":22,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$E$10&\" PRODUCTION 100 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 100 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$E$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",100,{"$f":"C9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":100000000},{"$f":"+C10","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[null,"Loss in production processing (%)",null,0,{"$f":"+D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":100000000},{"$f":"+C12","v":100000000},{"$f":"+D12","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$E$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$E$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS1!$AA$142=\"\",\"\",\"Price of \"&COST_FS1!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS1!$AA$142=\"\",0,COST_FS1!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS1!$AA$143=\"\",\"\",\"Price of \"&COST_FS1!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS1!$AA$143=\"\",0,COST_FS1!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$E$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS1!$AJ$142*C15+COST_FS1!$AJ$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*D15+COST_FS1!$AJ$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*E15+COST_FS1!$AJ$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*F15+COST_FS1!$AJ$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*G15+COST_FS1!$AJ$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*H15+COST_FS1!$AJ$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*I15+COST_FS1!$AJ$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*J15+COST_FS1!$AJ$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*K15+COST_FS1!$AJ$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*L15+COST_FS1!$AJ$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*M15+COST_FS1!$AJ$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*N15+COST_FS1!$AJ$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*O15+COST_FS1!$AJ$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*P15+COST_FS1!$AJ$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*Q15+COST_FS1!$AJ$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*R15+COST_FS1!$AJ$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*S15+COST_FS1!$AJ$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*T15+COST_FS1!$AJ$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*U15+COST_FS1!$AJ$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*V15+COST_FS1!$AJ$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS1!$AJ$142*W15+COST_FS1!$AJ$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS1!$L74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS1!$L75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS1!$L76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS1!$M$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS1!$M$57","v":{"$error":"#N/A"}},{"$f":"+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS1!$M$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS1!$M$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS1!$M$78","v":{"$error":"#VALUE!"}},{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS1!$M$79","v":{"$error":"#VALUE!"}},{"$f":"+C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS1!$M$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS1!$M$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS1!$M$91","v":{"$error":"#N/A"}},{"$f":"+C49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$72","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},{"$f":"+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"COST_FS2","index":23,"n_rows":144,"n_cols":38,"rows_kept":144,"cut":false,"hidden":false,"merged":[[33,5,33,6],[33,7,33,8],[33,9,33,10],[33,11,33,12],[2,2,2,12],[22,2,22,12],[24,2,26,2],[24,5,26,6],[24,9,26,10],[27,5,27,6],[27,9,27,10],[28,5,28,6],[28,9,28,10],[32,5,32,12],[5,3,5,5],[39,2,40,2],[39,3,40,3],[45,2,46,2],[45,3,46,3],[52,2,53,2],[52,3,53,3],[138,29,138,31],[58,2,59,2],[58,3,59,3],[65,2,66,2],[65,3,66,3],[71,2,72,2],[71,3,72,3],[81,2,82,2],[81,3,82,3],[87,2,88,2],[87,3,88,3],[87,4,88,4]]}
[]
[]
[null,null,{"$f":"+UPPER(\" Processing costs for \"&'Data Entry Needs'!$F$10&\" Production from \"&'Data Entry Needs'!$F$11)","v":" PROCESSING COSTS FOR PLEASE SELECT PRODUCTION FROM  "}]
[]
[]
[null,null,"Use white cells to input data","Grey cells are used for calculations"]
[null,null,"Summary of Feedstock and Storage",null,null,"Financial Parameters",null,null,null,"Investment Cost Update"]
[]
[null,null,"Feedstock available (t/year)",{"$f":"+'Data Entry Needs'!$F$12","v":0},null,"Discount rate (%)",null,{"$f":"+'Data Entry Needs'!D64","v":0},null,{"$f":"+'Data Entry Needs'!$F$65","v":"Plant Cost Index during 6/2018"},null,{"$f":"+'Data Entry Needs'!$H$65","v":0}]
[null,null,{"$f":"+IF('Data Entry Needs'!$F$10=\"biodiesel\",'Data Entry Needs'!$C$41,'Data Entry Needs'!$C$42)&\" (USD/l)\"","v":"Ethanol storage cost (USD/l)"},{"$f":"+IF('Data Entry Needs'!$F$10=\"biodiesel\",'Data Entry Needs'!$D$41,'Data Entry Needs'!$D$42)","v":0},null,"Loan interest rate (%)",null,{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,null,{"$f":"+IF('Data Entry Needs'!$F$10=\"biodiesel\",'Data Entry Needs'!$F$41,'Data Entry Needs'!$F$42)","v":"Storage rate of ethanol"},{"$f":"+IF('Data Entry Needs'!$V$157,'Data Entry Needs'!$H$41,'Data Entry Needs'!$H$42)","v":0},null,"Loan term (years)",null,{"$f":"+'Data Entry Needs'!D66","v":0}]
[null,null,"Feedstock storage cost (USD/t)",{"$f":"+'Data Entry Needs'!$F$15","v":0}]
[]
[]
[]
[null,null,"Transport Distance of Feedstock",null,"Transport Quantity"]
[null,null,"Distance SIZE 1 (5 ML) (km)",null,"Size 1 (t/year)",null,{"$f":"+$F$42","v":{"$error":"#N/A"}}]
[null,null,"Distance SIZE 2 (25 ML) (km)",null,"Size 2 (t/year)",null,{"$f":"+$H$42","v":{"$error":"#N/A"}}]
[null,null,"Distance SIZE 3 (50 ML) (km)",null,"Size 3 (t/year)",null,{"$f":"+$J$42","v":{"$error":"#N/A"}}]
[null,null,"Distance SIZE 4 (100 ML) (km)",null,"Size 4 (t/year)",null,{"$f":"+$L$42","v":{"$error":"#N/A"}}]
[]
[null,null,"Feedstock Production Schemes"]
[null,null,"PLEASE INCLUDE AT LEAST ONE SCENARIO TO OBTAIN RESULTS"]
[null,null,"Scenario 1: Own Production",null,null,"Scenario 2: Mixed",null,null,null,"Scenario 3: Outgrowers"]
[null,null,{"$f":"+\"Description: 100% \"&'Data Entry Needs'!$F$11&\" feedstock produced directly by processing plant.\"","v":"Description: 100%   feedstock produced directly by processing plant."},null,null,{"$f":"+\"Description: \"&$AC$127&\"% of \"&'Data Entry Needs'!$F$11&\" feedstock produced directly by processing plant, and \"&(100-$AC$127)&\"% provided by outgrowers at market price.\"","v":"Description: 60% of   feedstock produced directly by processing plant, and 40% provided by outgrowers at market price."},null,null,null,{"$f":"+\"Description: 100% of \"&'Data Entry Needs'!$F$11&\" feedstock is provided by outgrowers at market price.\"","v":"Description: 100% of   feedstock is provided by outgrowers at market price."}]
[]
[]
[null,null,"Feedstock Price = 100%*Production Cost",null,null,{"$f":"\"Feedstock Price = \"&$AC$127&\"%*Production Cost + \"&(100-$AC$127)&\"%*Market Price\"","v":"Feedstock Price = 60%*Production Cost + 40%*Market Price"},null,null,null,"Feedstock Price = 100%*Market Price","Feedstock Price = 100%*Production Cost"]
[null,null,{"$f":"+'Data Entry Needs'!$F$13","v":0},null,null,{"$f":"'Data Entry Needs'!$F$14*COST_FS2!$AB$128+'Data Entry Needs'!$F$13*COST_FS2!$AB$127","v":0},null,null,null,{"$f":"'Data Entry Needs'!$F$14","v":0}]
[]
[null,null,"Production Cost Details"]
[]
[null,null,null,null,null,"Capacities (Million litres per year)"]
[null,null,null,null,null,5,null,25,null,50,null,100]
[null,null,null,null,null,"Operating hours per year",8000,"Operating hours per year",8000,"Operating hours per year",8000,"Operating hours per year",8000]
[null,null,"Scenario 1: Own Production"]
[null,null,"Scenario 2: Mixed"]
[null,null,"Scenario 3: Outgrowers"]
[]
[null,null,"Feedstock","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,{"$f":"+'Data Entry Needs'!$F$11&\" Scenario 1\"","v":"  Scenario 1"},"t",{"$f":"+$C$29","v":0},{"$f":"+Allocator!$C$11","v":{"$error":"#N/A"}},{"$f":"+F42*E42","v":{"$error":"#N/A"}},{"$f":"+Allocator!$D$11","v":{"$error":"#N/A"}},{"$f":"+H42*$E42","v":{"$error":"#N/A"}},{"$f":"+Allocator!$E$11","v":{"$error":"#N/A"}},{"$f":"+J42*$E42","v":{"$error":"#N/A"}},{"$f":"+Allocator!$F$11","v":{"$error":"#N/A"}},{"$f":"+L42*$E42","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+'Data Entry Needs'!$F$11&\" Scenario 2\"","v":"  Scenario 2"},"t",{"$f":"+$F$29","v":0},{"$f":"+Allocator!$C$11","v":{"$error":"#N/A"}},{"$f":"+F43*E43","v":{"$error":"#N/A"}},{"$f":"+Allocator!$D$11","v":{"$error":"#N/A"}},{"$f":"+H43*$E43","v":{"$error":"#N/A"}},{"$f":"+Allocator!$E$11","v":{"$error":"#N/A"}},{"$f":"+J43*$E43","v":{"$error":"#N/A"}},{"$f":"+Allocator!$F$11","v":{"$error":"#N/A"}},{"$f":"+L43*$E43","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+'Data Entry Needs'!$F$11&\" Scenario 3\"","v":"  Scenario 3"},"t",{"$f":"+J29","v":0},{"$f":"+Allocator!$C$11","v":{"$error":"#N/A"}},{"$f":"+F44*E44","v":{"$error":"#N/A"}},{"$f":"+Allocator!$D$11","v":{"$error":"#N/A"}},{"$f":"+H44*$E44","v":{"$error":"#N/A"}},{"$f":"+Allocator!$E$11","v":{"$error":"#N/A"}},{"$f":"+J44*$E44","v":{"$error":"#N/A"}},{"$f":"+Allocator!$F$11","v":{"$error":"#N/A"}},{"$f":"+L44*$E44","v":{"$error":"#N/A"}}]
[]
[null,null,"Other chemical inputs","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit/year)","(USD/year)"]
[null,null,{"$f":"+Allocator!F113","v":""},{"$f":"IFERROR(VLOOKUP($C48,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C48,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G113","v":{"$error":"#N/A"}},{"$f":"+F48*E48","v":{"$error":"#N/A"}},{"$f":"+Allocator!$H113","v":{"$error":"#N/A"}},{"$f":"+H48*$E48","v":{"$error":"#N/A"}},{"$f":"+Allocator!$I113","v":{"$error":"#N/A"}},{"$f":"+J48*$E48","v":{"$error":"#N/A"}},{"$f":"+Allocator!$J113","v":{"$error":"#N/A"}},{"$f":"+L48*$E48","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+Allocator!F114","v":""},{"$f":"IFERROR(VLOOKUP($C49,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C49,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G114","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H114","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I114","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J114","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"+Allocator!F115","v":""},{"$f":"IFERROR(VLOOKUP($C50,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C50,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G115","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H115","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I115","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J115","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"+Allocator!F116","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($C51,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C51,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G116","v":{"$error":"#N/A"}},{"$f":"+F51*E51","v":{"$error":"#N/A"}},{"$f":"+Allocator!$H116","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I116","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J116","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"+Allocator!F117","v":""},{"$f":"IFERROR(VLOOKUP($C52,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C52,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G117","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H117","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I117","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J117","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,"Energy inputs","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,{"$f":"+Allocator!F118","v":""},{"$f":"IFERROR(VLOOKUP($C55,Allocator!$C$75:$J$96,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C55,Allocator!$C$75:$J$96,8,FALSE),0)","v":0},{"$f":"+Allocator!$G118","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H118","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I118","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J118","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"+Allocator!F119","v":""},{"$f":"IFERROR(VLOOKUP($C56,Allocator!$C$75:$J$96,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C56,Allocator!$C$75:$J$96,8,FALSE),0)","v":0},{"$f":"+Allocator!$G119","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H119","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I119","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J119","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G48:G56)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I48:I56)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K48:K56)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M48:M56)","v":{"$error":"#N/A"}}]
[]
[null,null,"Labour and miscellaneous costs","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD/hour)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,"Unskilled worker","# Employee",{"$f":"+'Data Entry Needs'!$D$32","v":0},{"$f":"+IF((F34/3.785)<6,6,ROUND(F34/3.785,0))*3","v":18},{"$f":"+E61*F61*8000","v":0},{"$f":"+IF((H34/3.785)<6,6,ROUND(H34/3.785,0))*3","v":21},{"$f":"+$E61*H61*8000","v":0},{"$f":"+IF((J34/3.785)<6,6,ROUND(J34/3.785,0))*3","v":39},{"$f":"+$E61*J61*8000","v":0},{"$f":"+IF((L34/3.785)<6,6,ROUND(L34/3.785,0))*3","v":78},{"$f":"+$E61*L61*8000","v":0}]
[null,null,"Skilled worker","# Employee",{"$f":"+'Data Entry Needs'!$D$33","v":0},{"$f":"+ROUND(F61/4,0)","v":5},{"$f":"+E62*F62*8000","v":0},{"$f":"+ROUND(H61/4,0)","v":5},{"$f":"+$E62*H62*8000","v":0},{"$f":"+ROUND(J61/4,0)","v":10},{"$f":"+$E62*J62*8000","v":0},{"$f":"+ROUND(L61/4,0)","v":20},{"$f":"+$E62*L62*8000","v":0}]
[null,null,"Miscellaneous costs",null,null,{"$f":"+'Data Entry Needs'!$D$34","v":0},{"$f":"+F63*SUM(G61:G62)","v":0},{"$f":"+$F$63","v":0},{"$f":"+H63*SUM(I61:I62)","v":0},{"$f":"+H63","v":0},{"$f":"+J63*SUM(K61:K62)","v":0},{"$f":"+J63","v":0},{"$f":"+L63*SUM(M61:M62)","v":0}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G61:G63)","v":0},null,{"$f":"SUM(I61:I63)","v":0},null,{"$f":"SUM(K61:K63)","v":0},null,{"$f":"SUM(M61:M63)","v":0}]
[]
[null,null,"Transportation","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD/t/unit)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,"Feedstock (farm to plant)","km",{"$f":"+'Data Entry Needs'!$D$37","v":0},{"$f":"+$D$17","v":0},{"$f":"+$E$68*F68*$G$17","v":{"$error":"#N/A"}},{"$f":"+$D$18","v":0},{"$f":"+$E$68*H68*$G$18","v":{"$error":"#N/A"}},{"$f":"+$D$19","v":0},{"$f":"+$E$68*J68*$G$19","v":{"$error":"#N/A"}},{"$f":"$D$20","v":0},{"$f":"+$E$68*L68*$G$20","v":{"$error":"#N/A"}}]
[]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G68:G68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I68:I68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K68:K68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M68:M68)","v":{"$error":"#N/A"}}]
[]
[null,null,"Investment","Unit","Years","Total","Depreciation","Total","Depreciation","Total","Depreciation","Total","Depreciation"]
[null,null,"Investment",null,null,"(USD)","(USD/year)","(USD)","(USD/year)","(USD)","(USD/year)","(USD)","(USD/year)"]
[null,null,"Equipment","USD",20,{"$f":"+Allocator!$L113*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+F74/$E74","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$M113*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+H74/$E74","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$N113*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+J74/$E74","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$O113*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+L74/$E74","v":{"$error":"#VALUE!"}}]
[null,null,"Buildings","USD",{"$f":"+E74/2","v":10},{"$f":"+Allocator!$L114*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+F75/$E75","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$M114*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+H75/$E75","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$N114*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+Allocator!$O114*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+L75/$E75","v":{"$error":"#VALUE!"}}]
[null,null,"Installation charges","USD",{"$f":"+E74/2","v":10},{"$f":"+Allocator!$L115*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+F76/$E76","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$M115*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+Allocator!$N115*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+Allocator!$O115*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+L76/$E76","v":{"$error":"#VALUE!"}}]
[null,null,"Total Investment",null,null,{"$f":"SUM(F74:F76)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(H74:H76)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(J74:J76)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(L74:L76)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"Total Depreciation",{"$f":"SUM(G74:G77)","v":{"$error":"#VALUE!"}},"Total Depreciation",{"$f":"SUM(I74:I77)","v":{"$error":"#VALUE!"}},"Total Depreciation",{"$f":"SUM(K74:K77)","v":{"$error":"#VALUE!"}},"Total Depreciation",{"$f":"SUM(M74:M77)","v":{"$error":"#VALUE!"}}]
[null,null,"Maintenance cost",null,{"$f":"+'Data Entry Needs'!$D$45","v":0},null,{"$f":"+$E$79*G78","v":{"$error":"#VALUE!"}},null,{"$f":"+E79*$I$78","v":{"$error":"#VALUE!"}},null,{"$f":"+$E$79*K78","v":{"$error":"#VALUE!"}},null,{"$f":"+$E$79*M78","v":{"$error":"#VALUE!"}}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G78:G79)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I78:I79)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K78:K79)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(M78:M79)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Storage","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,"(%)","(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,"Feedstock (biomass)","t",{"$f":"+$D$12","v":0},{"$f":"+STORAGE_FS2!$F$38","v":{"$error":"#N/A"}},{"$f":"+F84*$E$84","v":{"$error":"#N/A"}},{"$f":"+STORAGE_FS2!$I$38","v":{"$error":"#N/A"}},{"$f":"+H84*$E$84","v":{"$error":"#N/A"}},{"$f":"+STORAGE_FS2!$L$38","v":{"$error":"#N/A"}},{"$f":"+J84*$E$84","v":{"$error":"#N/A"}},{"$f":"+STORAGE_FS2!$O$38","v":{"$error":"#N/A"}},{"$f":"+L84*$E$84","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+'Data Entry Needs'!$F$10&\" product\"","v":"Please Select product"},"litre",{"$f":"+$D$10","v":0},{"$f":"5000000*$D$11","v":0},{"$f":"+$E$85*F85","v":0},{"$f":"25000000*$D$11","v":0},{"$f":"+$E$85*H85","v":0},{"$f":"50000000*$D$11","v":0},{"$f":"+$E$85*J85","v":0},{"$f":"100000000*$D$11","v":0},{"$f":"+$E$85*L85","v":0}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G84:G85)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I84:I85)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K84:K85)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M84:M85)","v":{"$error":"#N/A"}}]
[]
[null,null,"Other costs","Unit","Rate (%)",null,"Total",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,"(USD/year)",null,"(USD/year)",null,"(USD/year)",null,"(USD/year)"]
[null,null,"Plant overhead","USD",{"$f":"+'Data Entry Needs'!$D$46","v":0},null,{"$f":"+(G61+G62+G79)*$E$90","v":{"$error":"#VALUE!"}},null,{"$f":"+(I61+I62+I79)*$E$90","v":{"$error":"#VALUE!"}},null,{"$f":"+(K61+K62+K79)*$E$90","v":{"$error":"#VALUE!"}},null,{"$f":"+(M61+M62+M79)*$E$90","v":{"$error":"#VALUE!"}}]
[null,null,"General and administrative","USD",{"$f":"+'Data Entry Needs'!$D$47","v":0},null,{"$f":"+(G57+G64+G90+G79)*$E$91","v":{"$error":"#N/A"}},null,{"$f":"+(I57+I64+I90+I79)*$E$91","v":{"$error":"#N/A"}},null,{"$f":"+(K57+K64+K90+K79)*$E$91","v":{"$error":"#N/A"}},null,{"$f":"+(M57+M64+M90+M79)*$E$91","v":{"$error":"#N/A"}}]
[null,null,"Loan interest","USD",null,null,{"$f":"-FA5_FS2_SC1!$G$69","v":{"$error":"#VALUE!"}},null,{"$f":"-FA25_FS2_SC1!G69","v":{"$error":"#VALUE!"}},null,{"$f":"-FA50_FS2_SC1!$G$69","v":{"$error":"#VALUE!"}},null,{"$f":"-FA100_FS2_SC1!$G$69","v":{"$error":"#VALUE!"}}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G90:G92)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I90:I92)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K90:K92)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(M90:M92)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Total Production Costs (USD/year)"]
[]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"(USD/year)","(USD/l)","(USD/year)","(USD/l)","(USD/year)","(USD/l)","(USD/year)","(USD/l)"]
[null,null,"Scenario 1"]
[null,null,"Total operating costs",null,null,{"$f":"G42+G57+G64+G70","v":{"$error":"#N/A"}},{"$f":"+F100/5000000","v":{"$error":"#N/A"}},{"$f":"I42+I57+I64+I70","v":{"$error":"#N/A"}},{"$f":"+H100/25000000","v":{"$error":"#N/A"}},{"$f":"K42+K57+K64+K70","v":{"$error":"#N/A"}},{"$f":"+J100/50000000","v":{"$error":"#N/A"}},{"$f":"M42+M57+M64+M70","v":{"$error":"#N/A"}},{"$f":"+L100/100000000","v":{"$error":"#N/A"}}]
[null,null,"Total fixed costs",null,null,{"$f":"+$G$80+$G$86","v":{"$error":"#VALUE!"}},{"$f":"+F101/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$80+$I$86","v":{"$error":"#VALUE!"}},{"$f":"+H101/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$80+$K$86","v":{"$error":"#VALUE!"}},{"$f":"+J101/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$80+$M$86","v":{"$error":"#VALUE!"}},{"$f":"+L101/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total other costs",null,null,{"$f":"+$G$93","v":{"$error":"#VALUE!"}},{"$f":"+F102/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$93","v":{"$error":"#VALUE!"}},{"$f":"+H102/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$93","v":{"$error":"#VALUE!"}},{"$f":"+J102/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$93","v":{"$error":"#VALUE!"}},{"$f":"+L102/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total production costs scenario 1 (USD/year)",null,null,{"$f":"SUM(F100:F102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(H100:H102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J100:J102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L100:L102)","v":{"$error":"#N/A"}}]
[null,null,"Total production costs scenario 1 (USD/l)",null,null,null,{"$f":"SUM(G100:G102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I100:I102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K100:K103)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M100:M103)","v":{"$error":"#N/A"}}]
[]
[null,null,"Scenario 2"]
[null,null,"Total operating costs",null,null,{"$f":"+G43+G57+G64+G70","v":{"$error":"#N/A"}},{"$f":"+F107/5000000","v":{"$error":"#N/A"}},{"$f":"I43+I57+I64+I70","v":{"$error":"#N/A"}},{"$f":"+H107/25000000","v":{"$error":"#N/A"}},{"$f":"K43+K57+K64+K70","v":{"$error":"#N/A"}},{"$f":"+J107/50000000","v":{"$error":"#N/A"}},{"$f":"M43+M57+M64+M70","v":{"$error":"#N/A"}},{"$f":"+L107/100000000","v":{"$error":"#N/A"}}]
[null,null,"Total fixed costs",null,null,{"$f":"+$G$80+$G$86","v":{"$error":"#VALUE!"}},{"$f":"+F108/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$80+$I$86","v":{"$error":"#VALUE!"}},{"$f":"+H108/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$80+$K$86","v":{"$error":"#VALUE!"}},{"$f":"+J108/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$80+$M$86","v":{"$error":"#VALUE!"}},{"$f":"+L108/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total other costs",null,null,{"$f":"+$G$93","v":{"$error":"#VALUE!"}},{"$f":"+F109/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$93","v":{"$error":"#VALUE!"}},{"$f":"+H109/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$93","v":{"$error":"#VALUE!"}},{"$f":"+J109/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$93","v":{"$error":"#VALUE!"}},{"$f":"+L109/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total production costs scenario 2 (USD/year)",null,null,{"$f":"SUM(F107:F109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(H107:H109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J107:J109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L107:L109)","v":{"$error":"#N/A"}}]
[null,null,"Total production costs scenario 2 (USD/l)",null,null,null,{"$f":"SUM(G107:G109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I107:I109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K107:K110)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M107:M110)","v":{"$error":"#N/A"}}]
[]
[null,null,"Scenario 3"]
[null,null,"Total operating costs",null,null,{"$f":"+G44+G57+G64+G70","v":{"$error":"#N/A"}},{"$f":"+F114/5000000","v":{"$error":"#N/A"}},{"$f":"I44+I57+I64+I70","v":{"$error":"#N/A"}},{"$f":"+H114/25000000","v":{"$error":"#N/A"}},{"$f":"K44+K57+K64+K70","v":{"$error":"#N/A"}},{"$f":"+J114/50000000","v":{"$error":"#N/A"}},{"$f":"M44+M57+M64+M70","v":{"$error":"#N/A"}},{"$f":"+L114/100000000","v":{"$error":"#N/A"}}]
[null,null,"Total fixed costs",null,null,{"$f":"+$G$80+$G$86","v":{"$error":"#VALUE!"}},{"$f":"+F115/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$80+$I$86","v":{"$error":"#VALUE!"}},{"$f":"+H115/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$80+$K$86","v":{"$error":"#VALUE!"}},{"$f":"+J115/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$80+$M$86","v":{"$error":"#VALUE!"}},{"$f":"+L115/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total other costs",null,null,{"$f":"+$G$93","v":{"$error":"#VALUE!"}},{"$f":"+F116/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$93","v":{"$error":"#VALUE!"}},{"$f":"+H116/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$93","v":{"$error":"#VALUE!"}},{"$f":"+J116/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$93","v":{"$error":"#VALUE!"}},{"$f":"+L116/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total production costs scenario 3 (USD/year)",null,null,{"$f":"SUM(F114:F116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(H114:H116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J114:J116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L114:L116)","v":{"$error":"#N/A"}}]
[null,null,"Total production costs scenario 3 (USD/l)",null,null,null,{"$f":"SUM(G114:G116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I114:I116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K114:K117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M114:M117)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 1",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 2",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 3",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AL122:AL124)=0,FALSE,TRUE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sc2",null,null,"sc1",null,"sc3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factory (%)",{"$f":"+AC127/100","v":0.6},60,"Factory (%)",1,"Factory (%)",0,"yes",{"$f":"IF(#REF!=\"NO\",TRUE,FALSE)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outgrower (%)",{"$f":"1-AB127","v":0.4},null,"Outgrower (%)",0,"Outgrower (%)",1,"no"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacities (ML/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,25,50,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biofuel Production (L/day)",null,null,{"$f":"+AD132*1000000/(G35/24)","v":15000},{"$f":"+AE132*1000000/(I35/24)","v":75000},{"$f":"+AF132*1000000/(K35/24)","v":150000},{"$f":"+AG132*1000000/(M35/24)","v":300000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanker Truck Capacity (L)",{"$f":"+'Data Entry Needs'!$G$38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Tanker Trucks per day",null,null,{"$f":"+ROUNDUP(AD133/$AB$134,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(AE133/$AB$134,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(AF133/$AB$134,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(AG133/$AB$134,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biofuel Transportation Cost (USD/L/km)",null,null,{"$f":"+'Data Entry Needs'!$D$38","v":0},{"$f":"+'Data Entry Needs'!$D$38","v":0},{"$f":"+'Data Entry Needs'!$D$38","v":0},{"$f":"+'Data Entry Needs'!$D$38","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"By-products Revenue","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(USD/t)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Allocator!F120","v":""},{"$f":"IFERROR(VLOOKUP($AA142,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($AA142,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!G120","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AD142","v":{"$error":"#N/A"}},{"$f":"+Allocator!H120","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AF142","v":{"$error":"#N/A"}},{"$f":"+Allocator!I120","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AH142","v":{"$error":"#N/A"}},{"$f":"+Allocator!J120","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AJ142","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Allocator!F121","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($AA143,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($AA143,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!G121","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AD143","v":{"$error":"#N/A"}},{"$f":"+Allocator!H121","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AF143","v":{"$error":"#N/A"}},{"$f":"+Allocator!I121","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AH143","v":{"$error":"#N/A"}},{"$f":"+Allocator!J121","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AJ143","v":{"$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,"Subtotal",null,null,null,{"$f":"SUM(AE142:AE143)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AG142:AG143)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AI142:AI143)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AK142:AK143)","v":{"$error":"#N/A"}}]

{"sheet":"FA5_FS2_SC1","index":24,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$F$10&\" PRODUCTION 5 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 5 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$F$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",5,{"$f":"C9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":5000000},{"$f":"+C10","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":5000000},{"$f":"+C12","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$F$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$F$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS2!$AA$142=\"\",\"\",\"Price of \"&COST_FS2!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS2!$AA$142=\"\",0,COST_FS2!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS2!$AA$143=\"\",\"\",\"Price of \"&COST_FS2!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS2!$AA$143=\"\",0,COST_FS2!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$F$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS2!$AD$142*C15+COST_FS2!$AD$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*D15+COST_FS2!$AD$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*E15+COST_FS2!$AD$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*F15+COST_FS2!$AD$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*G15+COST_FS2!$AD$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*H15+COST_FS2!$AD$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*I15+COST_FS2!$AD$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*J15+COST_FS2!$AD$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*K15+COST_FS2!$AD$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*L15+COST_FS2!$AD$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*M15+COST_FS2!$AD$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*N15+COST_FS2!$AD$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*O15+COST_FS2!$AD$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*P15+COST_FS2!$AD$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*Q15+COST_FS2!$AD$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*R15+COST_FS2!$AD$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*S15+COST_FS2!$AD$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*T15+COST_FS2!$AD$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*U15+COST_FS2!$AD$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*V15+COST_FS2!$AD$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*W15+COST_FS2!$AD$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS2!$F74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS2!$F75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS2!$F76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS2!$G$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS2!$G$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS2!$G$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS2!$G$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS2!$G$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS2!$G$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS2!$G$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS2!G90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS2!G91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$69","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA5_FS2_SC2","index":25,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$F$10&\" PRODUCTION 5 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 5 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$F$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",5,{"$f":"C9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":5000000},{"$f":"+C10","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":5000000},{"$f":"+C12","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$F$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$F$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS2!$AA$142=\"\",\"\",\"Price of \"&COST_FS2!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS2!$AA$142=\"\",0,COST_FS2!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS2!$AA$143=\"\",\"\",\"Price of \"&COST_FS2!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS2!$AA$143=\"\",0,COST_FS2!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$F$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS2!$AD$142*C15+COST_FS2!$AD$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*D15+COST_FS2!$AD$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*E15+COST_FS2!$AD$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*F15+COST_FS2!$AD$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*G15+COST_FS2!$AD$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*H15+COST_FS2!$AD$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*I15+COST_FS2!$AD$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*J15+COST_FS2!$AD$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*K15+COST_FS2!$AD$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*L15+COST_FS2!$AD$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*M15+COST_FS2!$AD$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*N15+COST_FS2!$AD$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*O15+COST_FS2!$AD$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*P15+COST_FS2!$AD$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*Q15+COST_FS2!$AD$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*R15+COST_FS2!$AD$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*S15+COST_FS2!$AD$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*T15+COST_FS2!$AD$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*U15+COST_FS2!$AD$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*V15+COST_FS2!$AD$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*W15+COST_FS2!$AD$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS2!$F74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS2!$F75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS2!$F76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS2!$G$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS2!$G$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS2!$G$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS2!$G$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS2!$G$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS2!$G$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS2!$G$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS2!G90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS2!G91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$69","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA5_FS2_SC3","index":26,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$F$10&\" PRODUCTION 5 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 5 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$F$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",5,{"$f":"C9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":5000000},{"$f":"+C10","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales  to customers (litres per year)",{"$f":"+C10*(1-C11)","v":5000000},{"$f":"+C12","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$F$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$F$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS2!$AA$142=\"\",\"\",\"Price of \"&COST_FS2!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS2!$AA$142=\"\",0,COST_FS2!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS2!$AA$143=\"\",\"\",\"Price of \"&COST_FS2!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS2!$AA$143=\"\",0,COST_FS2!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$F$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS2!$AD$142*C15+COST_FS2!$AD$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*D15+COST_FS2!$AD$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*E15+COST_FS2!$AD$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*F15+COST_FS2!$AD$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*G15+COST_FS2!$AD$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*H15+COST_FS2!$AD$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*I15+COST_FS2!$AD$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*J15+COST_FS2!$AD$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*K15+COST_FS2!$AD$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*L15+COST_FS2!$AD$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*M15+COST_FS2!$AD$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*N15+COST_FS2!$AD$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*O15+COST_FS2!$AD$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*P15+COST_FS2!$AD$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*Q15+COST_FS2!$AD$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*R15+COST_FS2!$AD$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*S15+COST_FS2!$AD$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*T15+COST_FS2!$AD$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*U15+COST_FS2!$AD$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*V15+COST_FS2!$AD$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AD$142*W15+COST_FS2!$AD$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS2!$F74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS2!$F75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS2!$F76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS2!$G$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS2!$G$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS2!$G$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS2!$G$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS2!$G$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS2!$G$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS2!$G$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS2!G90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS2!G91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$69","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the Cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the Cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA25_FS2_SC1","index":27,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$F$10&\" PRODUCTION 25 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 25 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$F$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",25,{"$f":"C9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":25000000},{"$f":"+C10","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":25000000},{"$f":"+C12","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$F$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$F$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS2!$AA$142=\"\",\"\",\"Price of \"&COST_FS2!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS2!$AA$142=\"\",0,COST_FS2!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS2!$AA$143=\"\",\"\",\"Price of \"&COST_FS2!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS2!$AA$143=\"\",0,COST_FS2!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$F$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS2!$AF$142*C15+COST_FS2!$AF$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*D15+COST_FS2!$AF$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*E15+COST_FS2!$AF$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*F15+COST_FS2!$AF$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*G15+COST_FS2!$AF$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*H15+COST_FS2!$AF$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*I15+COST_FS2!$AF$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*J15+COST_FS2!$AF$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*K15+COST_FS2!$AF$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*L15+COST_FS2!$AF$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*M15+COST_FS2!$AF$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*N15+COST_FS2!$AF$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*O15+COST_FS2!$AF$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*P15+COST_FS2!$AF$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*Q15+COST_FS2!$AF$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*R15+COST_FS2!$AF$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*S15+COST_FS2!$AF$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*T15+COST_FS2!$AF$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*U15+COST_FS2!$AF$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*V15+COST_FS2!$AF$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*W15+COST_FS2!$AF$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS2!$H74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS2!$H75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS2!$H76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS2!$I$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS2!$I$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS2!$I$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS2!$I$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS2!$I$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS2!$I$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS2!$I$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS2!$I$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS2!$I$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$70","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA25_FS2_SC2","index":28,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$F$10&\" PRODUCTION 25 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 25 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$F$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",25,{"$f":"C9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":25000000},{"$f":"+C10","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":25000000},{"$f":"+C12","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$F$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$F$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS2!$AA$142=\"\",\"\",\"Price of \"&COST_FS2!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS2!$AA$142=\"\",0,COST_FS2!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS2!$AA$143=\"\",\"\",\"Price of \"&COST_FS2!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS2!$AA$143=\"\",0,COST_FS2!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$F$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS2!$AF$142*C15+COST_FS2!$AF$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*D15+COST_FS2!$AF$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*E15+COST_FS2!$AF$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*F15+COST_FS2!$AF$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*G15+COST_FS2!$AF$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*H15+COST_FS2!$AF$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*I15+COST_FS2!$AF$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*J15+COST_FS2!$AF$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*K15+COST_FS2!$AF$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*L15+COST_FS2!$AF$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*M15+COST_FS2!$AF$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*N15+COST_FS2!$AF$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*O15+COST_FS2!$AF$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*P15+COST_FS2!$AF$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*Q15+COST_FS2!$AF$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*R15+COST_FS2!$AF$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*S15+COST_FS2!$AF$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*T15+COST_FS2!$AF$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*U15+COST_FS2!$AF$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*V15+COST_FS2!$AF$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*W15+COST_FS2!$AF$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS2!$H74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS2!$H75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS2!$H76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS2!$I$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS2!$I$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS2!$I$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS2!$I$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS2!$I$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS2!$I$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS2!$I$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS2!$I$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS2!$I$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$70","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA25_FS2_SC3","index":29,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$F$10&\" PRODUCTION 25 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 25 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$F$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",25,{"$f":"C9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":25000000},{"$f":"+C10","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":25000000},{"$f":"+C12","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$F$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$F$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS2!$AA$142=\"\",\"\",\"Price of \"&COST_FS2!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS2!$AA$142=\"\",0,COST_FS2!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS2!$AA$143=\"\",\"\",\"Price of \"&COST_FS2!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS2!$AA$143=\"\",0,COST_FS2!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$F$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS2!$AF$142*C15+COST_FS2!$AF$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*D15+COST_FS2!$AF$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*E15+COST_FS2!$AF$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*F15+COST_FS2!$AF$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*G15+COST_FS2!$AF$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*H15+COST_FS2!$AF$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*I15+COST_FS2!$AF$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*J15+COST_FS2!$AF$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*K15+COST_FS2!$AF$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*L15+COST_FS2!$AF$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*M15+COST_FS2!$AF$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*N15+COST_FS2!$AF$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*O15+COST_FS2!$AF$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*P15+COST_FS2!$AF$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*Q15+COST_FS2!$AF$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*R15+COST_FS2!$AF$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*S15+COST_FS2!$AF$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*T15+COST_FS2!$AF$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*U15+COST_FS2!$AF$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*V15+COST_FS2!$AF$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AF$142*W15+COST_FS2!$AF$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS2!$H74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS2!$H75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS2!$H76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS2!$I$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS2!$I$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS2!$I$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS2!$I$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS2!$I$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS2!$I$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS2!$I$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS2!$I$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS2!$I$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$70","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA50_FS2_SC1","index":30,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$F$10&\" PRODUCTION 50 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 50 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$F$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",50,{"$f":"C9","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":50000000},{"$f":"+C10","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":50000000},{"$f":"+C12","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$F$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$F$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS2!$AA$142=\"\",\"\",\"Price of \"&COST_FS2!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS2!$AA$142=\"\",0,COST_FS2!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS2!$AA$143=\"\",\"\",\"Price of \"&COST_FS2!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS2!$AA$143=\"\",0,COST_FS2!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$F$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS2!$AH$142*C15+COST_FS2!$AH$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*D15+COST_FS2!$AH$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*E15+COST_FS2!$AH$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*F15+COST_FS2!$AH$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*G15+COST_FS2!$AH$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*H15+COST_FS2!$AH$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*I15+COST_FS2!$AH$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*J15+COST_FS2!$AH$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*K15+COST_FS2!$AH$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*L15+COST_FS2!$AH$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*M15+COST_FS2!$AH$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*N15+COST_FS2!$AH$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*O15+COST_FS2!$AH$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*P15+COST_FS2!$AH$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*Q15+COST_FS2!$AH$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*R15+COST_FS2!$AH$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*S15+COST_FS2!$AH$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*T15+COST_FS2!$AH$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*U15+COST_FS2!$AH$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*V15+COST_FS2!$AH$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*W15+COST_FS2!$AH$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS2!$J74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS2!$J75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS2!$J76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS2!$K$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS2!$K$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS2!$K$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS2!$K$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS2!$K$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS2!$K$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS2!$K$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS2!$K$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS2!$K$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$71","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA50_FS2_SC2","index":31,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$F$10&\" PRODUCTION 50 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 50 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$F$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",50,{"$f":"C9","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":50000000},{"$f":"+C10","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":50000000},{"$f":"+C12","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$F$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$F$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS2!$AA$142=\"\",\"\",\"Price of \"&COST_FS2!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS2!$AA$142=\"\",0,COST_FS2!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS2!$AA$143=\"\",\"\",\"Price of \"&COST_FS2!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS2!$AA$143=\"\",0,COST_FS2!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$F$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS2!$AH$142*C15+COST_FS2!$AH$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*D15+COST_FS2!$AH$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*E15+COST_FS2!$AH$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*F15+COST_FS2!$AH$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*G15+COST_FS2!$AH$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*H15+COST_FS2!$AH$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*I15+COST_FS2!$AH$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*J15+COST_FS2!$AH$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*K15+COST_FS2!$AH$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*L15+COST_FS2!$AH$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*M15+COST_FS2!$AH$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*N15+COST_FS2!$AH$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*O15+COST_FS2!$AH$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*P15+COST_FS2!$AH$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*Q15+COST_FS2!$AH$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*R15+COST_FS2!$AH$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*S15+COST_FS2!$AH$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*T15+COST_FS2!$AH$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*U15+COST_FS2!$AH$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*V15+COST_FS2!$AH$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*W15+COST_FS2!$AH$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS2!$J74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS2!$J75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS2!$J76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS2!$K$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS2!$K$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS2!$K$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS2!$K$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS2!$K$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS2!$K$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS2!$K$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS2!$K$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS2!$K$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$71","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA50_FS2_SC3","index":32,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$F$10&\" PRODUCTION 50 Million LITRES/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 50 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$F$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",50,{"$f":"C9","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":50000000},{"$f":"+C10","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":50000000},{"$f":"+C12","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$F$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$F$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS2!$AA$142=\"\",\"\",\"Price of \"&COST_FS2!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS2!$AA$142=\"\",0,COST_FS2!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS2!$AA$143=\"\",\"\",\"Price of \"&COST_FS2!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS2!$AA$143=\"\",0,COST_FS2!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$F$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS2!$AH$142*C15+COST_FS2!$AH$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*D15+COST_FS2!$AH$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*E15+COST_FS2!$AH$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*F15+COST_FS2!$AH$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*G15+COST_FS2!$AH$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*H15+COST_FS2!$AH$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*I15+COST_FS2!$AH$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*J15+COST_FS2!$AH$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*K15+COST_FS2!$AH$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*L15+COST_FS2!$AH$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*M15+COST_FS2!$AH$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*N15+COST_FS2!$AH$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*O15+COST_FS2!$AH$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*P15+COST_FS2!$AH$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*Q15+COST_FS2!$AH$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*R15+COST_FS2!$AH$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*S15+COST_FS2!$AH$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*T15+COST_FS2!$AH$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*U15+COST_FS2!$AH$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*V15+COST_FS2!$AH$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AH$142*W15+COST_FS2!$AH$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS2!$J74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS2!$J75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS2!$J76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS2!$K$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS2!$K$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS2!$K$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS2!$K$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS2!$K$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS2!$K$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS2!$K$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS2!$K$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS2!$K$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$71","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA100_FS2_SC1","index":33,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$F$10&\" PRODUCTION 100 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 100 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$F$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",100,{"$f":"C9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":100000000},{"$f":"+C10","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":100000000},{"$f":"+C12","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$F$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$F$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS2!$AA$142=\"\",\"\",\"Price of \"&COST_FS2!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS2!$AA$142=\"\",0,COST_FS2!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS2!$AA$143=\"\",\"\",\"Price of \"&COST_FS2!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS2!$AA$143=\"\",0,COST_FS2!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$F$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS2!$AJ$142*C15+COST_FS2!$AJ$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*D15+COST_FS2!$AJ$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*E15+COST_FS2!$AJ$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*F15+COST_FS2!$AJ$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*G15+COST_FS2!$AJ$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*H15+COST_FS2!$AJ$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*I15+COST_FS2!$AJ$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*J15+COST_FS2!$AJ$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*K15+COST_FS2!$AJ$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*L15+COST_FS2!$AJ$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*M15+COST_FS2!$AJ$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*N15+COST_FS2!$AJ$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*O15+COST_FS2!$AJ$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*P15+COST_FS2!$AJ$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*Q15+COST_FS2!$AJ$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*R15+COST_FS2!$AJ$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*S15+COST_FS2!$AJ$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*T15+COST_FS2!$AJ$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*U15+COST_FS2!$AJ$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*V15+COST_FS2!$AJ$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*W15+COST_FS2!$AJ$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS2!$L74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS2!$L75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS2!$L76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS2!$M$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS2!$M$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS2!$M$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS2!$M$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS2!$M$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS2!$M$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS2!$M$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS2!$M$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS2!$M$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$72","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA100_FS2_SC2","index":34,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$F$10&\" PRODUCTION 100 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 100 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$F$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",100,{"$f":"C9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":100000000},{"$f":"+C10","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":100000000},{"$f":"+C12","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$F$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$F$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS2!$AA$142=\"\",\"\",\"Price of \"&COST_FS2!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS2!$AA$142=\"\",0,COST_FS2!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS2!$AA$143=\"\",\"\",\"Price of \"&COST_FS2!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS2!$AA$143=\"\",0,COST_FS2!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$F$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS2!$AJ$142*C15+COST_FS2!$AJ$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*D15+COST_FS2!$AJ$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*E15+COST_FS2!$AJ$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*F15+COST_FS2!$AJ$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*G15+COST_FS2!$AJ$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*H15+COST_FS2!$AJ$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*I15+COST_FS2!$AJ$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*J15+COST_FS2!$AJ$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*K15+COST_FS2!$AJ$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*L15+COST_FS2!$AJ$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*M15+COST_FS2!$AJ$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*N15+COST_FS2!$AJ$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*O15+COST_FS2!$AJ$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*P15+COST_FS2!$AJ$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*Q15+COST_FS2!$AJ$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*R15+COST_FS2!$AJ$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*S15+COST_FS2!$AJ$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*T15+COST_FS2!$AJ$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*U15+COST_FS2!$AJ$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*V15+COST_FS2!$AJ$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*W15+COST_FS2!$AJ$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS2!$L74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS2!$L75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS2!$L76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS2!$M$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS2!$M$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS2!$M$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS2!$M$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS2!$M$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS2!$M$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS2!$M$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS2!$M$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS2!$M$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$72","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA100_FS2_SC3","index":35,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$F$10&\" PRODUCTION 100 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 100 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$F$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",100,{"$f":"C9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":100000000},{"$f":"+C10","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":100000000},{"$f":"+C12","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$F$10&\" (USD/liter)\"","v":"Price of Please Select (USD/liter)"},{"$f":"+VLOOKUP('Data Entry Needs'!$F$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS2!$AA$142=\"\",\"\",\"Price of \"&COST_FS2!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS2!$AA$142=\"\",0,COST_FS2!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS2!$AA$143=\"\",\"\",\"Price of \"&COST_FS2!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS2!$AA$143=\"\",0,COST_FS2!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$F$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS2!$AJ$142*C15+COST_FS2!$AJ$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*D15+COST_FS2!$AJ$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*E15+COST_FS2!$AJ$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*F15+COST_FS2!$AJ$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*G15+COST_FS2!$AJ$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*H15+COST_FS2!$AJ$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*I15+COST_FS2!$AJ$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*J15+COST_FS2!$AJ$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*K15+COST_FS2!$AJ$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*L15+COST_FS2!$AJ$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*M15+COST_FS2!$AJ$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*N15+COST_FS2!$AJ$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*O15+COST_FS2!$AJ$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*P15+COST_FS2!$AJ$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*Q15+COST_FS2!$AJ$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*R15+COST_FS2!$AJ$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*S15+COST_FS2!$AJ$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*T15+COST_FS2!$AJ$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*U15+COST_FS2!$AJ$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*V15+COST_FS2!$AJ$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS2!$AJ$142*W15+COST_FS2!$AJ$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS2!$L74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS2!$L75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS2!$L76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS2!$M$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS2!$M$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS2!$M$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS2!$M$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS2!$M$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS2!$M$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS2!$M$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS2!$M$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS2!$M$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$72","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the Cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"COST_FS3","index":36,"n_rows":144,"n_cols":38,"rows_kept":144,"cut":false,"hidden":false,"merged":[[33,5,33,6],[33,7,33,8],[33,9,33,10],[33,11,33,12],[2,2,2,12],[22,2,22,12],[24,2,26,2],[24,5,26,6],[24,9,26,10],[27,5,27,6],[27,9,27,10],[28,5,28,6],[28,9,28,10],[32,5,32,12],[5,3,5,5],[39,2,40,2],[39,3,40,3],[45,2,46,2],[45,3,46,3],[52,2,53,2],[52,3,53,3],[138,29,138,31],[58,2,59,2],[58,3,59,3],[65,2,66,2],[65,3,66,3],[71,2,72,2],[71,3,72,3],[81,2,82,2],[81,3,82,3],[87,2,88,2],[87,3,88,3],[87,4,88,4]]}
[]
[]
[null,null,{"$f":"+UPPER(\" Processing costs for \"&'Data Entry Needs'!$G$10&\" Production from \"&'Data Entry Needs'!$G$11)","v":" PROCESSING COSTS FOR PLEASE SELECT PRODUCTION FROM  "}]
[]
[]
[null,null,"Use white cells to input data","Grey cells are used for calculations"]
[null,null,"Summary of Feedstock and Storage",null,null,"Financial Parameters",null,null,null,"Investment Cost Update"]
[]
[null,null,"Feedstock available (t/year)",{"$f":"+'Data Entry Needs'!$G$12","v":0},null,"Discount rate (%)",null,{"$f":"+'Data Entry Needs'!D64","v":0},null,{"$f":"+'Data Entry Needs'!$F$65","v":"Plant Cost Index during 6/2018"},null,{"$f":"+'Data Entry Needs'!$H$65","v":0}]
[null,null,{"$f":"+IF('Data Entry Needs'!$E$10=\"biodiesel\",'Data Entry Needs'!$C$41,'Data Entry Needs'!$C$42)&\" (USD/l)\"","v":"Ethanol storage cost (USD/l)"},{"$f":"+IF('Data Entry Needs'!$G$10=\"biodiesel\",'Data Entry Needs'!$D$41,'Data Entry Needs'!$D$42)","v":0},null,"Loan interest rate (%)",null,{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,null,{"$f":"+IF('Data Entry Needs'!$G$10=\"biodiesel\",'Data Entry Needs'!$F$41,'Data Entry Needs'!$F$42)","v":"Storage rate of ethanol"},{"$f":"+IF('Data Entry Needs'!$V$157,'Data Entry Needs'!$H$41,'Data Entry Needs'!$H$42)","v":0},null,"Loan term (years)",null,{"$f":"+'Data Entry Needs'!D66","v":0}]
[null,null,"Feedstock storage cost (USD/t)",{"$f":"+'Data Entry Needs'!$G$15","v":0}]
[]
[]
[]
[null,null,"Transport Distance of Feedstock",null,"Transport Quantity"]
[null,null,"Distance SIZE 1 (5 ML) (km)",null,"Size 1 (t/year)",null,{"$f":"+$F$42","v":{"$error":"#N/A"}}]
[null,null,"Distance SIZE 2 (25 ML) (km)",null,"Size 2 (t/year)",null,{"$f":"+$H$42","v":{"$error":"#N/A"}}]
[null,null,"Distance SIZE 3 (50 ML) (km)",null,"Size 3 (t/year)",null,{"$f":"+$J$42","v":{"$error":"#N/A"}}]
[null,null,"Distance SIZE 4 (100 ML) (km)",null,"Size 4 (t/year)",null,{"$f":"+$L$42","v":{"$error":"#N/A"}}]
[]
[null,null,"Feedstock Production Schemes"]
[null,null,"PLEASE INCLUDE AT LEAST ONE SCENARIO TO OBTAIN RESULTS"]
[null,null,"Scenario 1: Own Production",null,null,"Scenario 2: Mixed",null,null,null,"Scenario 3: Outgrowers"]
[null,null,{"$f":"+\"Description: 100% of \"&'Data Entry Needs'!$G$11&\" feedstock produced directly by processing plant.\"","v":"Description: 100% of   feedstock produced directly by processing plant."},null,null,{"$f":"+\"Description: \"&$AC$127&\"% of \"&'Data Entry Needs'!$G$11&\" feedstock produced directly by processing plant, and \"&(100-$AC$127)&\"% provided by outgrowers at market price.\"","v":"Description: 50% of   feedstock produced directly by processing plant, and 50% provided by outgrowers at market price."},null,null,null,{"$f":"+\"Description: 100% of \"&'Data Entry Needs'!$G$11&\" feedstock is provided by outgrowers at market price.\"","v":"Description: 100% of   feedstock is provided by outgrowers at market price."}]
[]
[]
[null,null,"Feedstock Price = 100%*Production Cost",null,null,{"$f":"\"Feedstock Price = \"&$AC$127&\"%*Production Cost + \"&(100-$AC$127)&\"%*Market Price\"","v":"Feedstock Price = 50%*Production Cost + 50%*Market Price"},null,null,null,"Feedstock Price = 100%*Market Price","Feedstock Price = 100%*Production Cost"]
[null,null,{"$f":"+'Data Entry Needs'!$G$13","v":0},null,null,{"$f":"'Data Entry Needs'!$G$14*COST_FS3!$AB$128+'Data Entry Needs'!$G$13*COST_FS3!$AB$127","v":0},null,null,null,{"$f":"'Data Entry Needs'!$G$14","v":0}]
[]
[null,null,"Production Cost Details"]
[]
[null,null,null,null,null,"Capacities (Million litres per year)"]
[null,null,null,null,null,5,null,25,null,50,null,100]
[null,null,null,null,null,"Operating hours per year",8000,"Operating hours per year",8000,"Operating hours per year",8000,"Operating hours per year",8000]
[null,null,"Scenario 1: Own Production"]
[null,null,"Scenario 2: Mixed"]
[null,null,"Scenario 3: Outgrowers"]
[]
[null,null,"Feedstock","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,{"$f":"+'Data Entry Needs'!$G$11&\" Scenario 1\"","v":"  Scenario 1"},"t",{"$f":"+$C$29","v":0},{"$f":"+Allocator!$C$12","v":{"$error":"#N/A"}},{"$f":"+F42*E42","v":{"$error":"#N/A"}},{"$f":"+Allocator!$D$12","v":{"$error":"#N/A"}},{"$f":"+H42*$E42","v":{"$error":"#N/A"}},{"$f":"+Allocator!$E$12","v":{"$error":"#N/A"}},{"$f":"+J42*$E42","v":{"$error":"#N/A"}},{"$f":"+Allocator!$F$12","v":{"$error":"#N/A"}},{"$f":"+L42*$E42","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+'Data Entry Needs'!$G$11&\" Scenario 2\"","v":"  Scenario 2"},"t",{"$f":"+$F$29","v":0},{"$f":"+Allocator!$C$12","v":{"$error":"#N/A"}},{"$f":"+F43*E43","v":{"$error":"#N/A"}},{"$f":"+Allocator!$D$12","v":{"$error":"#N/A"}},{"$f":"+H43*$E43","v":{"$error":"#N/A"}},{"$f":"+Allocator!$E$12","v":{"$error":"#N/A"}},{"$f":"+J43*$E43","v":{"$error":"#N/A"}},{"$f":"+Allocator!$F$12","v":{"$error":"#N/A"}},{"$f":"+L43*$E43","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+'Data Entry Needs'!$G$11&\" Scenario 3\"","v":"  Scenario 3"},"t",{"$f":"+J29","v":0},{"$f":"+Allocator!$C$12","v":{"$error":"#N/A"}},{"$f":"+F44*E44","v":{"$error":"#N/A"}},{"$f":"+Allocator!$D$12","v":{"$error":"#N/A"}},{"$f":"+H44*$E44","v":{"$error":"#N/A"}},{"$f":"+Allocator!$E$12","v":{"$error":"#N/A"}},{"$f":"+J44*$E44","v":{"$error":"#N/A"}},{"$f":"+Allocator!$F$12","v":{"$error":"#N/A"}},{"$f":"+L44*$E44","v":{"$error":"#N/A"}}]
[]
[null,null,"Other chemical inputs","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,{"$f":"+Allocator!F125","v":""},{"$f":"IFERROR(VLOOKUP($C48,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C48,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G125","v":{"$error":"#N/A"}},{"$f":"+F48*E48","v":{"$error":"#N/A"}},{"$f":"+Allocator!$H125","v":{"$error":"#N/A"}},{"$f":"+H48*$E48","v":{"$error":"#N/A"}},{"$f":"+Allocator!$I125","v":{"$error":"#N/A"}},{"$f":"+J48*$E48","v":{"$error":"#N/A"}},{"$f":"+Allocator!$J125","v":{"$error":"#N/A"}},{"$f":"+L48*$E48","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+Allocator!F126","v":""},{"$f":"IFERROR(VLOOKUP($C49,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C49,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G126","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H126","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I126","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J126","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"+Allocator!F127","v":""},{"$f":"IFERROR(VLOOKUP($C50,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C50,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I127","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J127","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"+Allocator!F128","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($C51,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C51,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G128","v":{"$error":"#N/A"}},{"$f":"+F51*E51","v":{"$error":"#N/A"}},{"$f":"+Allocator!$H128","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I128","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J128","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"+Allocator!F129","v":""},{"$f":"IFERROR(VLOOKUP($C52,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C52,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G129","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H129","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I129","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J129","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,"Energy inputs","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,{"$f":"+Allocator!F118","v":""},{"$f":"IFERROR(VLOOKUP($C55,Allocator!$C$75:$J$96,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C55,Allocator!$C$75:$J$96,8,FALSE),0)","v":0},{"$f":"+Allocator!$G130","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H130","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I130","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J130","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"+Allocator!F119","v":""},{"$f":"IFERROR(VLOOKUP($C56,Allocator!$C$75:$J$96,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C56,Allocator!$C$75:$J$96,8,FALSE),0)","v":0},{"$f":"+Allocator!$G131","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H131","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I131","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J131","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G48:G56)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I48:I56)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K48:K56)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M48:M56)","v":{"$error":"#N/A"}}]
[]
[null,null,"Labour and miscellaneous costs","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD/hour)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,"Unskilled worker","# Employee",{"$f":"+'Data Entry Needs'!$D$32","v":0},{"$f":"+IF((F34/3.785)<6,6,ROUND(F34/3.785,0))*3","v":18},{"$f":"+E61*F61*8000","v":0},{"$f":"+IF((H34/3.785)<6,6,ROUND(H34/3.785,0))*3","v":21},{"$f":"+$E61*H61*8000","v":0},{"$f":"+IF((J34/3.785)<6,6,ROUND(J34/3.785,0))*3","v":39},{"$f":"+$E61*J61*8000","v":0},{"$f":"+IF((L34/3.785)<6,6,ROUND(L34/3.785,0))*3","v":78},{"$f":"+$E61*L61*8000","v":0}]
[null,null,"Skilled worker","# Employee",{"$f":"+'Data Entry Needs'!$D$33","v":0},{"$f":"+ROUND(F61/4,0)","v":5},{"$f":"+E62*F62*8000","v":0},{"$f":"+ROUND(H61/4,0)","v":5},{"$f":"+$E62*H62*8000","v":0},{"$f":"+ROUND(J61/4,0)","v":10},{"$f":"+$E62*J62*8000","v":0},{"$f":"+ROUND(L61/4,0)","v":20},{"$f":"+$E62*L62*8000","v":0}]
[null,null,"Miscellaneous costs",null,null,{"$f":"+'Data Entry Needs'!$D$34","v":0},{"$f":"+F63*SUM(G61:G62)","v":0},{"$f":"+$F$63","v":0},{"$f":"+H63*SUM(I61:I62)","v":0},{"$f":"+H63","v":0},{"$f":"+J63*SUM(K61:K62)","v":0},{"$f":"+J63","v":0},{"$f":"+L63*SUM(M61:M62)","v":0}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G61:G63)","v":0},null,{"$f":"SUM(I61:I63)","v":0},null,{"$f":"SUM(K61:K63)","v":0},null,{"$f":"SUM(M61:M63)","v":0}]
[]
[null,null,"Transportation","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD/t/unit)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,"Feedstock (farm to plant)","km",{"$f":"+'Data Entry Needs'!$D$37","v":0},{"$f":"+$D$17","v":0},{"$f":"+$E$68*F68*$G$17","v":{"$error":"#N/A"}},{"$f":"+$D$18","v":0},{"$f":"+$E$68*H68*$G$18","v":{"$error":"#N/A"}},{"$f":"+$D$19","v":0},{"$f":"+$E$68*J68*$G$19","v":{"$error":"#N/A"}},{"$f":"$D$20","v":0},{"$f":"+$E$68*L68*$G$20","v":{"$error":"#N/A"}}]
[]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G68:G68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I68:I68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K68:K68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M68:M68)","v":{"$error":"#N/A"}}]
[]
[null,null,"Investment","Unit","Years","Total","Depreciation","Total","Depreciation","Total","Depreciation","Total","Depreciation"]
[null,null,"Investment",null,null,"(USD)","(USD/year)","(USD)","(USD/year)","(USD)","(USD/year)","(USD)","(USD/year)"]
[null,null,"Equipment","USD",20,{"$f":"+Allocator!$L125*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+F74/$E74","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$M125*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+H74/$E74","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$N125*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+J74/$E74","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$O125*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+L74/$E74","v":{"$error":"#VALUE!"}}]
[null,null,"Buildings","USD",{"$f":"+E74/2","v":10},{"$f":"+Allocator!$L126*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+F75/$E75","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$M126*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+H75/$E75","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$N126*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+Allocator!$O126*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+L75/$E75","v":{"$error":"#VALUE!"}}]
[null,null,"Installation charges","USD",{"$f":"+E74/2","v":10},{"$f":"+Allocator!$L127*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+F76/$E76","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$M127*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+Allocator!$N127*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+Allocator!$O127*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+L76/$E76","v":{"$error":"#VALUE!"}}]
[null,null,"Total Investment",null,null,{"$f":"SUM(F74:F76)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(H74:H76)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(J74:J76)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(L74:L76)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"Total Depreciation",{"$f":"SUM(G74:G77)","v":{"$error":"#VALUE!"}},"Total Depreciation",{"$f":"SUM(I74:I77)","v":{"$error":"#VALUE!"}},"Total Depreciation",{"$f":"SUM(K74:K77)","v":{"$error":"#VALUE!"}},"Total Depreciation",{"$f":"SUM(M74:M77)","v":{"$error":"#VALUE!"}}]
[null,null,"Maintenance cost",null,{"$f":"+'Data Entry Needs'!$D$45","v":0},null,{"$f":"+$E$79*G78","v":{"$error":"#VALUE!"}},null,{"$f":"+E79*$I$78","v":{"$error":"#VALUE!"}},null,{"$f":"+$E$79*K78","v":{"$error":"#VALUE!"}},null,{"$f":"+$E$79*M78","v":{"$error":"#VALUE!"}}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G78:G79)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I78:I79)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K78:K79)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(M78:M79)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Storage","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,"(%)","(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,"Feedstock (biomass)","t",{"$f":"+$D$12","v":0},{"$f":"+STORAGE_FS3!$F$38","v":{"$error":"#N/A"}},{"$f":"+F84*$E$84","v":{"$error":"#N/A"}},{"$f":"+STORAGE_FS3!$I$38","v":{"$error":"#N/A"}},{"$f":"+H84*$E$84","v":{"$error":"#N/A"}},{"$f":"+STORAGE_FS3!$L$38","v":{"$error":"#N/A"}},{"$f":"+J84*$E$84","v":{"$error":"#N/A"}},{"$f":"+STORAGE_FS3!$O$38","v":{"$error":"#N/A"}},{"$f":"+L84*$E$84","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+'Data Entry Needs'!$G$10&\" product\"","v":"Please Select product"},"litre",{"$f":"+$D$10","v":0},{"$f":"5000000*$D$11","v":0},{"$f":"+$E$85*F85","v":0},{"$f":"25000000*$D$11","v":0},{"$f":"+$E$85*H85","v":0},{"$f":"50000000*$D$11","v":0},{"$f":"+$E$85*J85","v":0},{"$f":"100000000*$D$11","v":0},{"$f":"+$E$85*L85","v":0}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G84:G85)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I84:I85)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K84:K85)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M84:M85)","v":{"$error":"#N/A"}}]
[]
[null,null,"Other costs","Unit","Rate (%)",null,"Total",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,"(USD/year)",null,"(USD/year)",null,"(USD/year)",null,"(USD/year)"]
[null,null,"Plant overhead","USD",{"$f":"+'Data Entry Needs'!$D$46","v":0},null,{"$f":"+(G61+G62+G79)*$E$90","v":{"$error":"#VALUE!"}},null,{"$f":"+(I61+I62+I79)*$E$90","v":{"$error":"#VALUE!"}},null,{"$f":"+(K61+K62+K79)*$E$90","v":{"$error":"#VALUE!"}},null,{"$f":"+(M61+M62+M79)*$E$90","v":{"$error":"#VALUE!"}}]
[null,null,"General and administrative","USD",{"$f":"+'Data Entry Needs'!$D$47","v":0},null,{"$f":"+(G57+G64+G90+G79)*$E$91","v":{"$error":"#N/A"}},null,{"$f":"+(I57+I64+I90+I79)*$E$91","v":{"$error":"#N/A"}},null,{"$f":"+(K57+K64+K90+K79)*$E$91","v":{"$error":"#N/A"}},null,{"$f":"+(M57+M64+M90+M79)*$E$91","v":{"$error":"#N/A"}}]
[null,null,"Loan interest","USD",null,null,{"$f":"-FA5_FS3_SC1!$G$69","v":{"$error":"#VALUE!"}},null,{"$f":"-FA25_FS3_SC1!G69","v":{"$error":"#VALUE!"}},null,{"$f":"-FA50_FS3_SC1!$G$69","v":{"$error":"#VALUE!"}},null,{"$f":"-FA100_FS3_SC1!$G$69","v":{"$error":"#VALUE!"}}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G90:G92)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I90:I92)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K90:K92)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(M90:M92)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Total Production Costs (USD/year)"]
[]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"(USD/year)","(USD/l)","(USD/year)","(USD/l)","(USD/year)","(USD/l)","(USD/year)","(USD/l)"]
[null,null,"Scenario 1"]
[null,null,"Total operating costs",null,null,{"$f":"G42+G57+G64+G70","v":{"$error":"#N/A"}},{"$f":"+F100/5000000","v":{"$error":"#N/A"}},{"$f":"I42+I57+I64+I70","v":{"$error":"#N/A"}},{"$f":"+H100/25000000","v":{"$error":"#N/A"}},{"$f":"K42+K57+K64+K70","v":{"$error":"#N/A"}},{"$f":"+J100/50000000","v":{"$error":"#N/A"}},{"$f":"M42+M57+M64+M70","v":{"$error":"#N/A"}},{"$f":"+L100/100000000","v":{"$error":"#N/A"}}]
[null,null,"Total fixed costs",null,null,{"$f":"+$G$80+$G$86","v":{"$error":"#VALUE!"}},{"$f":"+F101/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$80+$I$86","v":{"$error":"#VALUE!"}},{"$f":"+H101/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$80+$K$86","v":{"$error":"#VALUE!"}},{"$f":"+J101/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$80+$M$86","v":{"$error":"#VALUE!"}},{"$f":"+L101/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total other costs",null,null,{"$f":"+$G$93","v":{"$error":"#VALUE!"}},{"$f":"+F102/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$93","v":{"$error":"#VALUE!"}},{"$f":"+H102/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$93","v":{"$error":"#VALUE!"}},{"$f":"+J102/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$93","v":{"$error":"#VALUE!"}},{"$f":"+L102/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total production costs scenario 1 (USD/year)",null,null,{"$f":"SUM(F100:F102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(H100:H102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J100:J102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L100:L102)","v":{"$error":"#N/A"}}]
[null,null,"Total production costs scenario 1 (USD/l)",null,null,null,{"$f":"SUM(G100:G102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I100:I102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K100:K103)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M100:M103)","v":{"$error":"#N/A"}}]
[]
[null,null,"Scenario 2"]
[null,null,"Total operating costs",null,null,{"$f":"+G43+G57+G64+G70","v":{"$error":"#N/A"}},{"$f":"+F107/5000000","v":{"$error":"#N/A"}},{"$f":"I43+I57+I64+I70","v":{"$error":"#N/A"}},{"$f":"+H107/25000000","v":{"$error":"#N/A"}},{"$f":"K43+K57+K64+K70","v":{"$error":"#N/A"}},{"$f":"+J107/50000000","v":{"$error":"#N/A"}},{"$f":"M43+M57+M64+M70","v":{"$error":"#N/A"}},{"$f":"+L107/100000000","v":{"$error":"#N/A"}}]
[null,null,"Total fixed costs",null,null,{"$f":"+$G$80+$G$86","v":{"$error":"#VALUE!"}},{"$f":"+F108/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$80+$I$86","v":{"$error":"#VALUE!"}},{"$f":"+H108/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$80+$K$86","v":{"$error":"#VALUE!"}},{"$f":"+J108/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$80+$M$86","v":{"$error":"#VALUE!"}},{"$f":"+L108/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total other costs",null,null,{"$f":"+$G$93","v":{"$error":"#VALUE!"}},{"$f":"+F109/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$93","v":{"$error":"#VALUE!"}},{"$f":"+H109/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$93","v":{"$error":"#VALUE!"}},{"$f":"+J109/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$93","v":{"$error":"#VALUE!"}},{"$f":"+L109/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total production costs scenario 2 (USD/year)",null,null,{"$f":"SUM(F107:F109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(H107:H109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J107:J109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L107:L109)","v":{"$error":"#N/A"}}]
[null,null,"Total production costs scenario 2 (USD/l)",null,null,null,{"$f":"SUM(G107:G109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I107:I109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K107:K110)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M107:M110)","v":{"$error":"#N/A"}}]
[]
[null,null,"Scenario 3"]
[null,null,"Total operating costs",null,null,{"$f":"+G44+G57+G64+G70","v":{"$error":"#N/A"}},{"$f":"+F114/5000000","v":{"$error":"#N/A"}},{"$f":"I44+I57+I64+I70","v":{"$error":"#N/A"}},{"$f":"+H114/25000000","v":{"$error":"#N/A"}},{"$f":"K44+K57+K64+K70","v":{"$error":"#N/A"}},{"$f":"+J114/50000000","v":{"$error":"#N/A"}},{"$f":"M44+M57+M64+M70","v":{"$error":"#N/A"}},{"$f":"+L114/100000000","v":{"$error":"#N/A"}}]
[null,null,"Total fixed costs",null,null,{"$f":"+$G$80+$G$86","v":{"$error":"#VALUE!"}},{"$f":"+F115/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$80+$I$86","v":{"$error":"#VALUE!"}},{"$f":"+H115/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$80+$K$86","v":{"$error":"#VALUE!"}},{"$f":"+J115/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$80+$M$86","v":{"$error":"#VALUE!"}},{"$f":"+L115/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total other costs",null,null,{"$f":"+$G$93","v":{"$error":"#VALUE!"}},{"$f":"+F116/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$93","v":{"$error":"#VALUE!"}},{"$f":"+H116/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$93","v":{"$error":"#VALUE!"}},{"$f":"+J116/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$93","v":{"$error":"#VALUE!"}},{"$f":"+L116/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total production costs scenario 3 (USD/year)",null,null,{"$f":"SUM(F114:F116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(H114:H116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J114:J116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L114:L116)","v":{"$error":"#N/A"}}]
[null,null,"Total production costs scenario 3 (USD/l)",null,null,null,{"$f":"SUM(G114:G116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I114:I116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K114:K117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M114:M117)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 1",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 2",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 3",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AL122:AL124)=0,FALSE,TRUE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sc2",null,null,"sc1",null,"sc3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factory (%)",{"$f":"+AC127/100","v":0.5},50,"Factory (%)",1,"Factory (%)",0,"yes",{"$f":"IF(#REF!=\"NO\",TRUE,FALSE)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outgrower (%)",{"$f":"1-AB127","v":0.5},null,"Outgrower (%)",0,"Outgrower (%)",1,"no"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacities (ML/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,25,50,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biofuel Production (L/day)",null,null,{"$f":"+AD132*1000000/(G35/24)","v":15000},{"$f":"+AE132*1000000/(I35/24)","v":75000},{"$f":"+AF132*1000000/(K35/24)","v":150000},{"$f":"+AG132*1000000/(M35/24)","v":300000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanker Truck Capacity (L)",{"$f":"+'Data Entry Needs'!$G$38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Tanker Trucks per day",null,null,{"$f":"+ROUNDUP(AD133/$AB$134,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(AE133/$AB$134,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(AF133/$AB$134,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(AG133/$AB$134,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biofuel Transportation Cost (USD/L/km)",null,null,{"$f":"+'Data Entry Needs'!$D$38","v":0},{"$f":"+'Data Entry Needs'!$D$38","v":0},{"$f":"+'Data Entry Needs'!$D$38","v":0},{"$f":"+'Data Entry Needs'!$D$38","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"By-products Revenue","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(USD/t)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Allocator!F132","v":""},{"$f":"IFERROR(VLOOKUP($AA142,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($AA142,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!G132","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AD142","v":{"$error":"#N/A"}},{"$f":"+Allocator!H132","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AF142","v":{"$error":"#N/A"}},{"$f":"+Allocator!I132","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AH142","v":{"$error":"#N/A"}},{"$f":"+Allocator!J132","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AJ142","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Allocator!F133","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($AA143,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($AA143,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!G133","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AD143","v":{"$error":"#N/A"}},{"$f":"+Allocator!H133","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AF143","v":{"$error":"#N/A"}},{"$f":"+Allocator!I133","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AH143","v":{"$error":"#N/A"}},{"$f":"+Allocator!J133","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AJ143","v":{"$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,"Subtotal",null,null,null,{"$f":"SUM(AE142:AE143)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AG142:AG143)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AI142:AI143)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AK142:AK143)","v":{"$error":"#N/A"}}]

{"sheet":"FA5_FS3_SC1","index":37,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$G$10&\" PRODUCTION 5 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 5 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$G$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",5,{"$f":"C9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":5000000},{"$f":"+C10","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,{"$f":"+S10","v":5000000},5000000,5000000,5000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":5000000},{"$f":"+C12","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$G$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+IF('Data Entry Needs'!$G$10=\"biodiesel\",'Data Entry Needs'!$G$58,'Data Entry Needs'!$G$59)","v":0},{"$f":"+C14*(100%+D17)","v":0},{"$f":"+D14*(100%+E17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS3!$AA$142=\"\",\"\",\"Price of \"&COST_FS3!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS3!$AA$142=\"\",0,COST_FS3!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS3!$AA$143=\"\",\"\",\"Price of \"&COST_FS3!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS3!$AA$143=\"\",0,COST_FS3!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$G$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":0},{"$f":"+D12*D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"By-products revenue",{"$f":"+COST_FS3!$AD$142*C15+COST_FS3!$AD$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*D15+COST_FS3!$AD$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*E15+COST_FS3!$AD$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*F15+COST_FS3!$AD$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*G15+COST_FS3!$AD$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*H15+COST_FS3!$AD$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*I15+COST_FS3!$AD$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*J15+COST_FS3!$AD$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*K15+COST_FS3!$AD$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*L15+COST_FS3!$AD$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*M15+COST_FS3!$AD$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*N15+COST_FS3!$AD$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*O15+COST_FS3!$AD$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*P15+COST_FS3!$AD$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*Q15+COST_FS3!$AD$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*R15+COST_FS3!$AD$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*S15+COST_FS3!$AD$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*T15+COST_FS3!$AD$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*U15+COST_FS3!$AD$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*V15+COST_FS3!$AD$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*W15+COST_FS3!$AD$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS3!$F74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS3!$F75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS3!$F76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS3!$G$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS3!$G$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS3!$G$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS3!$G$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS3!$G$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS3!$G$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS3!$G$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS3!G90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS3!G91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$69","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA5_FS3_SC2","index":38,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$G$10&\" PRODUCTION 5 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 5 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$G$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",5,{"$f":"C9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":5000000},{"$f":"+C10","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,{"$f":"+S10","v":5000000},5000000,5000000,5000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":5000000},{"$f":"+C12","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$G$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$G$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS3!$AA$142=\"\",\"\",\"Price of \"&COST_FS3!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS3!$AA$142=\"\",0,COST_FS3!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS3!$AA$143=\"\",\"\",\"Price of \"&COST_FS3!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS3!$AA$143=\"\",0,COST_FS3!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$G$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS3!$AD$142*C15+COST_FS3!$AD$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*D15+COST_FS3!$AD$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*E15+COST_FS3!$AD$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*F15+COST_FS3!$AD$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*G15+COST_FS3!$AD$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*H15+COST_FS3!$AD$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*I15+COST_FS3!$AD$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*J15+COST_FS3!$AD$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*K15+COST_FS3!$AD$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*L15+COST_FS3!$AD$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*M15+COST_FS3!$AD$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*N15+COST_FS3!$AD$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*O15+COST_FS3!$AD$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*P15+COST_FS3!$AD$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*Q15+COST_FS3!$AD$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*R15+COST_FS3!$AD$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*S15+COST_FS3!$AD$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*T15+COST_FS3!$AD$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*U15+COST_FS3!$AD$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*V15+COST_FS3!$AD$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*W15+COST_FS3!$AD$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS3!$F74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS3!$F75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS3!$F76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS3!$G$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS3!$G$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS3!$G$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS3!$G$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS3!$G$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS3!$G$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS3!$G$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS3!G90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS3!G91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$69","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the Cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA5_FS3_SC3","index":39,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$G$10&\" PRODUCTION 5 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 5 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$G$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",5,{"$f":"C9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":5000000},{"$f":"+C10","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,{"$f":"+S10","v":5000000},5000000,5000000,5000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":5000000},{"$f":"+C12","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$G$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$G$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS3!$AA$142=\"\",\"\",\"Price of \"&COST_FS3!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS3!$AA$142=\"\",0,COST_FS3!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS3!$AA$143=\"\",\"\",\"Price of \"&COST_FS3!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS3!$AA$143=\"\",0,COST_FS3!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$G$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS3!$AD$142*C15+COST_FS3!$AD$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*D15+COST_FS3!$AD$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*E15+COST_FS3!$AD$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*F15+COST_FS3!$AD$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*G15+COST_FS3!$AD$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*H15+COST_FS3!$AD$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*I15+COST_FS3!$AD$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*J15+COST_FS3!$AD$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*K15+COST_FS3!$AD$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*L15+COST_FS3!$AD$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*M15+COST_FS3!$AD$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*N15+COST_FS3!$AD$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*O15+COST_FS3!$AD$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*P15+COST_FS3!$AD$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*Q15+COST_FS3!$AD$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*R15+COST_FS3!$AD$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*S15+COST_FS3!$AD$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*T15+COST_FS3!$AD$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*U15+COST_FS3!$AD$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*V15+COST_FS3!$AD$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AD$142*W15+COST_FS3!$AD$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost of biodiesel production system"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS3!$F74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS3!$F75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS3!$F76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS3!$G$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS3!$G$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS3!$G$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS3!$G$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS3!$G$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS3!$G$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS3!$G$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS3!G90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS3!G91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$69","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA25_FS3_SC1","index":40,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$G$10&\" PRODUCTION 25 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 25 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$G$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",25,{"$f":"C9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":25000000},{"$f":"+C10","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,{"$f":"+S10","v":25000000},25000000,25000000,25000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":25000000},{"$f":"+C12","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$G$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$G$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS3!$AA$142=\"\",\"\",\"Price of \"&COST_FS3!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS3!$AA$142=\"\",0,COST_FS3!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS3!$AA$143=\"\",\"\",\"Price of \"&COST_FS3!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS3!$AA$143=\"\",0,COST_FS3!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$G$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS3!$AF$142*C15+COST_FS3!$AF$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*D15+COST_FS3!$AF$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*E15+COST_FS3!$AF$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*F15+COST_FS3!$AF$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*G15+COST_FS3!$AF$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*H15+COST_FS3!$AF$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*I15+COST_FS3!$AF$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*J15+COST_FS3!$AF$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*K15+COST_FS3!$AF$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*L15+COST_FS3!$AF$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*M15+COST_FS3!$AF$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*N15+COST_FS3!$AF$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*O15+COST_FS3!$AF$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*P15+COST_FS3!$AF$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*Q15+COST_FS3!$AF$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*R15+COST_FS3!$AF$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*S15+COST_FS3!$AF$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*T15+COST_FS3!$AF$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*U15+COST_FS3!$AF$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*V15+COST_FS3!$AF$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*W15+COST_FS3!$AF$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS3!$H74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS3!$H75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS3!$H76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS3!$I$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS3!$I$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS3!$I$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS3!$I$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS3!$I$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS3!$I$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS3!$I$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS3!$I$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS3!$I$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$70","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA25_FS3_SC2","index":41,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$G$10&\" PRODUCTION 25 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 25 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$G$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",25,{"$f":"C9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":25000000},{"$f":"+C10","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,{"$f":"+S10","v":25000000},25000000,25000000,25000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":25000000},{"$f":"+C12","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$G$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$G$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS3!$AA$142=\"\",\"\",\"Price of \"&COST_FS3!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS3!$AA$142=\"\",0,COST_FS3!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS3!$AA$143=\"\",\"\",\"Price of \"&COST_FS3!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS3!$AA$143=\"\",0,COST_FS3!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$G$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS3!$AF$142*C15+COST_FS3!$AF$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*D15+COST_FS3!$AF$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*E15+COST_FS3!$AF$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*F15+COST_FS3!$AF$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*G15+COST_FS3!$AF$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*H15+COST_FS3!$AF$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*I15+COST_FS3!$AF$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*J15+COST_FS3!$AF$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*K15+COST_FS3!$AF$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*L15+COST_FS3!$AF$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*M15+COST_FS3!$AF$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*N15+COST_FS3!$AF$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*O15+COST_FS3!$AF$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*P15+COST_FS3!$AF$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*Q15+COST_FS3!$AF$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*R15+COST_FS3!$AF$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*S15+COST_FS3!$AF$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*T15+COST_FS3!$AF$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*U15+COST_FS3!$AF$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*V15+COST_FS3!$AF$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*W15+COST_FS3!$AF$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS3!$H74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS3!$H75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS3!$H76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS3!$I$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS3!$I$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS3!$I$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS3!$I$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS3!$I$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS3!$I$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS3!$I$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS3!$I$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS3!$I$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$70","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA25_FS3_SC3","index":42,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$G$10&\" PRODUCTION 25 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 25 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$G$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",25,{"$f":"C9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":25000000},{"$f":"+C10","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,{"$f":"+S10","v":25000000},25000000,25000000,25000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":25000000},{"$f":"+C12","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$G$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$G$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS3!$AA$142=\"\",\"\",\"Price of \"&COST_FS3!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS3!$AA$142=\"\",0,COST_FS3!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS3!$AA$143=\"\",\"\",\"Price of \"&COST_FS3!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS3!$AA$143=\"\",0,COST_FS3!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$G$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS3!$AF$142*C15+COST_FS3!$AF$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*D15+COST_FS3!$AF$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*E15+COST_FS3!$AF$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*F15+COST_FS3!$AF$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*G15+COST_FS3!$AF$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*H15+COST_FS3!$AF$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*I15+COST_FS3!$AF$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*J15+COST_FS3!$AF$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*K15+COST_FS3!$AF$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*L15+COST_FS3!$AF$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*M15+COST_FS3!$AF$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*N15+COST_FS3!$AF$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*O15+COST_FS3!$AF$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*P15+COST_FS3!$AF$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*Q15+COST_FS3!$AF$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*R15+COST_FS3!$AF$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*S15+COST_FS3!$AF$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*T15+COST_FS3!$AF$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*U15+COST_FS3!$AF$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*V15+COST_FS3!$AF$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AF$142*W15+COST_FS3!$AF$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS3!$H74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS3!$H75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS3!$H76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS3!$I$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS3!$I$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS3!$I$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS3!$I$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS3!$I$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS3!$I$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS3!$I$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS3!$I$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS3!$I$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$70","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA50_FS3_SC1","index":43,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$G$10&\" PRODUCTION 50 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 50 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$G$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",50,{"$f":"C9","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":50000000},{"$f":"+C10","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,{"$f":"+S10","v":50000000},50000000,50000000,50000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":50000000},{"$f":"+C12","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$G$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$G$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS3!$AA$142=\"\",\"\",\"Price of \"&COST_FS3!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS3!$AA$142=\"\",0,COST_FS3!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS3!$AA$143=\"\",\"\",\"Price of \"&COST_FS3!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS3!$AA$143=\"\",0,COST_FS3!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$G$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS3!$AH$142*C15+COST_FS3!$AH$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*D15+COST_FS3!$AH$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*E15+COST_FS3!$AH$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*F15+COST_FS3!$AH$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*G15+COST_FS3!$AH$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*H15+COST_FS3!$AH$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*I15+COST_FS3!$AH$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*J15+COST_FS3!$AH$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*K15+COST_FS3!$AH$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*L15+COST_FS3!$AH$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*M15+COST_FS3!$AH$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*N15+COST_FS3!$AH$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*O15+COST_FS3!$AH$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*P15+COST_FS3!$AH$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*Q15+COST_FS3!$AH$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*R15+COST_FS3!$AH$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*S15+COST_FS3!$AH$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*T15+COST_FS3!$AH$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*U15+COST_FS3!$AH$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*V15+COST_FS3!$AH$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*W15+COST_FS3!$AH$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS3!$J74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS3!$J75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS3!$J76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS3!$K$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS3!$K$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS3!$K$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS3!$K$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS3!$K$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS3!$K$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS3!$K$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS3!$K$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS3!$K$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$71","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA50_FS3_SC2","index":44,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$G$10&\" PRODUCTION 50 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 50 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$G$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",50,{"$f":"C9","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":50000000},{"$f":"+C10","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,{"$f":"+S10","v":50000000},50000000,50000000,50000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales  to customers (litres per year)",{"$f":"+C10*(1-C11)","v":50000000},{"$f":"+C12","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$G$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$G$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS3!$AA$142=\"\",\"\",\"Price of \"&COST_FS3!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS3!$AA$142=\"\",0,COST_FS3!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS3!$AA$143=\"\",\"\",\"Price of \"&COST_FS3!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS3!$AA$143=\"\",0,COST_FS3!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$G$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS3!$AH$142*C15+COST_FS3!$AH$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*D15+COST_FS3!$AH$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*E15+COST_FS3!$AH$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*F15+COST_FS3!$AH$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*G15+COST_FS3!$AH$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*H15+COST_FS3!$AH$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*I15+COST_FS3!$AH$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*J15+COST_FS3!$AH$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*K15+COST_FS3!$AH$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*L15+COST_FS3!$AH$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*M15+COST_FS3!$AH$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*N15+COST_FS3!$AH$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*O15+COST_FS3!$AH$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*P15+COST_FS3!$AH$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*Q15+COST_FS3!$AH$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*R15+COST_FS3!$AH$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*S15+COST_FS3!$AH$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*T15+COST_FS3!$AH$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*U15+COST_FS3!$AH$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*V15+COST_FS3!$AH$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*W15+COST_FS3!$AH$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS3!$J74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS3!$J75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS3!$J76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS3!$K$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS3!$K$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS3!$K$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS3!$K$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS3!$K$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS3!$K$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS3!$K$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS3!$K$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS3!$K$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$71","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA50_FS3_SC3","index":45,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$G$10&\" PRODUCTION 50 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 50 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$G$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",50,{"$f":"C9","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":50000000},{"$f":"+C10","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,{"$f":"+S10","v":50000000},50000000,50000000,50000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales  to customers (litres per year)",{"$f":"+C10*(1-C11)","v":50000000},{"$f":"+C12","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$G$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$G$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS3!$AA$142=\"\",\"\",\"Price of \"&COST_FS3!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS3!$AA$142=\"\",0,COST_FS3!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS3!$AA$143=\"\",\"\",\"Price of \"&COST_FS3!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS3!$AA$143=\"\",0,COST_FS3!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$G$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS3!$AH$142*C15+COST_FS3!$AH$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*D15+COST_FS3!$AH$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*E15+COST_FS3!$AH$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*F15+COST_FS3!$AH$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*G15+COST_FS3!$AH$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*H15+COST_FS3!$AH$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*I15+COST_FS3!$AH$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*J15+COST_FS3!$AH$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*K15+COST_FS3!$AH$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*L15+COST_FS3!$AH$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*M15+COST_FS3!$AH$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*N15+COST_FS3!$AH$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*O15+COST_FS3!$AH$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*P15+COST_FS3!$AH$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*Q15+COST_FS3!$AH$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*R15+COST_FS3!$AH$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*S15+COST_FS3!$AH$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*T15+COST_FS3!$AH$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*U15+COST_FS3!$AH$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*V15+COST_FS3!$AH$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AH$142*W15+COST_FS3!$AH$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS3!$J74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS3!$J75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS3!$J76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS3!$K$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS3!$K$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS3!$K$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS3!$K$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS3!$K$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS3!$K$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS3!$K$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS3!$K$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS3!$K$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$71","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA100_FS3_SC1","index":46,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$G$10&\" PRODUCTION 100 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 100 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$G$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",100,{"$f":"C9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":100000000},{"$f":"+C10","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,{"$f":"+S10","v":100000000},100000000,100000000,100000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales  to customers (litres per year)",{"$f":"+C10*(1-C11)","v":100000000},{"$f":"+C12","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$G$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$G$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS3!$AA$142=\"\",\"\",\"Price of \"&COST_FS3!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS3!$AA$142=\"\",0,COST_FS3!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS3!$AA$143=\"\",\"\",\"Price of \"&COST_FS3!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS3!$AA$143=\"\",0,COST_FS3!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$G$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS3!$AJ$142*C15+COST_FS3!$AJ$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*D15+COST_FS3!$AJ$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*E15+COST_FS3!$AJ$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*F15+COST_FS3!$AJ$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*G15+COST_FS3!$AJ$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*H15+COST_FS3!$AJ$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*I15+COST_FS3!$AJ$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*J15+COST_FS3!$AJ$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*K15+COST_FS3!$AJ$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*L15+COST_FS3!$AJ$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*M15+COST_FS3!$AJ$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*N15+COST_FS3!$AJ$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*O15+COST_FS3!$AJ$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*P15+COST_FS3!$AJ$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*Q15+COST_FS3!$AJ$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*R15+COST_FS3!$AJ$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*S15+COST_FS3!$AJ$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*T15+COST_FS3!$AJ$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*U15+COST_FS3!$AJ$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*V15+COST_FS3!$AJ$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*W15+COST_FS3!$AJ$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS3!$L74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS3!$L75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS3!$L76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS3!$M$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS3!$M$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS3!$M$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS3!$M$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS3!$M$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS3!$M$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS3!$M$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS3!$M$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS3!$M$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$72","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA100_FS3_SC2","index":47,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$G$10&\" PRODUCTION 100 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 100 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$G$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",100,{"$f":"C9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":100000000},{"$f":"+C10","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,{"$f":"+S10","v":100000000},100000000,100000000,100000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales  to customers (litres per year)",{"$f":"+C10*(1-C11)","v":100000000},{"$f":"+C12","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$G$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$G$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS3!$AA$142=\"\",\"\",\"Price of \"&COST_FS3!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS3!$AA$142=\"\",0,COST_FS3!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS3!$AA$143=\"\",\"\",\"Price of \"&COST_FS3!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS3!$AA$143=\"\",0,COST_FS3!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$G$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS3!$AJ$142*C15+COST_FS3!$AJ$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*D15+COST_FS3!$AJ$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*E15+COST_FS3!$AJ$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*F15+COST_FS3!$AJ$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*G15+COST_FS3!$AJ$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*H15+COST_FS3!$AJ$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*I15+COST_FS3!$AJ$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*J15+COST_FS3!$AJ$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*K15+COST_FS3!$AJ$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*L15+COST_FS3!$AJ$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*M15+COST_FS3!$AJ$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*N15+COST_FS3!$AJ$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*O15+COST_FS3!$AJ$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*P15+COST_FS3!$AJ$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*Q15+COST_FS3!$AJ$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*R15+COST_FS3!$AJ$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*S15+COST_FS3!$AJ$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*T15+COST_FS3!$AJ$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*U15+COST_FS3!$AJ$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*V15+COST_FS3!$AJ$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*W15+COST_FS3!$AJ$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS3!$L74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS3!$L75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS3!$L76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS3!$M$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS3!$M$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS3!$M$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS3!$M$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS3!$M$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS3!$M$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS3!$M$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS3!$M$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS3!$M$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$72","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA100_FS3_SC3","index":48,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$G$10&\" PRODUCTION 100 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 100 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$G$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",100,{"$f":"C9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":100000000},{"$f":"+C10","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,{"$f":"+S10","v":100000000},100000000,100000000,100000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales  to customers (litres per year)",{"$f":"+C10*(1-C11)","v":100000000},{"$f":"+C12","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$G$10&\" (USD/litres)\"","v":"Price of Please Select (USD/litres)"},{"$f":"+VLOOKUP('Data Entry Needs'!$G$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS3!$AA$142=\"\",\"\",\"Price of \"&COST_FS3!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS3!$AA$142=\"\",0,COST_FS3!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS3!$AA$143=\"\",\"\",\"Price of \"&COST_FS3!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS3!$AA$143=\"\",0,COST_FS3!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$G$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS3!$AJ$142*C15+COST_FS3!$AJ$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*D15+COST_FS3!$AJ$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*E15+COST_FS3!$AJ$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*F15+COST_FS3!$AJ$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*G15+COST_FS3!$AJ$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*H15+COST_FS3!$AJ$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*I15+COST_FS3!$AJ$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*J15+COST_FS3!$AJ$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*K15+COST_FS3!$AJ$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*L15+COST_FS3!$AJ$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*M15+COST_FS3!$AJ$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*N15+COST_FS3!$AJ$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*O15+COST_FS3!$AJ$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*P15+COST_FS3!$AJ$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*Q15+COST_FS3!$AJ$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*R15+COST_FS3!$AJ$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*S15+COST_FS3!$AJ$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*T15+COST_FS3!$AJ$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*U15+COST_FS3!$AJ$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*V15+COST_FS3!$AJ$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS3!$AJ$142*W15+COST_FS3!$AJ$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS3!$L74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS3!$L75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS3!$L76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS3!$M$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS3!$M$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS3!$M$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS3!$M$70","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS3!$M$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS3!$M$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS3!$M$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS3!$M$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS3!$M$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$72","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"COST_FS4","index":49,"n_rows":144,"n_cols":38,"rows_kept":144,"cut":false,"hidden":false,"merged":[[33,5,33,6],[33,7,33,8],[33,9,33,10],[33,11,33,12],[2,2,2,12],[22,2,22,12],[24,2,26,2],[24,5,26,6],[24,9,26,10],[27,5,27,6],[27,9,27,10],[28,5,28,6],[28,9,28,10],[32,5,32,12],[5,3,5,5],[39,2,40,2],[39,3,40,3],[45,2,46,2],[45,3,46,3],[52,2,53,2],[52,3,53,3],[138,29,138,31],[58,2,59,2],[58,3,59,3],[65,2,66,2],[65,3,66,3],[71,2,72,2],[71,3,72,3],[81,2,82,2],[81,3,82,3],[87,2,88,2],[87,3,88,3],[87,4,88,4]]}
[]
[]
[null,null,{"$f":"+UPPER(\" Processing costs for \"&'Data Entry Needs'!$H$10&\" Production from \"&'Data Entry Needs'!$H$11)","v":" PROCESSING COSTS FOR PLEASE SELECT PRODUCTION FROM  "}]
[]
[]
[null,null,"Use white cells to input data","Grey cells are used for calculations"]
[null,null,"Summary of Feedstock and Storage",null,null,"Financial Parameters",null,null,null,"Investment Cost Update"]
[]
[null,null,"Feedstock available (t/year)",{"$f":"+'Data Entry Needs'!$H$12","v":0},null,"Discount rate (%)",null,{"$f":"+'Data Entry Needs'!D64","v":0},null,{"$f":"+'Data Entry Needs'!$F$65","v":"Plant Cost Index during 6/2018"},null,{"$f":"+'Data Entry Needs'!$H$65","v":0}]
[null,null,{"$f":"+IF('Data Entry Needs'!$E$10=\"biodiesel\",'Data Entry Needs'!$C$41,'Data Entry Needs'!$C$42)&\" (USD/l)\"","v":"Ethanol storage cost (USD/l)"},{"$f":"+IF('Data Entry Needs'!$H$10=\"biodiesel\",'Data Entry Needs'!$D$41,'Data Entry Needs'!$D$42)","v":0},null,"Loan interest rate (%)",null,{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,null,{"$f":"+IF('Data Entry Needs'!$H$10=\"biodiesel\",'Data Entry Needs'!$F$41,'Data Entry Needs'!$F$42)","v":"Storage rate of ethanol"},{"$f":"+IF('Data Entry Needs'!$V$157,'Data Entry Needs'!$H$41,'Data Entry Needs'!$H$42)","v":0},null,"Loan term (years)",null,{"$f":"+'Data Entry Needs'!D66","v":0}]
[null,null,"Feedstock storage cost (USD/t)",{"$f":"+'Data Entry Needs'!$H$15","v":0}]
[]
[]
[]
[null,null,"Transport Distance of Feedstock",null,"Transport Quantity"]
[null,null,"Distance SIZE 1 (5 ML) (km)",null,"Size 1 (t/year)",null,{"$f":"+$F$42","v":{"$error":"#N/A"}}]
[null,null,"Distance SIZE 2 (25 ML) (km)",null,"Size 2 (t/year)",null,{"$f":"+$H$42","v":{"$error":"#N/A"}}]
[null,null,"Distance SIZE 3 (50 ML) (km)",null,"Size 3 (t/year)",null,{"$f":"+$J$42","v":{"$error":"#N/A"}}]
[null,null,"Distance SIZE 4 (100 ML) (km)",null,"Size 4 (t/year)",null,{"$f":"+$L$42","v":{"$error":"#N/A"}}]
[]
[null,null,"Feedstock Production Schemes"]
[null,null,"PLEASE INCLUDE AT LEAST ONE SCENARIO TO OBTAIN RESULTS"]
[null,null,"Scenario 1: Own Production",null,null,"Scenario 2: Mixed",null,null,null,"Scenario 3: Outgrowers"]
[null,null,{"$f":"+\"Description: 100% of \"&'Data Entry Needs'!$H$11&\" feedstock produced directly by processing plant.\"","v":"Description: 100% of   feedstock produced directly by processing plant."},null,null,{"$f":"+\"Description: \"&$AC$127&\"% of \"&'Data Entry Needs'!$H$11&\" feedstock produced directly by processing plant, and \"&(100-$AC$127)&\"% provided by outgrowers at market price.\"","v":"Description: 60% of   feedstock produced directly by processing plant, and 40% provided by outgrowers at market price."},null,null,null,{"$f":"+\"Description: 100% of \"&'Data Entry Needs'!$H$11&\" feedstock is provided by outgrowers at market price.\"","v":"Description: 100% of   feedstock is provided by outgrowers at market price."}]
[]
[]
[null,null,"Feedstock Price = 100%*Production Cost",null,null,{"$f":"\"Feedstock Price = \"&$AC$127&\"%*Production Cost + \"&(100-$AC$127)&\"%*Market Price\"","v":"Feedstock Price = 60%*Production Cost + 40%*Market Price"},null,null,null,"Feedstock Price = 100%*Market Price","Feedstock Price = 100%*Production Cost"]
[null,null,{"$f":"+'Data Entry Needs'!$H$13","v":0},null,null,{"$f":"'Data Entry Needs'!$H$14*COST_FS4!$AB$128+'Data Entry Needs'!$H$13*COST_FS4!$AB$127","v":0},null,null,null,{"$f":"'Data Entry Needs'!$H$14","v":0}]
[]
[null,null,"Production Cost Details"]
[]
[null,null,null,null,null,"Capacities (Million litres per year)"]
[null,null,null,null,null,5,null,25,null,50,null,100]
[null,null,null,null,null,"Operating hours per year",8000,"Operating hours per year",8000,"Operating hours per year",8000,"Operating hours per year",8000]
[null,null,"Scenario 1: Own Production"]
[null,null,"Scenario 2: Mixed"]
[null,null,"Scenario 3: Outgrowers"]
[]
[null,null,"Feedstock","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,{"$f":"+'Data Entry Needs'!$H$11&\" Scenario 1\"","v":"  Scenario 1"},"t",{"$f":"+$C$29","v":0},{"$f":"+Allocator!$C$13","v":{"$error":"#N/A"}},{"$f":"+F42*E42","v":{"$error":"#N/A"}},{"$f":"+Allocator!$D$13","v":{"$error":"#N/A"}},{"$f":"+H42*$E42","v":{"$error":"#N/A"}},{"$f":"+Allocator!$E$13","v":{"$error":"#N/A"}},{"$f":"+J42*$E42","v":{"$error":"#N/A"}},{"$f":"+Allocator!$F$13","v":{"$error":"#N/A"}},{"$f":"+L42*$E42","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+'Data Entry Needs'!$H$11&\" Scenario 2\"","v":"  Scenario 2"},"t",{"$f":"+$F$29","v":0},{"$f":"+Allocator!$C$13","v":{"$error":"#N/A"}},{"$f":"+F43*E43","v":{"$error":"#N/A"}},{"$f":"+Allocator!$D$13","v":{"$error":"#N/A"}},{"$f":"+H43*$E43","v":{"$error":"#N/A"}},{"$f":"+Allocator!$E$13","v":{"$error":"#N/A"}},{"$f":"+J43*$E43","v":{"$error":"#N/A"}},{"$f":"+Allocator!$F$13","v":{"$error":"#N/A"}},{"$f":"+L43*$E43","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+'Data Entry Needs'!$H$11&\" Scenario 3\"","v":"  Scenario 3"},"t",{"$f":"+J29","v":0},{"$f":"+Allocator!$C$13","v":{"$error":"#N/A"}},{"$f":"+F44*E44","v":{"$error":"#N/A"}},{"$f":"+Allocator!$D$13","v":{"$error":"#N/A"}},{"$f":"+H44*$E44","v":{"$error":"#N/A"}},{"$f":"+Allocator!$E$13","v":{"$error":"#N/A"}},{"$f":"+J44*$E44","v":{"$error":"#N/A"}},{"$f":"+Allocator!$F$13","v":{"$error":"#N/A"}},{"$f":"+L44*$E44","v":{"$error":"#N/A"}}]
[]
[null,null,"Other chemical inputs","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,{"$f":"+Allocator!F137","v":""},{"$f":"IFERROR(VLOOKUP($C48,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C48,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G137","v":{"$error":"#N/A"}},{"$f":"+F48*E48","v":{"$error":"#N/A"}},{"$f":"+Allocator!$H137","v":{"$error":"#N/A"}},{"$f":"+H48*$E48","v":{"$error":"#N/A"}},{"$f":"+Allocator!$I137","v":{"$error":"#N/A"}},{"$f":"+J48*$E48","v":{"$error":"#N/A"}},{"$f":"+Allocator!$J137","v":{"$error":"#N/A"}},{"$f":"+L48*$E48","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+Allocator!F138","v":""},{"$f":"IFERROR(VLOOKUP($C49,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C49,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G138","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H138","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I138","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J138","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"+Allocator!F139","v":""},{"$f":"IFERROR(VLOOKUP($C50,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C50,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I139","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J139","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"+Allocator!F140","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($C51,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C51,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G140","v":{"$error":"#N/A"}},{"$f":"+F51*E51","v":{"$error":"#N/A"}},{"$f":"+Allocator!$H140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J140","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"+Allocator!F141","v":""},{"$f":"IFERROR(VLOOKUP($C52,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C52,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!$G141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J141","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,"Energy inputs","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,{"$f":"+Allocator!F142","v":""},{"$f":"IFERROR(VLOOKUP($C55,Allocator!$C$75:$J$96,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C55,Allocator!$C$75:$J$96,8,FALSE),0)","v":0},{"$f":"+Allocator!$G142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J142","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"+Allocator!F143","v":""},{"$f":"IFERROR(VLOOKUP($C56,Allocator!$C$75:$J$96,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C56,Allocator!$C$75:$J$96,8,FALSE),0)","v":0},{"$f":"+Allocator!$G143","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$H143","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$I143","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+Allocator!$J143","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G48:G56)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I48:I56)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K48:K56)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M48:M56)","v":{"$error":"#N/A"}}]
[]
[null,null,"Labour and miscellaneous costs","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD/hour)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,"Unskilled worker","# Employee",{"$f":"+'Data Entry Needs'!$D$32","v":0},{"$f":"+IF((F34/3.785)<6,6,ROUND(F34/3.785,0))*3","v":18},{"$f":"+E61*F61*8000","v":0},{"$f":"+IF((H34/3.785)<6,6,ROUND(H34/3.785,0))*3","v":21},{"$f":"+$E61*H61*8000","v":0},{"$f":"+IF((J34/3.785)<6,6,ROUND(J34/3.785,0))*3","v":39},{"$f":"+$E61*J61*8000","v":0},{"$f":"+IF((L34/3.785)<6,6,ROUND(L34/3.785,0))*3","v":78},{"$f":"+$E61*L61*8000","v":0}]
[null,null,"Skilled worker","# Employee",{"$f":"+'Data Entry Needs'!$D$33","v":0},{"$f":"+ROUND(F61/4,0)","v":5},{"$f":"+E62*F62*8000","v":0},{"$f":"+ROUND(H61/4,0)","v":5},{"$f":"+$E62*H62*8000","v":0},{"$f":"+ROUND(J61/4,0)","v":10},{"$f":"+$E62*J62*8000","v":0},{"$f":"+ROUND(L61/4,0)","v":20},{"$f":"+$E62*L62*8000","v":0}]
[null,null,"Miscellaneous costs",null,null,{"$f":"+'Data Entry Needs'!$D$34","v":0},{"$f":"+F63*SUM(G61:G62)","v":0},{"$f":"+$F$63","v":0},{"$f":"+H63*SUM(I61:I62)","v":0},{"$f":"+H63","v":0},{"$f":"+J63*SUM(K61:K62)","v":0},{"$f":"+J63","v":0},{"$f":"+L63*SUM(M61:M62)","v":0}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G61:G63)","v":0},null,{"$f":"SUM(I61:I63)","v":0},null,{"$f":"SUM(K61:K63)","v":0},null,{"$f":"SUM(M61:M63)","v":0}]
[]
[null,null,"Transportation","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,"(USD/t/unit)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,"Feedstock (farm to plant)","km",{"$f":"+'Data Entry Needs'!$D$37","v":0},{"$f":"+$D$17","v":0},{"$f":"+$E$68*F68*$G$17","v":{"$error":"#N/A"}},{"$f":"+$D$18","v":0},{"$f":"+$E$68*H68*$G$18","v":{"$error":"#N/A"}},{"$f":"+$D$19","v":0},{"$f":"+$E$68*J68*$G$19","v":{"$error":"#N/A"}},{"$f":"$D$20","v":0},{"$f":"+$E$68*L68*$G$20","v":{"$error":"#N/A"}}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G68:G68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I68:I68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K68:K68)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M68:M68)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,"Investment","Unit","Years","Total","Depreciation","Total","Depreciation","Total","Depreciation","Total","Depreciation"]
[null,null,"Investment",null,null,"(USD)","(USD/year)","(USD)","(USD/year)","(USD)","(USD/year)","(USD)","(USD/year)"]
[null,null,"Equipment","USD",20,{"$f":"+Allocator!$L137*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+F74/$E74","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$M137*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+H74/$E74","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$N137*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+J74/$E74","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$O137*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+L74/$E74","v":{"$error":"#VALUE!"}}]
[null,null,"Buildings","USD",{"$f":"+E74/2","v":10},{"$f":"+Allocator!$L138*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+F75/$E75","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$M138*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+H75/$E75","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$N138*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+Allocator!$O138*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+L75/$E75","v":{"$error":"#VALUE!"}}]
[null,null,"Installation charges","USD",{"$f":"+E74/2","v":10},{"$f":"+Allocator!$L139*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+F76/$E76","v":{"$error":"#VALUE!"}},{"$f":"+Allocator!$M139*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+Allocator!$N139*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+Allocator!$O139*('Data Entry Needs'!$H$65/142.7)","v":{"$error":"#VALUE!"}},{"$f":"+L76/$E76","v":{"$error":"#VALUE!"}}]
[null,null,"Total Investments",null,null,{"$f":"SUM(F74:F76)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(H74:H76)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(J74:J76)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(L74:L76)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"Total Depreciation",{"$f":"SUM(G74:G77)","v":{"$error":"#VALUE!"}},"Total Depreciation",{"$f":"SUM(I74:I77)","v":{"$error":"#VALUE!"}},"Total Depreciation",{"$f":"SUM(K74:K77)","v":{"$error":"#VALUE!"}},"Total Depreciation",{"$f":"SUM(M74:M77)","v":{"$error":"#VALUE!"}}]
[null,null,"Maintenance cost",null,{"$f":"+'Data Entry Needs'!$D$45","v":0},null,{"$f":"+$E$79*G78","v":{"$error":"#VALUE!"}},null,{"$f":"+E79*$I$78","v":{"$error":"#VALUE!"}},null,{"$f":"+$E$79*K78","v":{"$error":"#VALUE!"}},null,{"$f":"+$E$79*M78","v":{"$error":"#VALUE!"}}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G78:G79)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I78:I79)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K78:K79)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(M78:M79)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Storage","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,"(%)","(USD)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,"Feedstock (biomass)","t",{"$f":"+$D$12","v":0},{"$f":"+STORAGE_FS4!$F$38","v":{"$error":"#N/A"}},{"$f":"+F84*$E$84","v":{"$error":"#N/A"}},{"$f":"+STORAGE_FS4!$I$38","v":{"$error":"#N/A"}},{"$f":"+H84*$E$84","v":{"$error":"#N/A"}},{"$f":"+STORAGE_FS4!$L$38","v":{"$error":"#N/A"}},{"$f":"+J84*$E$84","v":{"$error":"#N/A"}},{"$f":"+STORAGE_FS4!$O$38","v":{"$error":"#N/A"}},{"$f":"+L84*$E$84","v":{"$error":"#N/A"}}]
[null,null,{"$f":"+'Data Entry Needs'!$H$10&\" product\"","v":"Please Select product"},"litre",{"$f":"+$D$10","v":0},{"$f":"5000000*$D$11","v":0},{"$f":"+$E$85*F85","v":0},{"$f":"25000000*$D$11","v":0},{"$f":"+$E$85*H85","v":0},{"$f":"50000000*$D$11","v":0},{"$f":"+$E$85*J85","v":0},{"$f":"100000000*$D$11","v":0},{"$f":"+$E$85*L85","v":0}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G84:G85)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I84:I85)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K84:K85)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M84:M85)","v":{"$error":"#N/A"}}]
[]
[null,null,"Other costs","Unit","Rate (%)",null,"Total",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,"(USD/year)",null,"(USD/year)",null,"(USD/year)",null,"(USD/year)"]
[null,null,"Plant overhead","USD",{"$f":"+'Data Entry Needs'!$D$46","v":0},null,{"$f":"+(G61+G62+G79)*$E$90","v":{"$error":"#VALUE!"}},null,{"$f":"+(I61+I62+I79)*$E$90","v":{"$error":"#VALUE!"}},null,{"$f":"+(K61+K62+K79)*$E$90","v":{"$error":"#VALUE!"}},null,{"$f":"+(M61+M62+M79)*$E$90","v":{"$error":"#VALUE!"}}]
[null,null,"General and administrative","USD",{"$f":"+'Data Entry Needs'!$D$47","v":0},null,{"$f":"+(G57+G64+G90+G79)*$E$91","v":{"$error":"#N/A"}},null,{"$f":"+(I57+I64+I90+I79)*$E$91","v":{"$error":"#N/A"}},null,{"$f":"+(K57+K64+K90+K79)*$E$91","v":{"$error":"#N/A"}},null,{"$f":"+(M57+M64+M90+M79)*$E$91","v":{"$error":"#N/A"}}]
[null,null,"Loan interest","USD",null,null,{"$f":"-FA5_FS4_SC1!$G$69","v":{"$error":"#VALUE!"}},null,{"$f":"-FA25_FS4_SC1!G69","v":{"$error":"#VALUE!"}},null,{"$f":"-FA50_FS4_SC1!$G$69","v":{"$error":"#VALUE!"}},null,{"$f":"-FA100_FS4_SC1!$G$69","v":{"$error":"#VALUE!"}}]
[null,null,"Subtotal",null,null,null,{"$f":"SUM(G90:G92)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I90:I92)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K90:K92)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(M90:M92)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Total Production Costs (USD/year)"]
[]
[null,null,null,null,null,"Total","Total","Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,"(USD/year)","(USD/l)","(USD/year)","(USD/l)","(USD/year)","(USD/l)","(USD/year)","(USD/l)"]
[null,null,"Scenario 1"]
[null,null,"Total operating costs",null,null,{"$f":"G42+G57+G64+G69","v":{"$error":"#N/A"}},{"$f":"+F100/5000000","v":{"$error":"#N/A"}},{"$f":"I42+I57+I64+I69","v":{"$error":"#N/A"}},{"$f":"+H100/25000000","v":{"$error":"#N/A"}},{"$f":"K42+K57+K64+K69","v":{"$error":"#N/A"}},{"$f":"+J100/50000000","v":{"$error":"#N/A"}},{"$f":"M42+M57+M64+M69","v":{"$error":"#N/A"}},{"$f":"+L100/100000000","v":{"$error":"#N/A"}}]
[null,null,"Total fixed costs",null,null,{"$f":"+$G$80+$G$86","v":{"$error":"#VALUE!"}},{"$f":"+F101/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$80+$I$86","v":{"$error":"#VALUE!"}},{"$f":"+H101/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$80+$K$86","v":{"$error":"#VALUE!"}},{"$f":"+J101/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$80+$M$86","v":{"$error":"#VALUE!"}},{"$f":"+L101/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total other costs",null,null,{"$f":"+$G$93","v":{"$error":"#VALUE!"}},{"$f":"+F102/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$93","v":{"$error":"#VALUE!"}},{"$f":"+H102/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$93","v":{"$error":"#VALUE!"}},{"$f":"+J102/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$93","v":{"$error":"#VALUE!"}},{"$f":"+L102/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total production costs scenario 1 (USD/year)",null,null,{"$f":"SUM(F100:F102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(H100:H102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J100:J102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L100:L102)","v":{"$error":"#N/A"}}]
[null,null,"Total production costs scenario 1 (USD/l)",null,null,null,{"$f":"SUM(G100:G102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I100:I102)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K100:K103)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M100:M103)","v":{"$error":"#N/A"}}]
[]
[null,null,"Scenario 2"]
[null,null,"Total operating costs",null,null,{"$f":"+G43+G57+G64+G69","v":{"$error":"#N/A"}},{"$f":"+F107/5000000","v":{"$error":"#N/A"}},{"$f":"I43+I57+I64+I69","v":{"$error":"#N/A"}},{"$f":"+H107/25000000","v":{"$error":"#N/A"}},{"$f":"K43+K57+K64+K69","v":{"$error":"#N/A"}},{"$f":"+J107/50000000","v":{"$error":"#N/A"}},{"$f":"M43+M57+M64+M69","v":{"$error":"#N/A"}},{"$f":"+L107/100000000","v":{"$error":"#N/A"}}]
[null,null,"Total fixed costs",null,null,{"$f":"+$G$80+$G$86","v":{"$error":"#VALUE!"}},{"$f":"+F108/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$80+$I$86","v":{"$error":"#VALUE!"}},{"$f":"+H108/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$80+$K$86","v":{"$error":"#VALUE!"}},{"$f":"+J108/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$80+$M$86","v":{"$error":"#VALUE!"}},{"$f":"+L108/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total other costs",null,null,{"$f":"+$G$93","v":{"$error":"#VALUE!"}},{"$f":"+F109/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$93","v":{"$error":"#VALUE!"}},{"$f":"+H109/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$93","v":{"$error":"#VALUE!"}},{"$f":"+J109/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$93","v":{"$error":"#VALUE!"}},{"$f":"+L109/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total production costs scenario 2 (USD/year)",null,null,{"$f":"SUM(F107:F109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(H107:H109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J107:J109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L107:L109)","v":{"$error":"#N/A"}}]
[null,null,"Total production costs scenario 2 (USD/l)",null,null,null,{"$f":"SUM(G107:G109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I107:I109)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K107:K110)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M107:M110)","v":{"$error":"#N/A"}}]
[]
[null,null,"Scenario 3"]
[null,null,"Total operating costs",null,null,{"$f":"+G44+G57+G64+G69","v":{"$error":"#N/A"}},{"$f":"+F114/5000000","v":{"$error":"#N/A"}},{"$f":"I44+I57+I64+I69","v":{"$error":"#N/A"}},{"$f":"+H114/25000000","v":{"$error":"#N/A"}},{"$f":"K44+K57+K64+K69","v":{"$error":"#N/A"}},{"$f":"+J114/50000000","v":{"$error":"#N/A"}},{"$f":"M44+M57+M64+M69","v":{"$error":"#N/A"}},{"$f":"+L114/100000000","v":{"$error":"#N/A"}}]
[null,null,"Total fixed costs",null,null,{"$f":"+$G$80+$G$86","v":{"$error":"#VALUE!"}},{"$f":"+F115/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$80+$I$86","v":{"$error":"#VALUE!"}},{"$f":"+H115/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$80+$K$86","v":{"$error":"#VALUE!"}},{"$f":"+J115/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$80+$M$86","v":{"$error":"#VALUE!"}},{"$f":"+L115/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total other costs",null,null,{"$f":"+$G$93","v":{"$error":"#VALUE!"}},{"$f":"+F116/5000000","v":{"$error":"#VALUE!"}},{"$f":"+$I$93","v":{"$error":"#VALUE!"}},{"$f":"+H116/25000000","v":{"$error":"#VALUE!"}},{"$f":"+$K$93","v":{"$error":"#VALUE!"}},{"$f":"+J116/50000000","v":{"$error":"#VALUE!"}},{"$f":"+$M$93","v":{"$error":"#VALUE!"}},{"$f":"+L116/100000000","v":{"$error":"#VALUE!"}}]
[null,null,"Total production costs scenario 3 (USD/year)",null,null,{"$f":"SUM(F114:F116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(H114:H116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J114:J116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L114:L116)","v":{"$error":"#N/A"}}]
[null,null,"Total production costs scenario 3 (USD/l)",null,null,null,{"$f":"SUM(G114:G116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I114:I116)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K114:K117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(M114:M117)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 1",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 2",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 3",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AL122:AL124)=0,FALSE,TRUE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sc2",null,null,"sc1",null,"sc3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factory (%)",{"$f":"+AC127/100","v":0.6},60,"Factory (%)",1,"Factory (%)",0,"yes",{"$f":"IF(#REF!=\"NO\",TRUE,FALSE)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outgrower (%)",{"$f":"1-AB127","v":0.4},null,"Outgrower (%)",0,"Outgrower (%)",1,"no"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacities (ML/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,25,50,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biofuel Production (L/day)",null,null,{"$f":"+AD132*1000000/(G35/24)","v":15000},{"$f":"+AE132*1000000/(I35/24)","v":75000},{"$f":"+AF132*1000000/(K35/24)","v":150000},{"$f":"+AG132*1000000/(M35/24)","v":300000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanker Truck Capacity (L)",{"$f":"+'Data Entry Needs'!$G$38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Tanker Trucks per day",null,null,{"$f":"+ROUNDUP(AD133/$AB$134,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(AE133/$AB$134,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(AF133/$AB$134,0)","v":{"$error":"#DIV/0!"}},{"$f":"+ROUNDUP(AG133/$AB$134,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biofuel Transportation Cost (USD/L/km)",null,null,{"$f":"+'Data Entry Needs'!$D$38","v":0},{"$f":"+'Data Entry Needs'!$D$38","v":0},{"$f":"+'Data Entry Needs'!$D$38","v":0},{"$f":"+'Data Entry Needs'!$D$38","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"By-products Revenue","Unit","Unit Price","Quantity ","Total","Quantity ","Total","Quantity ","Total","Quantity ","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(USD/t)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)","(Unit)","(USD/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Allocator!F144","v":""},{"$f":"IFERROR(VLOOKUP($AA142,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($AA142,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!G144","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AD142","v":{"$error":"#N/A"}},{"$f":"+Allocator!H144","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AF142","v":{"$error":"#N/A"}},{"$f":"+Allocator!I144","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AH142","v":{"$error":"#N/A"}},{"$f":"+Allocator!J144","v":{"$error":"#N/A"}},{"$f":"+$AC$142*AJ142","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Allocator!F145","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($AA143,Allocator!$C$75:$J$97,7,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($AA143,Allocator!$C$75:$J$97,8,FALSE),0)","v":0},{"$f":"+Allocator!G145","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AD143","v":{"$error":"#N/A"}},{"$f":"+Allocator!H145","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AF143","v":{"$error":"#N/A"}},{"$f":"+Allocator!I145","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AH143","v":{"$error":"#N/A"}},{"$f":"+Allocator!J145","v":{"$error":"#N/A"}},{"$f":"+$AC$143*AJ143","v":{"$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,"Subtotal",null,null,null,{"$f":"SUM(AE142:AE143)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AG142:AG143)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AI142:AI143)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AK142:AK143)","v":{"$error":"#N/A"}}]

{"sheet":"FA5_FS4_SC1","index":50,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$H$10&\" PRODUCTION 5 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 5 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$H$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",5,{"$f":"C9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":5000000},{"$f":"+C10","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,{"$f":"+S10","v":5000000},5000000,5000000,5000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":5000000},{"$f":"+C12","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$H$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$H$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS4!$AA$142=\"\",\"\",\"Price of \"&COST_FS4!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS4!$AA$142=\"\",0,COST_FS4!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS4!$AA$143=\"\",\"\",\"Price of \"&COST_FS4!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS4!$AA$143=\"\",0,COST_FS4!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$H$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS4!$AD$142*C15+COST_FS4!$AD$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*D15+COST_FS4!$AD$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*E15+COST_FS4!$AD$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*F15+COST_FS4!$AD$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*G15+COST_FS4!$AD$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*H15+COST_FS4!$AD$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*I15+COST_FS4!$AD$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*J15+COST_FS4!$AD$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*K15+COST_FS4!$AD$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*L15+COST_FS4!$AD$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*M15+COST_FS4!$AD$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*N15+COST_FS4!$AD$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*O15+COST_FS4!$AD$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*P15+COST_FS4!$AD$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*Q15+COST_FS4!$AD$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*R15+COST_FS4!$AD$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*S15+COST_FS4!$AD$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*T15+COST_FS4!$AD$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*U15+COST_FS4!$AD$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*V15+COST_FS4!$AD$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*W15+COST_FS4!$AD$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS4!$F74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS4!$F75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS4!$F76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS4!$G$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS4!$G$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS4!$G$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS4!$G$69","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS4!$G$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS4!$G$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS4!$G$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS4!G90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS4!G91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$69","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA5_FS4_SC2","index":51,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$H$10&\" PRODUCTION 5 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 5 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$H$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",5,{"$f":"C9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":5000000},{"$f":"+C10","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,{"$f":"+S10","v":5000000},5000000,5000000,5000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":5000000},{"$f":"+C12","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$H$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$H$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS4!$AA$142=\"\",\"\",\"Price of \"&COST_FS4!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS4!$AA$142=\"\",0,COST_FS4!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS4!$AA$143=\"\",\"\",\"Price of \"&COST_FS4!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS4!$AA$143=\"\",0,COST_FS4!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$H$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS4!$AD$142*C15+COST_FS4!$AD$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*D15+COST_FS4!$AD$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*E15+COST_FS4!$AD$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*F15+COST_FS4!$AD$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*G15+COST_FS4!$AD$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*H15+COST_FS4!$AD$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*I15+COST_FS4!$AD$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*J15+COST_FS4!$AD$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*K15+COST_FS4!$AD$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*L15+COST_FS4!$AD$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*M15+COST_FS4!$AD$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*N15+COST_FS4!$AD$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*O15+COST_FS4!$AD$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*P15+COST_FS4!$AD$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*Q15+COST_FS4!$AD$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*R15+COST_FS4!$AD$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*S15+COST_FS4!$AD$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*T15+COST_FS4!$AD$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*U15+COST_FS4!$AD$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*V15+COST_FS4!$AD$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*W15+COST_FS4!$AD$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS4!$F74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS4!$F75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS4!$F76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS4!$G$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS4!$G$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS4!$G$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS4!$G$69","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS4!$G$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS4!$G$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS4!$G$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS4!G90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS4!G91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$69","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA5_FS4_SC3","index":52,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$H$10&\" PRODUCTION 5 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 5 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$H$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",5,{"$f":"C9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":5000000},{"$f":"+C10","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,{"$f":"+S10","v":5000000},5000000,5000000,5000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":5000000},{"$f":"+C12","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$H$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$H$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS4!$AA$142=\"\",\"\",\"Price of \"&COST_FS4!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS4!$AA$142=\"\",0,COST_FS4!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS4!$AA$143=\"\",\"\",\"Price of \"&COST_FS4!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS4!$AA$143=\"\",0,COST_FS4!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$H$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS4!$AD$142*C15+COST_FS4!$AD$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*D15+COST_FS4!$AD$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*E15+COST_FS4!$AD$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*F15+COST_FS4!$AD$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*G15+COST_FS4!$AD$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*H15+COST_FS4!$AD$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*I15+COST_FS4!$AD$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*J15+COST_FS4!$AD$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*K15+COST_FS4!$AD$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*L15+COST_FS4!$AD$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*M15+COST_FS4!$AD$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*N15+COST_FS4!$AD$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*O15+COST_FS4!$AD$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*P15+COST_FS4!$AD$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*Q15+COST_FS4!$AD$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*R15+COST_FS4!$AD$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*S15+COST_FS4!$AD$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*T15+COST_FS4!$AD$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*U15+COST_FS4!$AD$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*V15+COST_FS4!$AD$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AD$142*W15+COST_FS4!$AD$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS4!$F74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS4!$F75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS4!$F76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS4!$G$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS4!$G$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS4!$G$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS4!$G$69","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS4!$G$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS4!$G$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS4!$G$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS4!G90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS4!G91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$69","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA25_FS4_SC1","index":53,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$H$10&\" PRODUCTION 25 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 25 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$H$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",25,{"$f":"C9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":25000000},{"$f":"+C10","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,{"$f":"+S10","v":25000000},25000000,25000000,25000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":25000000},{"$f":"+C12","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$H$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$H$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS4!$AA$142=\"\",\"\",\"Price of \"&COST_FS4!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS4!$AA$142=\"\",0,COST_FS4!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS4!$AA$143=\"\",\"\",\"Price of \"&COST_FS4!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS4!$AA$143=\"\",0,COST_FS4!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$H$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS4!$AF$142*C15+COST_FS4!$AF$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*D15+COST_FS4!$AF$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*E15+COST_FS4!$AF$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*F15+COST_FS4!$AF$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*G15+COST_FS4!$AF$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*H15+COST_FS4!$AF$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*I15+COST_FS4!$AF$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*J15+COST_FS4!$AF$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*K15+COST_FS4!$AF$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*L15+COST_FS4!$AF$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*M15+COST_FS4!$AF$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*N15+COST_FS4!$AF$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*O15+COST_FS4!$AF$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*P15+COST_FS4!$AF$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*Q15+COST_FS4!$AF$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*R15+COST_FS4!$AF$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*S15+COST_FS4!$AF$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*T15+COST_FS4!$AF$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*U15+COST_FS4!$AF$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*V15+COST_FS4!$AF$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*W15+COST_FS4!$AF$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS4!$H74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS4!$H75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS4!$H76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS4!$I$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS4!$I$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS4!$I$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS4!$I$69","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS4!$I$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS4!$I$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS4!$I$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS4!$I$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS4!$I$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$70","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA25_FS4_SC2","index":54,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$H$10&\" PRODUCTION 25 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 25 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$H$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",25,{"$f":"C9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":25000000},{"$f":"+C10","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,{"$f":"+S10","v":25000000},25000000,25000000,25000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":25000000},{"$f":"+C12","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$H$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$H$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS4!$AA$142=\"\",\"\",\"Price of \"&COST_FS4!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS4!$AA$142=\"\",0,COST_FS4!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS4!$AA$143=\"\",\"\",\"Price of \"&COST_FS4!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS4!$AA$143=\"\",0,COST_FS4!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$H$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS4!$AF$142*C15+COST_FS4!$AF$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*D15+COST_FS4!$AF$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*E15+COST_FS4!$AF$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*F15+COST_FS4!$AF$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*G15+COST_FS4!$AF$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*H15+COST_FS4!$AF$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*I15+COST_FS4!$AF$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*J15+COST_FS4!$AF$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*K15+COST_FS4!$AF$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*L15+COST_FS4!$AF$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*M15+COST_FS4!$AF$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*N15+COST_FS4!$AF$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*O15+COST_FS4!$AF$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*P15+COST_FS4!$AF$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*Q15+COST_FS4!$AF$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*R15+COST_FS4!$AF$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*S15+COST_FS4!$AF$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*T15+COST_FS4!$AF$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*U15+COST_FS4!$AF$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*V15+COST_FS4!$AF$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*W15+COST_FS4!$AF$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS4!$H74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS4!$H75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS4!$H76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS4!$I$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS4!$I$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS4!$I$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS4!$I$69","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS4!$I$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS4!$I$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS4!$I$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS4!$I$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS4!$I$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$70","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA25_FS4_SC3","index":55,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$H$10&\" PRODUCTION 25 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 25 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$H$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",25,{"$f":"C9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":25000000},{"$f":"+C10","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,{"$f":"+S10","v":25000000},25000000,25000000,25000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":25000000},{"$f":"+C12","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$H$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$H$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS4!$AA$142=\"\",\"\",\"Price of \"&COST_FS4!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS4!$AA$142=\"\",0,COST_FS4!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS4!$AA$143=\"\",\"\",\"Price of \"&COST_FS4!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS4!$AA$143=\"\",0,COST_FS4!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$H$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS4!$AF$142*C15+COST_FS4!$AF$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*D15+COST_FS4!$AF$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*E15+COST_FS4!$AF$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*F15+COST_FS4!$AF$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*G15+COST_FS4!$AF$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*H15+COST_FS4!$AF$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*I15+COST_FS4!$AF$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*J15+COST_FS4!$AF$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*K15+COST_FS4!$AF$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*L15+COST_FS4!$AF$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*M15+COST_FS4!$AF$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*N15+COST_FS4!$AF$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*O15+COST_FS4!$AF$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*P15+COST_FS4!$AF$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*Q15+COST_FS4!$AF$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*R15+COST_FS4!$AF$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*S15+COST_FS4!$AF$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*T15+COST_FS4!$AF$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*U15+COST_FS4!$AF$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*V15+COST_FS4!$AF$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AF$142*W15+COST_FS4!$AF$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS4!$H74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS4!$H75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS4!$H76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS4!$I$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS4!$I$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS4!$I$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS4!$I$69","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS4!$I$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS4!$I$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS4!$I$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS4!$I$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS4!$I$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$70","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA50_FS4_SC1","index":56,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$H$10&\" PRODUCTION 50 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 50 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$H$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",50,{"$f":"C9","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":50000000},{"$f":"+C10","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,{"$f":"+S10","v":50000000},50000000,50000000,50000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":50000000},{"$f":"+C12","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$H$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$H$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS4!$AA$142=\"\",\"\",\"Price of \"&COST_FS4!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS4!$AA$142=\"\",0,COST_FS4!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS4!$AA$143=\"\",\"\",\"Price of \"&COST_FS4!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS4!$AA$143=\"\",0,COST_FS4!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$H$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS4!$AH$142*C15+COST_FS4!$AH$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*D15+COST_FS4!$AH$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*E15+COST_FS4!$AH$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*F15+COST_FS4!$AH$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*G15+COST_FS4!$AH$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*H15+COST_FS4!$AH$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*I15+COST_FS4!$AH$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*J15+COST_FS4!$AH$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*K15+COST_FS4!$AH$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*L15+COST_FS4!$AH$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*M15+COST_FS4!$AH$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*N15+COST_FS4!$AH$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*O15+COST_FS4!$AH$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*P15+COST_FS4!$AH$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*Q15+COST_FS4!$AH$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*R15+COST_FS4!$AH$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*S15+COST_FS4!$AH$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*T15+COST_FS4!$AH$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*U15+COST_FS4!$AH$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*V15+COST_FS4!$AH$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*W15+COST_FS4!$AH$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS4!$J74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS4!$J75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS4!$J76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS4!$K$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS4!$K$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS4!$K$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS4!$K$69","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS4!$K$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS4!$K$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS4!$K$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS4!$K$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS4!$K$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$71","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA50_FS4_SC2","index":57,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$H$10&\" PRODUCTION 50 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 50 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$H$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",50,{"$f":"C9","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":50000000},{"$f":"+C10","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,{"$f":"+S10","v":50000000},50000000,50000000,50000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":50000000},{"$f":"+C12","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$H$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$H$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS4!$AA$142=\"\",\"\",\"Price of \"&COST_FS4!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS4!$AA$142=\"\",0,COST_FS4!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS4!$AA$143=\"\",\"\",\"Price of \"&COST_FS4!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS4!$AA$143=\"\",0,COST_FS4!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$H$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS4!$AH$142*C15+COST_FS4!$AH$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*D15+COST_FS4!$AH$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*E15+COST_FS4!$AH$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*F15+COST_FS4!$AH$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*G15+COST_FS4!$AH$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*H15+COST_FS4!$AH$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*I15+COST_FS4!$AH$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*J15+COST_FS4!$AH$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*K15+COST_FS4!$AH$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*L15+COST_FS4!$AH$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*M15+COST_FS4!$AH$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*N15+COST_FS4!$AH$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*O15+COST_FS4!$AH$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*P15+COST_FS4!$AH$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*Q15+COST_FS4!$AH$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*R15+COST_FS4!$AH$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*S15+COST_FS4!$AH$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*T15+COST_FS4!$AH$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*U15+COST_FS4!$AH$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*V15+COST_FS4!$AH$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*W15+COST_FS4!$AH$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS4!$J74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS4!$J75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS4!$J76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS4!$K$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS4!$K$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS4!$K$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS4!$K$69","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS4!$K$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS4!$K$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS4!$K$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS4!$K$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS4!$K$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$71","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA50_FS4_SC3","index":58,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$H$10&\" PRODUCTION 50 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 50 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$H$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",50,{"$f":"C9","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":50000000},{"$f":"+C10","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,{"$f":"+S10","v":50000000},50000000,50000000,50000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":50000000},{"$f":"+C12","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$H$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$H$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS4!$AA$142=\"\",\"\",\"Price of \"&COST_FS4!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS4!$AA$142=\"\",0,COST_FS4!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS4!$AA$143=\"\",\"\",\"Price of \"&COST_FS4!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS4!$AA$143=\"\",0,COST_FS4!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$H$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS4!$AH$142*C15+COST_FS4!$AH$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*D15+COST_FS4!$AH$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*E15+COST_FS4!$AH$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*F15+COST_FS4!$AH$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*G15+COST_FS4!$AH$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*H15+COST_FS4!$AH$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*I15+COST_FS4!$AH$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*J15+COST_FS4!$AH$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*K15+COST_FS4!$AH$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*L15+COST_FS4!$AH$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*M15+COST_FS4!$AH$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*N15+COST_FS4!$AH$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*O15+COST_FS4!$AH$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*P15+COST_FS4!$AH$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*Q15+COST_FS4!$AH$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*R15+COST_FS4!$AH$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*S15+COST_FS4!$AH$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*T15+COST_FS4!$AH$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*U15+COST_FS4!$AH$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*V15+COST_FS4!$AH$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AH$142*W15+COST_FS4!$AH$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS4!$J74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS4!$J75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS4!$J76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS4!$K$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS4!$K$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS4!$K$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS4!$K$69","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS4!$K$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS4!$K$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS4!$K$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS4!$K$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS4!$K$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"+'Data Entry Needs'!$D$71","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA100_FS4_SC1","index":59,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$H$10&\" PRODUCTION 100 Million Litres/year SCENARIO 1\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 100 MILLION LITRES/YEAR SCENARIO 1"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$H$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",100,{"$f":"C9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":100000000},{"$f":"+C10","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,{"$f":"+S10","v":100000000},100000000,100000000,100000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":100000000},{"$f":"+C12","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$H$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$H$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS4!$AA$142=\"\",\"\",\"Price of \"&COST_FS4!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS4!$AA$142=\"\",0,COST_FS4!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS4!$AA$143=\"\",\"\",\"Price of \"&COST_FS4!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS4!$AA$143=\"\",0,COST_FS4!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$H$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS4!$AJ$142*C15+COST_FS4!$AJ$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*D15+COST_FS4!$AJ$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*E15+COST_FS4!$AJ$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*F15+COST_FS4!$AJ$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*G15+COST_FS4!$AJ$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*H15+COST_FS4!$AJ$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*I15+COST_FS4!$AJ$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*J15+COST_FS4!$AJ$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*K15+COST_FS4!$AJ$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*L15+COST_FS4!$AJ$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*M15+COST_FS4!$AJ$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*N15+COST_FS4!$AJ$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*O15+COST_FS4!$AJ$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*P15+COST_FS4!$AJ$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*Q15+COST_FS4!$AJ$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*R15+COST_FS4!$AJ$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*S15+COST_FS4!$AJ$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*T15+COST_FS4!$AJ$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*U15+COST_FS4!$AJ$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*V15+COST_FS4!$AJ$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*W15+COST_FS4!$AJ$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS4!$L74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS4!$L75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS4!$L76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS4!$M$42","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS4!$M$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS4!$M$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS4!$M$69","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS4!$M$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS4!$M$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS4!$M$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS4!$M$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS4!$M$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$72","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA100_FS4_SC2","index":60,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$H$10&\" PRODUCTION 100 Million Litres/year SCENARIO 2\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 100 MILLION LITRES/YEAR SCENARIO 2"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$H$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",100,{"$f":"C9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":100000000},{"$f":"+C10","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,{"$f":"+S10","v":100000000},100000000,100000000,100000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":100000000},{"$f":"+C12","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$H$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$H$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS4!$AA$142=\"\",\"\",\"Price of \"&COST_FS4!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS4!$AA$142=\"\",0,COST_FS4!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS4!$AA$143=\"\",\"\",\"Price of \"&COST_FS4!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS4!$AA$143=\"\",0,COST_FS4!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$H$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS4!$AJ$142*C15+COST_FS4!$AJ$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*D15+COST_FS4!$AJ$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*E15+COST_FS4!$AJ$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*F15+COST_FS4!$AJ$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*G15+COST_FS4!$AJ$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*H15+COST_FS4!$AJ$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*I15+COST_FS4!$AJ$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*J15+COST_FS4!$AJ$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*K15+COST_FS4!$AJ$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*L15+COST_FS4!$AJ$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*M15+COST_FS4!$AJ$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*N15+COST_FS4!$AJ$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*O15+COST_FS4!$AJ$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*P15+COST_FS4!$AJ$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*Q15+COST_FS4!$AJ$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*R15+COST_FS4!$AJ$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*S15+COST_FS4!$AJ$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*T15+COST_FS4!$AJ$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*U15+COST_FS4!$AJ$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*V15+COST_FS4!$AJ$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*W15+COST_FS4!$AJ$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS4!$L74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS4!$L75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS4!$L76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS4!$M$43","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS4!$M$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS4!$M$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS4!$M$69","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS4!$M$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS4!$M$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS4!$M$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS4!$M$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS4!$M$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$72","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"FA100_FS4_SC3","index":61,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"+UPPER(\"FINANCIAL EVALUATION OF \"&'Data Entry Needs'!$H$10&\" PRODUCTION 100 Million Litres/year SCENARIO 3\")","v":"FINANCIAL EVALUATION OF PLEASE SELECT PRODUCTION 100 MILLION LITRES/YEAR SCENARIO 3"}]
[]
[]
[{"$f":"\"Revenues of \"&'Data Entry Needs'!$H$10&\" production (Benefit)\"","v":"Revenues of Please Select production (Benefit)"}]
[]
[null,"Operating Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Capacity (million of litres)",100,{"$f":"C9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Annual production (litres per year)",{"$f":"+C9*1000000","v":100000000},{"$f":"+C10","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,{"$f":"+S10","v":100000000},100000000,100000000,100000000]
[null,"Loss in production processing (%)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales to customers (litres per year)",{"$f":"+C10*(1-C11)","v":100000000},{"$f":"+C12","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[]
[null,{"$f":"\"Price of \"&'Data Entry Needs'!$H$10&\" (USD/litre)\"","v":"Price of Please Select (USD/litre)"},{"$f":"+VLOOKUP('Data Entry Needs'!$H$10,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"+C14*(100%+D17)","v":{"$error":"#N/A"}},{"$f":"+D14*(100%+E17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+IF(COST_FS4!$AA$142=\"\",\"\",\"Price of \"&COST_FS4!$AA$142&\" (USD/ton)\")","v":""},{"$f":"+IF(COST_FS4!$AA$142=\"\",0,COST_FS4!$AC$142)","v":0},{"$f":"+C15*(100%+$C17)","v":0},{"$f":"+D15*(100%+$C17)","v":0},{"$f":"+E15*(100%+$C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(COST_FS4!$AA$143=\"\",\"\",\"Price of \"&COST_FS4!$AA$143&\" (USD/ton)\")","v":{"$error":"#N/A"}},{"$f":"+IF(COST_FS4!$AA$143=\"\",0,COST_FS4!$AC$143)","v":{"$error":"#N/A"}},{"$f":"+C16*(100%+$C17)","v":{"$error":"#N/A"}},{"$f":"+D16*(100%+$C17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Increase rate of price of \"&'Data Entry Needs'!$H$10&\" (%)\"","v":"Increase rate of price of Please Select (%)"},{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C17","v":0},{"$f":"+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income (USD per year)",{"$f":"+C12*C14","v":{"$error":"#N/A"}},{"$f":"+D12*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"By-products revenue",{"$f":"+COST_FS4!$AJ$142*C15+COST_FS4!$AJ$143*C16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*D15+COST_FS4!$AJ$143*D16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*E15+COST_FS4!$AJ$143*E16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*F15+COST_FS4!$AJ$143*F16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*G15+COST_FS4!$AJ$143*G16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*H15+COST_FS4!$AJ$143*H16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*I15+COST_FS4!$AJ$143*I16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*J15+COST_FS4!$AJ$143*J16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*K15+COST_FS4!$AJ$143*K16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*L15+COST_FS4!$AJ$143*L16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*M15+COST_FS4!$AJ$143*M16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*N15+COST_FS4!$AJ$143*N16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*O15+COST_FS4!$AJ$143*O16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*P15+COST_FS4!$AJ$143*P16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*Q15+COST_FS4!$AJ$143*Q16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*R15+COST_FS4!$AJ$143*R16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*S15+COST_FS4!$AJ$143*S16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*T15+COST_FS4!$AJ$143*T16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*U15+COST_FS4!$AJ$143*U16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*V15+COST_FS4!$AJ$143*V16","v":{"$error":"#N/A"}},{"$f":"+COST_FS4!$AJ$142*W15+COST_FS4!$AJ$143*W16","v":{"$error":"#N/A"}}]
[]
[null,"Total income",null,{"$f":"+D18+D20","v":{"$error":"#N/A"}},{"$f":"+E18+E20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Capital and operating cost"]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Direct capital cost (USD)"]
[null,"Equipments",{"$f":"+COST_FS4!$L74","v":{"$error":"#VALUE!"}}]
[null,"Building",{"$f":"+COST_FS4!$L75","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C30","v":{"$error":"#VALUE!"}}]
[null,"Installation",{"$f":"+COST_FS4!$L76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C31","v":{"$error":"#VALUE!"}}]
[]
[null,"Total capital cost (USD)",{"$f":"C29+C30+C31","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0]
[null,"Capital cost (USD/MLN litres)",{"$f":"+C33/C9","v":{"$error":"#VALUE!"}}]
[null,"Capital cost (USD/ litre)",{"$f":"+C33/C12","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annual operating and maintenance cost "]
[null,"Sub-total input cost (USD)",{"$f":"+C41+C42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Feedstock cost (USD/year)",{"$f":"+COST_FS4!$M$44","v":{"$error":"#N/A"}},{"$f":"+C41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Other raw material costs (USD/year)",{"$f":"+COST_FS4!$M$57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Labour cost (USD/year)",{"$f":"+COST_FS4!$M$64","v":0},{"$f":"C43*(1+D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation cost (USD/year)",{"$f":"+COST_FS4!$M$69","v":{"$error":"#N/A"}},{"$f":"+C44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"+S44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Investment cost (USD/year)",{"$f":"+COST_FS4!$M$78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Maintenance cost (USD/year)",{"$f":"+COST_FS4!$M$79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Storage cost (USD/year)",{"$f":"+COST_FS4!$M$86","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Plant overhead (USD/year)",{"$f":"+COST_FS4!$M$90","v":{"$error":"#VALUE!"}},{"$f":"+C48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+S48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"General and administrative cost (USD/year)",{"$f":"+COST_FS4!$M$91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total annualized cost (USD)",{"$f":"SUM(C41:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D41:D49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total cost per litre (USD/l)",{"$f":"+C50/C12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Financial parameters"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Raw material cost escalation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$172","v":0},{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0]
[null,"Inflation rate (%)",null,{"$f":"+'Data Entry Needs'!$O$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount rate (%)",{"$f":"+'Data Entry Needs'!$D$64","v":0}]
[null,"Debt ratio (%)",{"$f":"'Data Entry Needs'!$D$72","v":0}]
[]
[null,"Loan",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Loan amount (USD )",{"$f":"C58*C33","v":{"$error":"#VALUE!"}}]
[null,"Increasing rate of price of biodiesel (%)",{"$f":"+'Data Entry Needs'!$O$174","v":0},{"$f":"+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S62","v":0},0,0,0]
[null," Escalation rate of labour cost (%)",null,{"$f":"+'Data Entry Needs'!$O$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan interest rate (%)",{"$f":"+'Data Entry Needs'!$D$65","v":0}]
[null,"Loan term (years)",{"$f":"+'Data Entry Needs'!$D$66","v":0}]
[null,"Loan payment (USD/month)",{"$f":"(PMT(C64/12,(12*C65),C61))","v":{"$error":"#VALUE!"}}]
[null,"Loan payment (USD/year)",null,{"$f":"IF(D54<=$C$65,$C$66*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total loan payment (USD)",{"$f":"SUM(D67:W67)","v":0}]
[null,"Loan interest payment (USD)",{"$f":"C68+C61","v":{"$error":"#VALUE!"}},"Average loan interest payment for project lifetime",null,null,{"$f":"C69/20","v":{"$error":"#VALUE!"}},"USD per year"]
[]
["Income tax analysis"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Effective income tax rate (%)",0,{"$f":"C73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax",null,{"$f":"IF(D97<0,0,D73*D97)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Depreciation"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Depreciation method","Straight-line"]
[null,"Total depreciation (USD)",null,{"$f":"+C45","v":{"$error":"#VALUE!"}},{"$f":"D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Summary of this project - before tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",null,{"$f":"+D22","v":{"$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"},{"$error":"#N/A"}]
[null,"Total capital cost (USD)",{"$f":"-(C33-C61)","v":{"$error":"#VALUE!"}}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash-flow - before tax (USD)",{"$f":"SUM(C84:C87)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - before tax (USD)",null,{"$f":"+D88/((1+$C57)^D83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D83,,-D88,)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Summary of this project - after tax"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Total revenue (USD)",{"$f":"C84","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total operating and maintenance cost (USD)",null,{"$f":"-(D50-D45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt payment (USD)",null,{"$f":"D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation of fixed cost (USD)",null,{"$f":"-D79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Net Profit - before tax (USD) for income tax calculation",{"$f":"SUM(C93:C96)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Income tax",null,{"$f":"-D74","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"+PV($C57,D92,,-D98)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cash-flow - after tax (USD)",{"$f":"C85","v":{"$error":"#VALUE!"}},{"$f":"D88+D98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Present cash-flow - after tax (USD)",null,{"$f":"+PV($C57,D92,,-D100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Cumulative value of Net Profit"]
[null,"Operating Year","Appraisal",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Cumulative value of Net Profit - before tax",{"$f":"C88","v":{"$error":"#VALUE!"}},{"$f":"C105+(D89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cumulative value of Net Profit - after tax",{"$f":"C100","v":{"$error":"#VALUE!"}},{"$f":"C106+(D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Financial Analysis Result"]
[]
[null,"Net Present Value (NPV) (USD) - before tax",{"$f":"NPV(C57,D88:W88)+C88","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - before tax",{"$f":"IF(C110<0,\"Not feasible\",IRR(C88:W88,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - before tax"]
[]
[]
[null,"Net Present Value (NPV) (USD) - after tax",{"$f":"NPV(C57,D100:W100)+C100","v":{"$error":"#N/A"}}]
[null,"Internal Rate of Return (IRR) (%) - after tax",{"$f":"IF(C115<0,\"Not feasible\",IRR(C100:W100,0.000001))","v":{"$error":"#N/A"}}]
[null,"Payback period (years)","Please see Figure of the cumulative value of Net Profit - after tax"]
[null,"Total income tax payment of project lifetime",{"$f":"SUM(D99:W99)","v":{"$error":"#N/A"}}]

{"sheet":"Summary of results-by feedstock","index":62,"n_rows":239,"n_cols":40,"rows_kept":239,"cut":false,"hidden":false,"merged":[[77,2,77,6],[2,2,2,20],[53,7,53,12],[14,18,14,19],[16,10,16,16],[22,10,22,16],[12,2,12,9],[14,2,14,8],[14,10,14,16],[53,2,53,5],[28,10,28,16],[16,2,16,8],[22,2,22,8],[28,2,28,8],[77,12,77,14],[7,2,7,7],[66,16,66,20],[35,2,35,9],[7,8,7,14],[8,8,8,14],[7,15,7,20],[8,15,8,20],[53,16,53,19],[8,2,8,7],[60,16,63,20],[54,7,54,14],[55,7,55,14],[56,7,56,14],[57,7,57,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[]
[null,null,{"$f":"+UPPER(\" Summary of results for \"&$AC$132&\" Production from \"&$AA$131)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,"Feeedstock Selection",null,null,"1.  "]
[]
[null,null,"Include Scenario 1 (Own Production)",null,null,null,null,null,"Include Scenario 2 (Mixed)",null,null,null,null,null,null,"Include Scenario 3 (Outgrowers)"]
[null,null,{"$f":"+\"Price of \"&$AA$131&\" = \"&ROUND($AE$131,2)&\" (USD/t)\"","v":"Price of   = 0 (USD/t)"},null,null,null,null,null,{"$f":"+\"Price of \"&$AA$131&\" = \"&ROUND($AE$132,2)&\" (USD/t)\"","v":"Price of   = 0 (USD/t)"},null,null,null,null,null,null,{"$f":"+\"Price of \"&$AA$131&\" = \"&ROUND($AE$133,2)&\" (USD/t)\"","v":"Price of   = 0 (USD/t)"}]
[]
[null,null,"Production Cost and Investments"]
[]
[null,null,"Subtract revenues from co-products"]
[]
[null,null,{"$f":"$AJ$131","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"$AJ$132","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"Total investment (million USD)"]
[]
[null,null," Scenario 1 (Own Production)",null,null,null,null,null,null,null," Scenario 1 (Own Production)"]
[]
[]
[]
[]
[]
[null,null,"Scenario 2 (Mixed)",null,null,null,null,null,null,null,"Scenario 2 (Mixed)"]
[]
[]
[]
[]
[]
[null,null,"Scenario 3 (Outgrowers)",null,null,null,null,null,null,null,"Scenario 3 (Outgrowers)"]
[]
[]
[]
[]
[]
[]
[null,null,"Share of production costs under different scenarios"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Operating Results"]
[]
[null,null,"Feedstock requirement per plant",null,null,null,null,"Number of plants potentially supplied",null,null,null,null,null,null,null,null,{"$f":"+\"Maximum attainable \"&$AC$132&\" production\"","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,{"$f":"+(IF($AA$220<1,\"Not enough biomass available for 5 ML capacity. Then potential number of plants is zero\",\"The maximum number of plants potentially available for 5 ML capacity is \"&ROUND($AA$220,0)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,{"$f":"+(IF($AB$220<1,\"Not enough biomass available for 25 ML capacity. Then potential number of plants is zero\",\"The maximum number of plants potentially available for 25 ML capacity is \"&ROUND($AB$220,0)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,{"$f":"+(IF($AC$220<1,\"Not enough biomass available for 50 ML capacity. Then potential number of plants is zero\",\"The maximum number of plants potentially available for 50 ML capacity is \"&ROUND($AC$220,0)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,{"$f":"+(IF($AD$220<1,\"Not enough biomass available for 100 ML capacity. Then potential number of plants is zero\",\"The maximum number of plants potentially available for 100 ML capacity is \"&ROUND($AD$220,0)))","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AA$220:$AD$220)=0,\"The defined available \"&LOWER($AA$131 )&\" production is not enough to supply at least one plant size. Consequently, it is not possible to cover the current \"&LOWER($Z$224)&\".\",\"The maximum attainable production of \"&$AC$132&\" from the available \"&LOWER($AA$131)&\" biomass is \"&ROUND($AB$225,0)&\" ML/year. It is able to cover \"&ROUND($AA$225,3)*100&\"%\"&\" of \"&ROUND($AB$224,0)&\" ML/year \"&LOWER($Z$224)&\" required by \"&$X$160&Y160&\" blending mandate.\")","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+\"Number of jobs in \"&$AC$132&\" processing\"","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Financial Analysis"]
[]
[null,null,"Net Present Value (million USD/year)",null,null,null,null,null,null,null,null,null,"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,"Feedstocks",null,null,null,{"$f":"+F6","v":"1.  "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"$U131&\". \"&'Data Entry Needs'!$E$11","v":"1.  "},{"$f":"+'Data Entry Needs'!$E$11","v":" "},1,{"$f":"VLOOKUP(W131,'Data Entry Needs'!$T$115:$U$127,2,FALSE)","v":{"$error":"#N/A"}},"Selection",{"$f":"+VLOOKUP($AA$130,$V$131:$X$134,2,FALSE)","v":" "},{"$f":"+VLOOKUP($AA$130,$V$131:$Y$134,3,FALSE)","v":1},{"$f":"+VLOOKUP($AA$131,$W$131:$Y$134,3,FALSE)","v":{"$error":"#N/A"}},"Sc1",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!C29\")","v":0},{"$f":"+'Data Entry Needs'!$T175","v":"fossil fuel"},{"$f":"+'Data Entry Needs'!$U175","v":"Net importer"},{"$f":"+'Data Entry Needs'!$V175","v":false},{"$f":"+IF($AC$131=\"Biodiesel\",\"USD/l diesel equivalent\",\"USD/l gasoline equivalent\")","v":{"$error":"#N/A"}},{"$f":"+\"Comparison of production cost with \"&$AF131&\" price - \"&$AG131&\" option (\"&$AI131&\")\"","v":{"$error":"#N/A"}},{"$f":"+IF($AC$131=\"Biodiesel\",\"Diesel\",\"Gasoline\")","v":{"$error":"#N/A"}},{"$f":"+IF(AG131=\"net exporter\",\"FGP price\",\"FOB price\")","v":"FOB price"},{"$f":"+IF(AND(VLOOKUP(AF131&AG131,'Data Entry Needs'!$P$180:$R$189,3,FALSE)=1,'Data Entry Needs'!$V$178),\"+ Transport\",IF(AND(VLOOKUP(AF131&AG131,'Data Entry Needs'!$P$180:$R$189,3,FALSE)=-1,'Data Entry Needs'!$V$178),\"- Transport\",\"\"))","v":""},{"$f":"+VLOOKUP($AK$131,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"$U132&\". \"&'Data Entry Needs'!$F$11","v":"2.  "},{"$f":"+'Data Entry Needs'!$F$11","v":" "},2,{"$f":"VLOOKUP(W132,'Data Entry Needs'!$T$115:$U$127,2,FALSE)","v":{"$error":"#N/A"}},"Biofuel Conversion",{"$f":"+VLOOKUP(AA131,'dummy database'!$A$11:$B$24,2,FALSE)","v":{"$error":"#N/A"}},"L/t",{"$f":"+LEFT(AC131,IF(AC131=\"biodiesel\",9,7))","v":{"$error":"#N/A"}},"Sc2",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!f29\")","v":0},{"$f":"+'Data Entry Needs'!$T176","v":"biofuel"},{"$f":"+'Data Entry Needs'!$U176","v":"Net importer"},{"$f":"+'Data Entry Needs'!$V176","v":false},{"$f":"+IF($AC$131=\"Biodiesel\",\"USD/l biodiesel\",\"USD/l ethanol\")","v":{"$error":"#N/A"}},{"$f":"+\"Comparison of production cost with \"&$AF132&\" price - \"&$AG132&\" option (\"&$AI132&\")\"","v":{"$error":"#N/A"}},{"$f":"+IF($AC$131=\"Biodiesel\",\"Biodiesel\",\"Ethanol\")","v":{"$error":"#N/A"}},{"$f":"+IF(AG132=\"net exporter\",\"FGP price\",\"FOB price\")","v":"FOB price"},{"$f":"+IF(AND(VLOOKUP(AF132&AG132,'Data Entry Needs'!$P$180:$R$189,3,FALSE)=1,'Data Entry Needs'!$V$178),\"+ Transport\",IF(AND(VLOOKUP(AF132&AG132,'Data Entry Needs'!$P$180:$R$189,3,FALSE)=-1,'Data Entry Needs'!$V$178),\"- Transport\",\"\"))","v":""},{"$f":"+VLOOKUP($AK$132,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"$U133&\". \"&'Data Entry Needs'!$G$11","v":"3.  "},{"$f":"+'Data Entry Needs'!$G$11","v":" "},3,{"$f":"VLOOKUP(W133,'Data Entry Needs'!$T$115:$U$127,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+IF($AC$131=\"biodiesel\",\"Biodiesel Demand\",\"Ethanol Demand\")","v":{"$error":"#N/A"}},{"$f":"+IF(AC131=\"biodiesel\",'Biofuel Demand'!$D$24,'Biofuel Demand'!$D$25)","v":{"$error":"#N/A"}},null,null,"Sc3",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!j29\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"$U134&\". \"&'Data Entry Needs'!$H$11","v":"4.  "},{"$f":"+'Data Entry Needs'!$H$11","v":" "},4,{"$f":"VLOOKUP(W134,'Data Entry Needs'!$T$115:$U$127,2,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g","i","k","m",null,null,"NPV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USD/year","5 ML","25 ML","50 ML","100 ML",null,null,5,25,50,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sc1","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Y$135&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Z$135&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AA$135&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AB$135&42)","v":{"$error":"#N/A"}},null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sc2","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Y$135&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Z$135&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AA$135&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AB$135&43)","v":{"$error":"#N/A"}},1,"Sc1",{"$f":"+INDIRECT(\"FA\"&AE$136&\"_FS\"&$AB$131&\"_SC\"&$AC138&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&AF$136&\"_FS\"&$AB$131&\"_SC\"&$AC138&\"!C110\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sc3","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Y$135&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Z$135&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AA$135&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AB$135&44)","v":{"$error":"#N/A"}},2,"Sc2",{"$f":"+INDIRECT(\"FA5_FS\"&$AB$131&\"_SC\"&$AC139&\"!C110\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other chem. inputs",{"$f":"SUM(INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Y$135&48&\":\"&Y$135&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Z$135&48&\":\"&Z$135&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AA$135&48&\":\"&AA$135&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AB$135&48&\":\"&AB$135&52))","v":{"$error":"#N/A"}},3,"Sc3",{"$f":"+INDIRECT(\"FA5_FS\"&$AB$131&\"_SC\"&$AC140&\"!C110\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy",{"$f":"SUM(INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Y$135&55&\":\"&Y$135&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Z$135&55&\":\"&Z$135&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AA$135&55&\":\"&AA$135&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AB$135&55&\":\"&AB$135&56))","v":{"$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,"Labour and miscellaneous costs",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Y$135&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Z$135&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AA$135&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AB$135&64)","v":0},null,null,"IRR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Y$135&70)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Z$135&70)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AA$135&70)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AB$135&70)","v":{"$error":"#N/A"}},null,null,5,25,50,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Y$135&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Z$135&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AA$135&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AB$135&86)","v":{"$error":"#N/A"}},null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other costs",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Y$135&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Z$135&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AA$135&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AB$135&93)","v":{"$error":"#VALUE!"}},1,"Sc1",{"$f":"+INDIRECT(\"FA\"&AE$136&\"_FS\"&$AB$131&\"_SC\"&$AC145&\"!C111\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&AF$136&\"_FS\"&$AB$131&\"_SC\"&$AC145&\"!C111\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation & maintenance",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Y$135&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Z$135&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AA$135&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AB$135&80)","v":{"$error":"#VALUE!"}},2,"Sc2",{"$f":"+INDIRECT(\"FA\"&AE$136&\"_FS\"&$AB$131&\"_SC\"&$AC146&\"!C111\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield",1,"t/ha",null,null,3,"Sc3",{"$f":"+INDIRECT(\"FA\"&AE$136&\"_FS\"&$AB$131&\"_SC\"&$AC147&\"!C111\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Y140:Y146)+Y137","v":{"$error":"#N/A"}},{"$f":"+SUM(Z140:Z146)+Z137","v":{"$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,"USD","f","h","j","l","Co-product","counter","Feedstock","Revenue per liter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!$AA$142\")","v":""},{"$f":"+IF(AC150=\"\",0,1)","v":0},{"$f":"+AA131","v":" "},{"$f":"+AVERAGE($Y$153/$AE$143,$Z$153/$AF$143,$AA$153/$AG$143,$AB$153/$AH$143)/1000000","v":{"$error":"#N/A"}},null,"MJ/L","Kg/L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investment",{"$f":"ROUND((INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Y$149&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Z$149&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AA$149&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AB$149&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!$AA$143\")","v":{"$error":"#N/A"}},{"$f":"+IF(AC151=\"\",0,1)","v":{"$error":"#N/A"}},{"$f":"$AI$132","v":{"$error":"#N/A"}},null,"Biodiesel",33,0.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,25,50,100,null,{"$f":"SUM(AD150:AD151)","v":{"$error":"#N/A"}},null,"text","Ethanol",21.2,0.78900000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue by-products (USD/L bio)",{"$f":"+INDIRECT(\"FA\"&Y$152&\"_FS\"&$AB$131&\"_SC1!$C$20\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&Z$152&\"_FS\"&$AB$131&\"_SC1!$C$20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"opt1",{"$f":"\"Revenue from \"&$AC$150&\" and \"&$AE$150&\" \"&$AC$151&\" is $\"&ROUND($AF$150,3)&\" \"&$AE$151&\". It is now substracted from total production cost\"","v":{"$error":"#N/A"}},2,{"$f":"+IF($AD$152=2,$AD$153,IF($AD$152=1,$AD$154,AD155))","v":{"$error":"#N/A"}},"Gasoline",32.1,0.745]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+IF($X$154,-Y153,0)","v":{"$error":"#N/A"}},{"$f":"+IF($X$154,-Z153,0)","v":{"$error":"#N/A"}},{"$f":"+IF($X$154,-AA153,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"opt2",{"$f":"\"Revenue from \"&$AE$150&\" \"&$AC$150&\" is $\"&ROUND($AF$150,3)&\" \"&$AE$151&\". It is now substracted from total production cost\"","v":{"$error":"#N/A"}},1,null,"Diesel",35.799999999999997,0.83699999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/year","5 ML","25 ML","50 ML","100 ML","opt3",{"$f":"\"No revenue was obtained from \"&$AE$150","v":"No revenue was obtained from  "},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock consumption (t/year)",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Y$149&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Z$149&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AA$149&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AB$149&42)","v":{"$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,"Jobs","5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Processing Jobs",{"$f":"SUM(INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Y$149&61&\":\"&Y$149&62))","v":23},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AB$131&\"!\"&Z$149&61&\":\"&Z$149&62))","v":26},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AA$149&61&\":\"&AA$149&62))","v":49},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AB$131&\"!\"&AB$149&61&\":\"&AB$149&62))","v":98}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AC$131=\"Biodiesel\",\"B\",\"E\")","v":{"$error":"#N/A"}},{"$f":"+IF($AC$131=\"Biodiesel\",'Biofuel Demand'!$D$13,'Biofuel Demand'!$H$13)*100","v":{"$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,{"$f":"+IF($AC$131=\"Biodiesel\",\"DEL\",\"GLE\")","v":{"$error":"#N/A"}},{"$f":"+IF($AC$131=\"Biodiesel\",'dummy database'!$B$46/'dummy database'!$B$43,'dummy database'!$B$45/'dummy database'!$B$44)","v":{"$error":"#N/A"}},{"$f":"+IF($AC$131=\"Biodiesel\",\"L Biodiesel/L Diesel\",\"L Ethanol/LGasoline\")","v":{"$error":"#N/A"}},null,null,"Concepts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+\"Feedstock \"","v":"Feedstock "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 1",true,"Sc1",{"$f":"\"Range of \"&COST_FS4!C95","v":"Range of Total Production Costs (USD/year)"},null,"Energy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 2",true,"Sc2",null,null,{"$f":"+X146","v":"Depreciation & maintenance"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 3",true,"Sc3",null,null,"Labour and other costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Range",{"$f":"+IF($P$1=0%,FALSE,TRUE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART 1",null,"Million Liters",5000000,25000000,50000000,100000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y164","v":true},{"$f":"+$AA$164&\" (\"&$AI$132&\")\"","v":{"$error":"#N/A"}},{"$f":"+IF($X170,+$Y$170&\"_\"&$Z164,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X170,SUM(Y$140:Y$146,Y$137,Y$154)*(1+$P$1)/AA$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X170,SUM(Z$140:Z$146,Z$137,Z$154)*(1+$P$1)/AB$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X170,SUM(AA$140:AA$146,AA$137,AA$154)*(1+$P$1)/AC$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X170,SUM(AB$140:AB$146,AB$137,AB$154)*(1+$P$1)/AD$168,\"\")","v":{"$error":"#N/A"}},null,"lim_sup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y165","v":true},null,{"$f":"+IF($X171,+$Y$170&\"_\"&$Z165,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X171,SUM(Y$140:Y$146,Y$138,Y$154)*(1+$P$1)/AA$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X171,SUM(Z$140:Z$146,Z$138,Z$154)*(1+$P$1)/AB$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X171,SUM(AA$140:AA$146,AA$138,AA$154)*(1+$P$1)/AC$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X171,SUM(AB$140:AB$146,AB$138,AB$154)*(1+$P$1)/AD$168,\"\")","v":{"$error":"#N/A"}},null,"lim_sup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y166","v":true},null,{"$f":"+IF($X172,+$Y$170&\"_\"&$Z166,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X172,SUM(Y$140:Y$146,Y$139,Y$154)*(1+$P$1)/AA$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X172,SUM(Z$140:Z$146,Z$139,Z$154)*(1+$P$1)/AB$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X172,SUM(AA$140:AA$146,AA$139,AA$154)*(1+$P$1)/AC$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X172,SUM(AB$140:AB$146,AB$139,AB$154)*(1+$P$1)/AD$168,\"\")","v":{"$error":"#N/A"}},null,"lim_sup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AND($Y164,$Y$167)","v":true},null,{"$f":"+IF($X173,+$Y$170&\"_\"&$Z164,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X173,SUM(Y$140:Y$146,Y$137,Y$154)*(1-$P$1)/AA$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X173,SUM(Z$140:Z$146,Z$137,Z$154)*(1-$P$1)/AB$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X173,SUM(AA$140:AA$146,AA$137,AA$154)*(1-$P$1)/AC$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X173,SUM(AB$140:AB$146,AB$137,AB$154)*(1-$P$1)/AD$168,\"\")","v":{"$error":"#N/A"}},null,"lim_inf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AND($Y165,$Y$167)","v":true},null,{"$f":"+IF($X174,+$Y$170&\"_\"&$Z165,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X174,SUM(Y$140:Y$146,Y$138,Y$154)*(1-$P$1)/AA$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X174,SUM(Z$140:Z$146,Z$138,Z$154)*(1-$P$1)/AB$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X174,SUM(AA$140:AA$146,AA$138,AA$154)*(1-$P$1)/AC$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X174,SUM(AB$140:AB$146,AB$138,AB$154)*(1-$P$1)/AD$168,\"\")","v":{"$error":"#N/A"}},null,"lim_inf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,{"$error":"#N/A"},{"$f":"+IF($X175,SUM(Y$140:Y$146,Y$139,Y$154)*(1-$P$1)/AA$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X175,SUM(Z$140:Z$146,Z$139,Z$154)*(1-$P$1)/AB$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X175,SUM(AA$140:AA$146,AA$139,AA$154)*(1-$P$1)/AC$168,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X175,SUM(AB$140:AB$146,AB$139,AB$154)*(1-$P$1)/AD$168,\"\")","v":{"$error":"#N/A"}},null,"lim_inf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AK$132&\" \"&$AL$132&\" \"&AM132","v":{"$error":"#N/A"}},{"$f":"+$AN$132","v":{"$error":"#N/A"}},{"$f":"+$AN$132","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART 2",null,"Million Liters",5000000,25000000,50000000,100000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X170","v":true},{"$f":"+$AA$164&\" (\"&$AI$131&\")\"","v":{"$error":"#N/A"}},{"$f":"+IF($X180,+$Y$180&\"_\"&$Z164,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X180,AA170*$Y$161,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X171","v":true},null,{"$f":"+IF($X181,+$Y$180&\"_\"&$Z165,\"\")","v":{"$error":"#N/A"}},{"$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":"+X172","v":true},null,{"$f":"+IF($X182,+$Y$180&\"_\"&$Z166,\"\")","v":{"$error":"#N/A"}},{"$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":"+$X180","v":true},null,{"$f":"+IF($X183,+$Y$180&\"_\"&$Z164,\"\")","v":{"$error":"#N/A"}},{"$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":"+$X181","v":true},null,{"$f":"+IF($X184,+$Y$180&\"_\"&$Z165,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,{"$f":"+IF($X185,+$Y$180&\"_\"&$Z166,\"\")","v":{"$error":"#N/A"}},{"$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":"+$Y164","v":true},null,{"$f":"+$AK$131&\" \"&$AL$131&\" \"&AM131","v":{"$error":"#N/A"}},{"$f":"+$AN$131","v":{"$error":"#N/A"}},{"$f":"+$AN$131","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Million Liters",5000000,25000000,50000000,100000000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART3",{"$f":"+X164","v":"Scenario 1"},null,"5 ML","25 ML","50 ML","100 ML"]
[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$164","v":true},null,{"$f":"+IF($X193,$AC162,\"\")","v":"Feedstock "},{"$f":"+IF($X193,Y$137,0)/SUM(Y$140:Y$146,Y$137)","v":{"$error":"#N/A"}},{"$f":"+IF($X193,Z$137,0)/SUM(Z$140:Z$146,Z$137)","v":{"$error":"#N/A"}},{"$f":"+IF($X193,AA$137,0)/SUM(AA$140:AA$146,AA$137)","v":{"$error":"#N/A"}},{"$f":"+IF($X193,AB$137,0)/SUM(AB$140:AB$146,AB$137)","v":{"$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,{"$f":"+$Y$164","v":true},null,{"$f":"+IF($X194,$AC163,\"\")","v":"Chemical inputs"},{"$f":"+IF($X194,Y$140,0)/SUM(Y$140:Y$146,Y$137)","v":{"$error":"#N/A"}},{"$f":"+IF($X194,Z$140,0)/SUM(Z$140:Z$146,Z$137)","v":{"$error":"#N/A"}},{"$f":"+IF($X194,AA$140,0)/SUM(AA$140:AA$146,AA$137)","v":{"$error":"#N/A"}},{"$f":"+IF($X194,AB$140,0)/SUM(AB$140:AB$146,AB$137)","v":{"$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,{"$f":"+$Y$164","v":true},null,{"$f":"+IF($X195,$AC164,\"\")","v":"Energy"},{"$f":"+IF($X195,Y$141,0)/SUM(Y$140:Y$146,Y$137)","v":{"$error":"#N/A"}},{"$f":"+IF($X195,Z$141,0)/SUM(Z$140:Z$146,Z$137)","v":{"$error":"#N/A"}},{"$f":"+IF($X195,AA$141,0)/SUM(AA$140:AA$146,AA$137)","v":{"$error":"#N/A"}},{"$f":"+IF($X195,AB$141,0)/SUM(AB$140:AB$146,AB$137)","v":{"$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,{"$f":"+$Y$164","v":true},null,{"$f":"+IF($X196,$AC165,\"\")","v":"Depreciation & maintenance"},{"$f":"+IF($X196,Y$146,0)/SUM(Y$140:Y$146,Y$137)","v":{"$error":"#VALUE!"}},{"$f":"+IF($X196,Z$146,0)/SUM(Z$140:Z$146,Z$137)","v":{"$error":"#VALUE!"}},{"$f":"+IF($X196,AA$146,0)/SUM(AA$140:AA$146,AA$137)","v":{"$error":"#VALUE!"}},{"$f":"+IF($X196,AB$146,0)/SUM(AB$140:AB$146,AB$137)","v":{"$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,{"$f":"+$Y$164","v":true},null,{"$f":"+IF($X197,$AC166,\"\")","v":"Labour and other costs"},{"$f":"+IF($X197,SUM(Y$142:Y$145),0)/SUM(Y$140:Y$146,Y$137)","v":{"$error":"#N/A"}},{"$f":"+IF($X197,SUM(Z$142:Z$145),0)/SUM(Z$140:Z$146,Z$137)","v":{"$error":"#N/A"}},{"$f":"+IF($X197,SUM(AA$142:AA$145),0)/SUM(AA$140:AA$146,AA$137)","v":{"$error":"#N/A"}},{"$f":"+IF($X197,SUM(AB$142:AB$145),0)/SUM(AB$140:AB$146,AB$137)","v":{"$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,"CHART4",{"$f":"+$X$165","v":"Scenario 2"},null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$165","v":true},null,{"$f":"+AC162","v":"Feedstock "},{"$f":"+IF($X200,Y$138,0)/SUM(Y$140:Y$146,Y$138)","v":{"$error":"#N/A"}},{"$f":"+IF($X200,Z$138,0)/SUM(Z$140:Z$146,Z$138)","v":{"$error":"#N/A"}},{"$f":"+IF($X200,AA$138,0)/SUM(AA$140:AA$146,AA$138)","v":{"$error":"#N/A"}},{"$f":"+IF($X200,AB$138,0)/SUM(AB$140:AB$146,AB$138)","v":{"$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,{"$f":"+$Y$165","v":true},null,{"$f":"+AC163","v":"Chemical inputs"},{"$f":"+IF($X201,Y$140,0)/SUM(Y$140:Y$146,Y$138)","v":{"$error":"#N/A"}},{"$f":"+IF($X201,Z$140,0)/SUM(Z$140:Z$146,Z$138)","v":{"$error":"#N/A"}},{"$f":"+IF($X201,AA$140,0)/SUM(AA$140:AA$146,AA$138)","v":{"$error":"#N/A"}},{"$f":"+IF($X201,AB$140,0)/SUM(AB$140:AB$146,AB$138)","v":{"$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,{"$f":"+$Y$165","v":true},null,{"$f":"+AC164","v":"Energy"},{"$f":"+IF($X202,Y$141,0)/SUM(Y$140:Y$146,Y$138)","v":{"$error":"#N/A"}},{"$f":"+IF($X202,Z$141,0)/SUM(Z$140:Z$146,Z$138)","v":{"$error":"#N/A"}},{"$f":"+IF($X202,AA$141,0)/SUM(AA$140:AA$146,AA$138)","v":{"$error":"#N/A"}},{"$f":"+IF($X202,AB$141,0)/SUM(AB$140:AB$146,AB$138)","v":{"$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,{"$f":"+$Y$165","v":true},null,{"$f":"+AC165","v":"Depreciation & maintenance"},{"$f":"+IF($X203,Y$146,0)/SUM(Y$140:Y$146,Y$138)","v":{"$error":"#VALUE!"}},{"$f":"+IF($X203,Z$146,0)/SUM(Z$140:Z$146,Z$138)","v":{"$error":"#VALUE!"}},{"$f":"+IF($X203,AA$146,0)/SUM(AA$140:AA$146,AA$138)","v":{"$error":"#VALUE!"}},{"$f":"+IF($X203,AB$146,0)/SUM(AB$140:AB$146,AB$138)","v":{"$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,{"$f":"+$Y$165","v":true},null,{"$f":"+AC166","v":"Labour and other costs"},{"$f":"+IF($X204,SUM(Y$142:Y$145),0)/SUM(Y$140:Y$146,Y$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X204,SUM(Z$142:Z$145),0)/SUM(Z$140:Z$146,Z$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X204,SUM(AA$142:AA$145),0)/SUM(AA$140:AA$146,AA$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X204,SUM(AB$142:AB$145),0)/SUM(AB$140:AB$146,AB$139)","v":{"$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,"CHART5",{"$f":"+$X$166","v":"Scenario 3"},null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$166","v":true},null,{"$f":"+AC162","v":"Feedstock "},{"$f":"+IF($X207,Y$139,0)/SUM(Y$140:Y$146,Y$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X207,Z$139,0)/SUM(Z$140:Z$146,Z$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X207,AA$139,0)/SUM(AA$140:AA$146,AA$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X207,AB$139,0)/SUM(AB$140:AB$146,AB$139)","v":{"$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,{"$f":"+$Y$166","v":true},null,{"$f":"+AC163","v":"Chemical inputs"},{"$f":"+IF($X208,Y$140,0)/SUM(Y$140:Y$146,Y$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X208,Z$140,0)/SUM(Z$140:Z$146,Z$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X208,AA$140,0)/SUM(AA$140:AA$146,AA$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X208,AB$140,0)/SUM(AB$140:AB$146,AB$139)","v":{"$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,{"$f":"+$Y$166","v":true},null,{"$f":"+AC164","v":"Energy"},{"$f":"+IF($X209,Y$141,0)/SUM(Y$140:Y$146,Y$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X209,Z$141,0)/SUM(Z$140:Z$146,Z$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X209,AA$141,0)/SUM(AA$140:AA$146,AA$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X209,AB$141,0)/SUM(AB$140:AB$146,AB$139)","v":{"$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,{"$f":"+$Y$166","v":true},null,{"$f":"+AC165","v":"Depreciation & maintenance"},{"$f":"+IF($X210,Y$146,0)/SUM(Y$140:Y$146,Y$139)","v":{"$error":"#VALUE!"}},{"$f":"+IF($X210,Z$146,0)/SUM(Z$140:Z$146,Z$139)","v":{"$error":"#VALUE!"}},{"$f":"+IF($X210,AA$146,0)/SUM(AA$140:AA$146,AA$139)","v":{"$error":"#VALUE!"}},{"$f":"+IF($X210,AB$146,0)/SUM(AB$140:AB$146,AB$139)","v":{"$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,{"$f":"+$Y$166","v":true},null,{"$f":"+AC166","v":"Labour and other costs"},{"$f":"+IF($X211,SUM(Y$142:Y$145),0)/SUM(Y$140:Y$146,Y$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X211,SUM(Z$142:Z$145),0)/SUM(Z$140:Z$146,Z$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X211,SUM(AA$142:AA$145),0)/SUM(AA$140:AA$146,AA$139)","v":{"$error":"#N/A"}},{"$f":"+IF($X211,SUM(AB$142:AB$145),0)/SUM(AB$140:AB$146,AB$139)","v":{"$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,"CHART6",null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X156","v":"Feedstock consumption (t/year)"},{"$f":"+Y156","v":{"$error":"#N/A"}},{"$f":"+Z156","v":{"$error":"#N/A"}},{"$f":"+AA156","v":{"$error":"#N/A"}},{"$f":"+AB156","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock Available (t/year)",{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!D\"&9)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!D\"&9)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!D\"&9)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!D\"&9)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$AB$131&\"!D\"&9)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART7",null,null,"5 ML","25 ML","50 ML","100 ML"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plants potentially suplied",{"$f":"+ROUNDDOWN(AA216/AA215,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(AB216/AB215,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(AC216/AC215,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(AD216/AD215,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART8"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z133","v":{"$error":"#N/A"}},{"$f":"+AB224/$AB$224","v":{"$error":"#N/A"}},{"$f":"+AA133","v":{"$error":"#N/A"}},"ML/year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AB$131=\"biodiesel\",\"Max. Attainable Biodiesel Production\",\"Max. Attainable Ethanol Production\")","v":"Max. Attainable Ethanol Production"},{"$f":"+AB225/$AB$224","v":{"$error":"#N/A"}},{"$f":"IF(SUM(AA220:AD220)=0,0,$AA$132*$AA$216/(1000000))","v":{"$error":"#N/A"}},"ML/year",{"$f":"IFERROR(IF(AA225<5%,TRUE,FALSE),TRUE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART9",null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jobs",{"$f":"+Y159","v":23},{"$f":"+Z159","v":26},{"$f":"+AA159","v":49},{"$f":"+AB159","v":98}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART 10",null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y164","v":true},"NPV",{"$f":"+IF($X231,$X164,\"\")","v":"Scenario 1"},{"$f":"+IF($X231,AE$138,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X231,AF$138,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X231,AG$138,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X231,AH$138,\"\")","v":{"$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,{"$f":"+Y165","v":true},null,{"$f":"+IF($X232,$X165,\"\")","v":"Scenario 2"},{"$f":"+IF($X232,AE$139,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X232,AF$139,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X232,AG$139,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X232,AH$139,\"\")","v":{"$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,{"$f":"+Y166","v":true},null,{"$f":"+IF($X233,$X166,\"\")","v":"Scenario 3"},{"$f":"+IF($X233,AE$140,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X233,AF$140,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X233,AG$140,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X233,AH$140,\"\")","v":{"$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,"CHART 11",null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y164","v":true},"I.R.R",{"$f":"+IF($X237,$X164,\"\")","v":"Scenario 1"},{"$f":"+IF($X237,AE$145,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X237,AF$145,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X237,AG$145,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X237,AH$145,\"\")","v":{"$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,{"$f":"+Y165","v":true},null,{"$f":"+IF($X238,$X165,\"\")","v":"Scenario 2"},{"$f":"+IF($X238,AE$146,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X238,AF$146,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X238,AG$146,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X238,AH$146,\"\")","v":{"$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,{"$f":"+Y166","v":true},null,{"$f":"+IF($X239,$X166,\"\")","v":"Scenario 3"},{"$f":"+IF($X239,AE$147,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X239,AF$147,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X239,AG$147,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($X239,AH$147,\"\")","v":{"$error":"#N/A"}}]

{"sheet":"Summary of results-comparative","index":63,"n_rows":259,"n_cols":63,"rows_kept":259,"cut":false,"hidden":false,"merged":[[69,16,69,25],[72,5,72,8],[72,10,72,13],[72,19,72,22],[72,24,72,27],[48,2,48,8],[7,16,7,25],[27,16,27,25],[48,16,48,25],[80,5,80,8],[80,10,80,13],[80,19,80,22],[80,24,80,27],[51,19,51,22],[51,24,51,27],[59,5,59,8],[59,10,59,13],[59,19,59,22],[59,24,59,27],[51,5,51,8],[51,10,51,13],[2,3,2,27],[69,2,69,8],[38,5,38,8],[38,10,38,13],[30,24,30,27],[38,19,38,22],[38,24,38,27],[27,2,27,8],[30,19,30,22],[7,2,7,8],[10,10,11,13],[13,10,14,13],[30,5,30,8],[30,10,30,13],[16,10,17,13],[19,10,20,13]]}
[]
[]
[null,null,null,{"$f":"+UPPER(\" Summary of results comparative\")","v":" SUMMARY OF RESULTS COMPARATIVE"}]
[]
[]
[null,null,"Biofuel Production and Plants"]
[]
[null,null,"Maximum Attainable Biofuel Production",null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum number of biofuel plants given feedstock level"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AK$175:$AN$175)=0,\"There is not enough \"&$AL106&\" available to produce \"&$AN$107&\" under any defined plant size\",$AL106&\" \"&$AN$107&\" is able to supply \"&ROUND($AL$196*100,2)&\"%\"&\" of a \"&$AQ196&ROUND($AR196*100,0)&\" blending mandate.\")","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AK$176:$AN$176)=0,\"There is not enough \"&$AS106&\" available to produce \"&$AU$107&\" under any defined plant size\",$AS106&\" \"&$AU$107&\" is able to supply \"&ROUND($AL$197*100,2)&\"%\"&\" of a \"&$AQ197&ROUND($AR197*100,0)&\" blending mandate.\")","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AK$177:$AN$177)=0,\"There is not enough \"&$AZ106&\" available to produce \"&$BB$107&\" under any defined plant size\",$AZ106&\" \"&$BB$107&\" is able to supply \"&ROUND($AL198*100,2)&\"%\"&\" of a \"&$AQ198&ROUND($AR198*100,0)&\" blending mandate.\")","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AK$178:$AN$178)=0,\"There is not enough \"&$BG106&\" available to produce \"&$BI$107&\" under any defined plant size\",$BG106&\" \"&$BI$107&\" is able to supply \"&ROUND($AL$199*100,2)&\"%\"&\" of a \"&$AQ199&ROUND($AR199*100,0)&\" blending mandate.\")","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[null,null,"Comparison of Economic Results"]
[null,null,"Scenario 1 (own production)"]
[]
[null,null,"Production Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value (NPV) and Internal Rate of Return"]
[]
[null,null,null,null,null,{"$f":"$AS$162&\" \"&$AZ$162&\" \"&$BA$162","v":"Biodiesel FOB price "},null,null,{"$f":"$BB$162","v":0},null,{"$f":"$AY$162&\" \"&$AZ$162&\" \"&$BA$162","v":"Diesel FOB price "},null,null,{"$f":"$BC$162","v":0}]
[null,null,null,null,null,"USD/L Biodiesel",null,null,null,null,"USD/L Diesel Equivalent",null,null,null,null,null,null,null,null,"NPV (Million USD/year)",null,null,null,null,"IRR (%)"]
[null,null,null,null,"Biodiesel","5 ML","25 ML","50 ML","100 ML",null,"5 ML","25 ML","50 ML","100 ML",null,null,null,null,"Biodiesel","5 ML","25 ML","50 ML","100 ML",null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,{"$f":"+IF($AH107=$E$32,1,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH107=$E$32,$AF107,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E33,$AJ$161:$AN$164,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E33,$AJ$161:$AN$164,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E33,$AJ$161:$AN$164,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E33,$AJ$161:$AN$164,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E33,$AJ$168:$AN$171,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E33,$AJ$168:$AN$171,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E33,$AJ$168:$AN$171,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E33,$AJ$168:$AN$171,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+IF($AH107=$E$32,1,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH107=$E$32,$AF107,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S33,$AJ$182:$AN$185,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S33,$AJ$182:$AN$185,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S33,$AJ$182:$AN$185,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S33,$AJ$182:$AN$185,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S33,$AJ$189:$AN$192,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S33,$AJ$189:$AN$192,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S33,$AJ$189:$AN$192,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S33,$AJ$189:$AN$192,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH108=$E$32,2,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH108=$E$32,$AF108,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E34,$AJ$161:$AN$164,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E34,$AJ$161:$AN$164,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E34,$AJ$161:$AN$164,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E34,$AJ$161:$AN$164,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E34,$AJ$168:$AN$171,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E34,$AJ$168:$AN$171,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E34,$AJ$168:$AN$171,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E34,$AJ$168:$AN$171,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+IF($AH108=$E$32,2,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH108=$E$32,$AF108,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S34,$AJ$182:$AN$185,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S34,$AJ$182:$AN$185,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S34,$AJ$182:$AN$185,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S34,$AJ$182:$AN$185,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S34,$AJ$189:$AN$192,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S34,$AJ$189:$AN$192,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S34,$AJ$189:$AN$192,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S34,$AJ$189:$AN$192,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH109=$E$32,3,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH109=$E$32,$AF109,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E35,$AJ$161:$AN$164,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E35,$AJ$161:$AN$164,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E35,$AJ$161:$AN$164,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E35,$AJ$161:$AN$164,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E35,$AJ$168:$AN$171,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E35,$AJ$168:$AN$171,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E35,$AJ$168:$AN$171,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E35,$AJ$168:$AN$171,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+IF($AH109=$E$32,3,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH109=$E$32,$AF109,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S35,$AJ$182:$AN$185,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S35,$AJ$182:$AN$185,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S35,$AJ$182:$AN$185,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S35,$AJ$182:$AN$185,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S35,$AJ$189:$AN$192,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S35,$AJ$189:$AN$192,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S35,$AJ$189:$AN$192,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S35,$AJ$189:$AN$192,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH110=$E$32,4,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH110=$E$32,$AF110,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E36,$AJ$161:$AN$164,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E36,$AJ$161:$AN$164,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E36,$AJ$161:$AN$164,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E36,$AJ$161:$AN$164,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E36,$AJ$168:$AN$171,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E36,$AJ$168:$AN$171,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E36,$AJ$168:$AN$171,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E36,$AJ$168:$AN$171,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+IF($AH110=$E$32,4,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH110=$E$32,$AF110,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S36,$AJ$182:$AN$185,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S36,$AJ$182:$AN$185,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S36,$AJ$182:$AN$185,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S36,$AJ$182:$AN$185,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S36,$AJ$189:$AN$192,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S36,$AJ$189:$AN$192,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S36,$AJ$189:$AN$192,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S36,$AJ$189:$AN$192,5,FALSE),\"\")","v":""}]
[]
[null,null,null,null,null,{"$f":"$AS$161&\" \"&$AZ$161&\" \"&$BA$161","v":"Ethanol FOB price "},null,null,{"$f":"$BB$161","v":0},null,{"$f":"$AY$161&\" \"&$AZ$161&\" \"&$BA$161","v":"Gasoline FOB price "},null,null,{"$f":"$BC$161","v":0}]
[null,null,null,null,null,"USD/L Ethanol",null,null,null,null,"USD/L Gasoline Equivalent",null,null,null,null,null,null,null,null,"NPV (Million USD/year)",null,null,null,null,"IRR (%)"]
[null,null,null,null,"Ethanol","5 ML","25 ML","50 ML","100 ML",null,"5 ML","25 ML","50 ML","100 ML",null,null,null,null,"Ethanol","5 ML","25 ML","50 ML","100 ML",null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,{"$f":"+IF($AH107=$E$32,\"\",1)","v":{"$error":"#N/A"}},{"$f":"+IF($AH107=$E$32,\"\",$AF107)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E41,$AJ$161:$AN$164,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E41,$AJ$161:$AN$164,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E41,$AJ$161:$AN$164,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E41,$AJ$161:$AN$164,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E41,$AJ$168:$AN$171,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E41,$AJ$168:$AN$171,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E41,$AJ$168:$AN$171,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E41,$AJ$168:$AN$171,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+IF($AH107=$E$32,\"\",1)","v":{"$error":"#N/A"}},{"$f":"+IF($AH107=$E$32,\"\",$AF107)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S41,$AJ$182:$AN$185,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S41,$AJ$182:$AN$185,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S41,$AJ$182:$AN$185,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S41,$AJ$182:$AN$185,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S41,$AJ$189:$AN$192,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S41,$AJ$189:$AN$192,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S41,$AJ$189:$AN$192,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S41,$AJ$189:$AN$192,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH108=$E$32,\"\",2)","v":{"$error":"#N/A"}},{"$f":"+IF($AH108=$E$32,\"\",$AF108)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E42,$AJ$161:$AN$164,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E42,$AJ$161:$AN$164,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E42,$AJ$161:$AN$164,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E42,$AJ$161:$AN$164,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E42,$AJ$168:$AN$171,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E42,$AJ$168:$AN$171,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E42,$AJ$168:$AN$171,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E42,$AJ$168:$AN$171,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+IF($AH108=$E$32,\"\",2)","v":{"$error":"#N/A"}},{"$f":"+IF($AH108=$E$32,\"\",$AF108)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S42,$AJ$182:$AN$185,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S42,$AJ$182:$AN$185,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S42,$AJ$182:$AN$185,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S42,$AJ$182:$AN$185,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S42,$AJ$189:$AN$192,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S42,$AJ$189:$AN$192,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S42,$AJ$189:$AN$192,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S42,$AJ$189:$AN$192,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH109=$E$32,\"\",3)","v":{"$error":"#N/A"}},{"$f":"+IF($AH109=$E$32,\"\",$AF109)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E43,$AJ$161:$AN$164,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E43,$AJ$161:$AN$164,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E43,$AJ$161:$AN$164,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E43,$AJ$161:$AN$164,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E43,$AJ$168:$AN$171,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E43,$AJ$168:$AN$171,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E43,$AJ$168:$AN$171,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E43,$AJ$168:$AN$171,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+IF($AH109=$E$32,\"\",3)","v":{"$error":"#N/A"}},{"$f":"+IF($AH109=$E$32,\"\",$AF109)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S43,$AJ$182:$AN$185,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S43,$AJ$182:$AN$185,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S43,$AJ$182:$AN$185,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S43,$AJ$182:$AN$185,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S43,$AJ$189:$AN$192,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S43,$AJ$189:$AN$192,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S43,$AJ$189:$AN$192,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S43,$AJ$189:$AN$192,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH110=$E$32,\"\",4)","v":{"$error":"#N/A"}},{"$f":"+IF($AH110=$E$32,\"\",$AF110)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E44,$AJ$161:$AN$164,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E44,$AJ$161:$AN$164,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E44,$AJ$161:$AN$164,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E44,$AJ$161:$AN$164,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E44,$AJ$168:$AN$171,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E44,$AJ$168:$AN$171,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E44,$AJ$168:$AN$171,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E44,$AJ$168:$AN$171,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+IF($AH110=$E$32,\"\",4)","v":{"$error":"#N/A"}},{"$f":"+IF($AH110=$E$32,\"\",$AF110)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S44,$AJ$182:$AN$185,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S44,$AJ$182:$AN$185,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S44,$AJ$182:$AN$185,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S44,$AJ$182:$AN$185,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S44,$AJ$189:$AN$192,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S44,$AJ$189:$AN$192,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S44,$AJ$189:$AN$192,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S44,$AJ$189:$AN$192,5,FALSE),\"\")","v":""}]
[]
[]
[null,null,"Scenario 2 (Mixed)"]
[]
[null,null,"Production Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value (NPV) and Internal Rate of Return"]
[]
[null,null,null,null,null,{"$f":"$AS$162&\" \"&$AZ$162&\" \"&$BA$162","v":"Biodiesel FOB price "},null,null,{"$f":"$BB$162","v":0},null,{"$f":"$AY$162&\" \"&$AZ$162&\" \"&$BA$162","v":"Diesel FOB price "},null,null,{"$f":"$BC$162","v":0}]
[null,null,null,null,null,"USD/L Biodiesel",null,null,null,null,"USD/L Diesel Equivalent",null,null,null,null,null,null,null,null,"NPV (Million USD/year)",null,null,null,null,"IRR (%)"]
[null,null,null,null,"Biodiesel","5 ML","25 ML","50 ML","100 ML",null,"5 ML","25 ML","50 ML","100 ML",null,null,null,null,"Biodiesel","5 ML","25 ML","50 ML","100 ML",null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,{"$f":"+IF($AH107=$E$32,1,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH107=$E$32,$AF107,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E54,$AJ$206:$AN$209,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E54,$AJ$206:$AN$209,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E54,$AJ$206:$AN$209,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E54,$AJ$206:$AN$209,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E54,$AJ$213:$AN$216,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E54,$AJ$213:$AN$216,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E54,$AJ$213:$AN$216,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E54,$AJ$213:$AN$216,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+D54","v":{"$error":"#N/A"}},{"$f":"+E54","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S54,$AJ$220:$AN$223,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S54,$AJ$220:$AN$223,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S54,$AJ$220:$AN$223,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S54,$AJ$220:$AN$223,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S54,$AJ$227:$AN$230,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S54,$AJ$227:$AN$230,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S54,$AJ$227:$AN$230,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S54,$AJ$227:$AN$230,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH108=$E$32,2,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH108=$E$32,$AF108,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E55,$AJ$206:$AN$209,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E55,$AJ$206:$AN$209,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E55,$AJ$206:$AN$209,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E55,$AJ$206:$AN$209,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E55,$AJ$213:$AN$216,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E55,$AJ$213:$AN$216,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E55,$AJ$213:$AN$216,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E55,$AJ$213:$AN$216,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+D55","v":{"$error":"#N/A"}},{"$f":"+E55","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S55,$AJ$220:$AN$223,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S55,$AJ$220:$AN$223,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S55,$AJ$220:$AN$223,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S55,$AJ$220:$AN$223,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S55,$AJ$227:$AN$230,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S55,$AJ$227:$AN$230,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S55,$AJ$227:$AN$230,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S55,$AJ$227:$AN$230,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH109=$E$32,3,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH109=$E$32,$AF109,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E56,$AJ$206:$AN$209,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E56,$AJ$206:$AN$209,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E56,$AJ$206:$AN$209,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E56,$AJ$206:$AN$209,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E56,$AJ$213:$AN$216,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E56,$AJ$213:$AN$216,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E56,$AJ$213:$AN$216,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E56,$AJ$213:$AN$216,5,FALSE),\"\")","v":""},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(VLOOKUP($S56,$AJ$220:$AN$223,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S56,$AJ$220:$AN$223,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S56,$AJ$220:$AN$223,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S56,$AJ$220:$AN$223,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S56,$AJ$227:$AN$230,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S56,$AJ$227:$AN$230,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S56,$AJ$227:$AN$230,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S56,$AJ$227:$AN$230,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH110=$E$32,4,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH110=$E$32,$AF110,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E57,$AJ$206:$AN$209,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E57,$AJ$206:$AN$209,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E57,$AJ$206:$AN$209,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E57,$AJ$206:$AN$209,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E57,$AJ$213:$AN$216,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E57,$AJ$213:$AN$216,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E57,$AJ$213:$AN$216,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E57,$AJ$213:$AN$216,5,FALSE),\"\")","v":""},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(VLOOKUP($S57,$AJ$220:$AN$223,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S57,$AJ$220:$AN$223,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S57,$AJ$220:$AN$223,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S57,$AJ$220:$AN$223,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S57,$AJ$227:$AN$230,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S57,$AJ$227:$AN$230,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S57,$AJ$227:$AN$230,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S57,$AJ$227:$AN$230,5,FALSE),\"\")","v":""}]
[]
[null,null,null,null,null,{"$f":"$AS$161&\" \"&$AZ$161&\" \"&$BA$161","v":"Ethanol FOB price "},null,null,{"$f":"$BB$161","v":0},null,{"$f":"$AY$161&\" \"&$AZ$161&\" \"&$BA$161","v":"Gasoline FOB price "},null,null,{"$f":"$BC$161","v":0}]
[null,null,null,null,null,"USD/L Ethanol",null,null,null,null,"USD/L Gasoline Equivalent",null,null,null,null,null,null,null,null,"NPV (Million USD/year)",null,null,null,null,"IRR (%)"]
[null,null,null,null,"Ethanol","5 ML","25 ML","50 ML","100 ML",null,"5 ML","25 ML","50 ML","100 ML",null,null,null,null,"Ethanol","5 ML","25 ML","50 ML","100 ML",null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,{"$f":"+IF($AH107=$E$32,\"\",1)","v":{"$error":"#N/A"}},{"$f":"+IF($AH107=$E$32,\"\",$AF107)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E62,$AJ$206:$AN$209,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E62,$AJ$206:$AN$209,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E62,$AJ$206:$AN$209,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E62,$AJ$206:$AN$209,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E62,$AJ$213:$AN$216,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E62,$AJ$213:$AN$216,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E62,$AJ$213:$AN$216,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E62,$AJ$213:$AN$216,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+D62","v":{"$error":"#N/A"}},{"$f":"+E62","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S62,$AJ$220:$AN$223,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S62,$AJ$220:$AN$223,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S62,$AJ$220:$AN$223,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S62,$AJ$220:$AN$223,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S62,$AJ$227:$AN$230,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S62,$AJ$227:$AN$230,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S62,$AJ$227:$AN$230,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S62,$AJ$227:$AN$230,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH108=$E$32,\"\",2)","v":{"$error":"#N/A"}},{"$f":"+IF($AH108=$E$32,\"\",$AF108)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E63,$AJ$206:$AN$209,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E63,$AJ$206:$AN$209,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E63,$AJ$206:$AN$209,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E63,$AJ$206:$AN$209,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E63,$AJ$213:$AN$216,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E63,$AJ$213:$AN$216,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E63,$AJ$213:$AN$216,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E63,$AJ$213:$AN$216,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+D63","v":{"$error":"#N/A"}},{"$f":"+E63","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S63,$AJ$220:$AN$223,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S63,$AJ$220:$AN$223,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S63,$AJ$220:$AN$223,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S63,$AJ$220:$AN$223,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S63,$AJ$227:$AN$230,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S63,$AJ$227:$AN$230,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S63,$AJ$227:$AN$230,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S63,$AJ$227:$AN$230,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH109=$E$32,\"\",3)","v":{"$error":"#N/A"}},{"$f":"+IF($AH109=$E$32,\"\",$AF109)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E64,$AJ$206:$AN$209,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E64,$AJ$206:$AN$209,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E64,$AJ$206:$AN$209,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E64,$AJ$206:$AN$209,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E64,$AJ$213:$AN$216,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E64,$AJ$213:$AN$216,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E64,$AJ$213:$AN$216,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E64,$AJ$213:$AN$216,5,FALSE),\"\")","v":""},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(VLOOKUP($S64,$AJ$220:$AN$223,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S64,$AJ$220:$AN$223,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S64,$AJ$220:$AN$223,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S64,$AJ$220:$AN$223,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S64,$AJ$227:$AN$230,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S64,$AJ$227:$AN$230,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S64,$AJ$227:$AN$230,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S64,$AJ$227:$AN$230,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH110=$E$32,\"\",4)","v":{"$error":"#N/A"}},{"$f":"+IF($AH110=$E$32,\"\",$AF110)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E65,$AJ$206:$AN$209,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E65,$AJ$206:$AN$209,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E65,$AJ$206:$AN$209,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E65,$AJ$206:$AN$209,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E65,$AJ$213:$AN$216,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E65,$AJ$213:$AN$216,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E65,$AJ$213:$AN$216,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E65,$AJ$213:$AN$216,5,FALSE),\"\")","v":""},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(VLOOKUP($S65,$AJ$220:$AN$223,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S65,$AJ$220:$AN$223,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S65,$AJ$220:$AN$223,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S65,$AJ$220:$AN$223,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S65,$AJ$227:$AN$230,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S65,$AJ$227:$AN$230,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S65,$AJ$227:$AN$230,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S65,$AJ$227:$AN$230,5,FALSE),\"\")","v":""}]
[]
[]
[null,null,"Scenario 3 (Outgrowers)"]
[]
[null,null,"Production Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Present Value (NPV) and Internal Rate of Return"]
[]
[null,null,null,null,null,{"$f":"$AS$162&\" \"&$AZ$162&\" \"&$BA$162","v":"Biodiesel FOB price "},null,null,{"$f":"$BB$162","v":0},null,{"$f":"$AY$162&\" \"&$AZ$162&\" \"&$BA$162","v":"Diesel FOB price "},null,null,{"$f":"$BC$162","v":0}]
[null,null,null,null,null,"USD/L Biodiesel",null,null,null,null,"USD/L Diesel Equivalent",null,null,null,null,null,null,null,null,"NPV (Million USD/year)",null,null,null,null,"IRR (%)"]
[null,null,null,null,"Biodiesel","5 ML","25 ML","50 ML","100 ML",null,"5 ML","25 ML","50 ML","100 ML",null,null,null,null,"Biodiesel","5 ML","25 ML","50 ML","100 ML",null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,{"$f":"+IF($AH107=$E$32,1,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH107=$E$32,$AF107,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E75,$AJ$235:$AN$238,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E75,$AJ$235:$AN$238,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E75,$AJ$235:$AN$238,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E75,$AJ$235:$AN$238,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E75,$AJ$242:$AN$245,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E75,$AJ$242:$AN$245,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E75,$AJ$242:$AN$245,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E75,$AJ$242:$AN$245,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+D75","v":{"$error":"#N/A"}},{"$f":"+E75","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S75,$AJ$249:$AN$252,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S75,$AJ$249:$AN$252,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S75,$AJ$249:$AN$252,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S75,$AJ$249:$AN$252,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S75,$AJ$256:$AN$259,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S75,$AJ$256:$AN$259,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S75,$AJ$256:$AN$259,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S75,$AJ$256:$AN$259,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH108=$E$32,2,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH108=$E$32,$AF108,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E76,$AJ$235:$AN$238,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E76,$AJ$235:$AN$238,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E76,$AJ$235:$AN$238,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E76,$AJ$235:$AN$238,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E76,$AJ$242:$AN$245,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E76,$AJ$242:$AN$245,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E76,$AJ$242:$AN$245,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E76,$AJ$242:$AN$245,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+D76","v":{"$error":"#N/A"}},{"$f":"+E76","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S76,$AJ$249:$AN$252,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S76,$AJ$249:$AN$252,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S76,$AJ$249:$AN$252,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S76,$AJ$249:$AN$252,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S76,$AJ$256:$AN$259,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S76,$AJ$256:$AN$259,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S76,$AJ$256:$AN$259,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S76,$AJ$256:$AN$259,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH109=$E$32,3,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH109=$E$32,$AF109,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E77,$AJ$235:$AN$238,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E77,$AJ$235:$AN$238,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E77,$AJ$235:$AN$238,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E77,$AJ$235:$AN$238,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E77,$AJ$242:$AN$245,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E77,$AJ$242:$AN$245,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E77,$AJ$242:$AN$245,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E77,$AJ$242:$AN$245,5,FALSE),\"\")","v":""},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(VLOOKUP($S77,$AJ$249:$AN$252,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S77,$AJ$249:$AN$252,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S77,$AJ$249:$AN$252,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S77,$AJ$249:$AN$252,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S77,$AJ$256:$AN$259,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S77,$AJ$256:$AN$259,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S77,$AJ$256:$AN$259,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S77,$AJ$256:$AN$259,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH110=$E$32,4,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($AH110=$E$32,$AF110,\"\")","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E78,$AJ$235:$AN$238,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E78,$AJ$235:$AN$238,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E78,$AJ$235:$AN$238,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E78,$AJ$235:$AN$238,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E78,$AJ$242:$AN$245,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E78,$AJ$242:$AN$245,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E78,$AJ$242:$AN$245,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E78,$AJ$242:$AN$245,5,FALSE),\"\")","v":""},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(VLOOKUP($S78,$AJ$249:$AN$252,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S78,$AJ$249:$AN$252,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S78,$AJ$249:$AN$252,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S78,$AJ$249:$AN$252,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S78,$AJ$256:$AN$259,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S78,$AJ$256:$AN$259,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S78,$AJ$256:$AN$259,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S78,$AJ$256:$AN$259,5,FALSE),\"\")","v":""}]
[]
[null,null,null,null,null,{"$f":"$AS$161&\" \"&$AZ$161&\" \"&$BA$161","v":"Ethanol FOB price "},null,null,{"$f":"$BB$161","v":0},null,{"$f":"$AY$161&\" \"&$AZ$161&\" \"&$BA$161","v":"Gasoline FOB price "},null,null,{"$f":"$BC$161","v":0}]
[null,null,null,null,null,"USD/L Ethanol",null,null,null,null,"USD/L Gasoline Equivalent",null,null,null,null,null,null,null,null,"NPV (Million USD/year)",null,null,null,null,"IRR (%)"]
[null,null,null,null,"Ethanol","5 ML","25 ML","50 ML","100 ML",null,"5 ML","25 ML","50 ML","100 ML",null,null,null,null,"Ethanol","5 ML","25 ML","50 ML","100 ML",null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,{"$f":"+IF($AH107=$E$32,\"\",1)","v":{"$error":"#N/A"}},{"$f":"+IF($AH107=$E$32,\"\",$AF107)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E83,$AJ$235:$AN$238,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E83,$AJ$235:$AN$238,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E83,$AJ$235:$AN$238,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E83,$AJ$235:$AN$238,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E83,$AJ$242:$AN$245,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E83,$AJ$242:$AN$245,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E83,$AJ$242:$AN$245,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E83,$AJ$242:$AN$245,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+D83","v":{"$error":"#N/A"}},{"$f":"+E83","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S83,$AJ$249:$AN$252,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S83,$AJ$249:$AN$252,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S83,$AJ$249:$AN$252,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S83,$AJ$249:$AN$252,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S83,$AJ$256:$AN$259,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S83,$AJ$256:$AN$259,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S83,$AJ$256:$AN$259,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S83,$AJ$256:$AN$259,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH108=$E$32,\"\",2)","v":{"$error":"#N/A"}},{"$f":"+IF($AH108=$E$32,\"\",$AF108)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E84,$AJ$235:$AN$238,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E84,$AJ$235:$AN$238,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E84,$AJ$235:$AN$238,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E84,$AJ$235:$AN$238,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E84,$AJ$242:$AN$245,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E84,$AJ$242:$AN$245,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E84,$AJ$242:$AN$245,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E84,$AJ$242:$AN$245,5,FALSE),\"\")","v":""},null,null,null,{"$f":"+D84","v":{"$error":"#N/A"}},{"$f":"+E84","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($S84,$AJ$249:$AN$252,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S84,$AJ$249:$AN$252,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S84,$AJ$249:$AN$252,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S84,$AJ$249:$AN$252,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S84,$AJ$256:$AN$259,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S84,$AJ$256:$AN$259,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S84,$AJ$256:$AN$259,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S84,$AJ$256:$AN$259,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH109=$E$32,\"\",3)","v":{"$error":"#N/A"}},{"$f":"+IF($AH109=$E$32,\"\",$AF109)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E85,$AJ$235:$AN$238,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E85,$AJ$235:$AN$238,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E85,$AJ$235:$AN$238,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E85,$AJ$235:$AN$238,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E85,$AJ$242:$AN$245,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E85,$AJ$242:$AN$245,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E85,$AJ$242:$AN$245,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E85,$AJ$242:$AN$245,5,FALSE),\"\")","v":""},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(VLOOKUP($S85,$AJ$249:$AN$252,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S85,$AJ$249:$AN$252,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S85,$AJ$249:$AN$252,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S85,$AJ$249:$AN$252,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S85,$AJ$256:$AN$259,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S85,$AJ$256:$AN$259,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S85,$AJ$256:$AN$259,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S85,$AJ$256:$AN$259,5,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"+IF($AH110=$E$32,\"\",4)","v":{"$error":"#N/A"}},{"$f":"+IF($AH110=$E$32,\"\",$AF110)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP($E86,$AJ$235:$AN$238,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E86,$AJ$235:$AN$238,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E86,$AJ$235:$AN$238,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E86,$AJ$235:$AN$238,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($E86,$AJ$242:$AN$245,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E86,$AJ$242:$AN$245,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E86,$AJ$242:$AN$245,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($E86,$AJ$242:$AN$245,5,FALSE),\"\")","v":""},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(VLOOKUP($S86,$AJ$249:$AN$252,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S86,$AJ$249:$AN$252,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S86,$AJ$249:$AN$252,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S86,$AJ$249:$AN$252,5,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP($S86,$AJ$256:$AN$259,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S86,$AJ$256:$AN$259,3,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S86,$AJ$256:$AN$259,4,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($S86,$AJ$256:$AN$259,5,FALSE),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstocks",null,null,null,"Feedstock1","Selection",{"$f":"+'Data Entry Needs'!$E$11","v":" "},1,{"$f":"+VLOOKUP($AL$106,$AF$107:$AH$110,3,FALSE)","v":{"$error":"#N/A"}},"Sc1",{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!C29\")","v":0},"Feedstock2","Selection",{"$f":"+'Data Entry Needs'!$F$11","v":" "},2,{"$f":"+VLOOKUP(AS106,$AF$107:$AH$110,3,FALSE)","v":{"$error":"#N/A"}},"Sc1",{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!C29\")","v":0},"Feedstock3","Selection",{"$f":"+'Data Entry Needs'!$G$11","v":" "},3,{"$f":"+VLOOKUP(AZ106,$AF$107:$AH$110,3,FALSE)","v":{"$error":"#N/A"}},"Sc1",{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!C29\")","v":0},"Feedstock4","Selection",{"$f":"+'Data Entry Needs'!$H$11","v":" "},4,{"$f":"+VLOOKUP(BG106,$AF$107:$AH$110,3,FALSE)","v":{"$error":"#N/A"}},"Sc1",{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!C29\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$11","v":" "},1,{"$f":"VLOOKUP(AF107,'Data Entry Needs'!$T$115:$U$127,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+'Data Entry Needs'!$E$12","v":0},null,"Biofuel Conversion",{"$f":"+VLOOKUP(AL106,'dummy database'!$A$11:$B$24,2,FALSE)","v":{"$error":"#N/A"}},"L/t",{"$f":"+LEFT(AN106,IF(AN106=\"biodiesel\",9,7))","v":{"$error":"#N/A"}},"Sc2",{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!f29\")","v":0},null,"Biofuel Conversion",{"$f":"+VLOOKUP(AS106,'dummy database'!$A$11:$B$24,2,FALSE)","v":{"$error":"#N/A"}},"L/t",{"$f":"+LEFT(AU106,IF(AU106=\"biodiesel\",9,7))","v":{"$error":"#N/A"}},"Sc2",{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!f29\")","v":0},null,"Biofuel Conversion",{"$f":"+VLOOKUP(AZ106,'dummy database'!$A$11:$B$24,2,FALSE)","v":{"$error":"#N/A"}},"L/t",{"$f":"+LEFT(BB106,IF(BB106=\"biodiesel\",9,7))","v":{"$error":"#N/A"}},"Sc2",{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!f29\")","v":0},null,"Biofuel Conversion",{"$f":"+VLOOKUP(BG106,'dummy database'!$A$11:$B$24,2,FALSE)","v":{"$error":"#N/A"}},"L/t",{"$f":"+LEFT(BI106,IF(BI106=\"biodiesel\",9,7))","v":{"$error":"#N/A"}},"Sc2",{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!f29\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$11","v":" "},2,{"$f":"VLOOKUP(AF108,'Data Entry Needs'!$T$115:$U$127,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+'Data Entry Needs'!$F$12","v":0},null,{"$f":"+IF($AN$106=\"biodiesel\",\"Biodiesel Demand\",\"Ethanol Demand\")","v":{"$error":"#N/A"}},{"$f":"+IF(AN106=\"biodiesel\",'Biofuel Demand'!$D$24,'Biofuel Demand'!$D$25)","v":{"$error":"#N/A"}},null,null,"Sc3",{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!j29\")","v":0},null,{"$f":"+IF(AU106=\"biodiesel\",\"Biodiesel Demand\",\"Ethanol Demand\")","v":{"$error":"#N/A"}},{"$f":"+IF(AU106=\"biodiesel\",'Biofuel Demand'!$D$24,'Biofuel Demand'!$D$25)","v":{"$error":"#N/A"}},null,null,"Sc3",{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!j29\")","v":0},null,{"$f":"+IF(BB106=\"biodiesel\",\"Biodiesel Demand\",\"Ethanol Demand\")","v":{"$error":"#N/A"}},{"$f":"+IF(BB106=\"biodiesel\",'Biofuel Demand'!$D$24,'Biofuel Demand'!$D$25)","v":{"$error":"#N/A"}},null,null,"Sc3",{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!j29\")","v":0},null,{"$f":"+IF(BI106=\"biodiesel\",\"Biodiesel Demand\",\"Ethanol Demand\")","v":{"$error":"#N/A"}},{"$f":"+IF(BI106=\"biodiesel\",'Biofuel Demand'!$D$24,'Biofuel Demand'!$D$25)","v":{"$error":"#N/A"}},null,null,"Sc3",{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!j29\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$11","v":" "},3,{"$f":"VLOOKUP(AF109,'Data Entry Needs'!$T$115:$U$127,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+'Data Entry Needs'!$G$12","v":0},null,null,null,null,"c "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$H$11","v":" "},4,{"$f":"VLOOKUP(AF110,'Data Entry Needs'!$T$115:$U$127,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+'Data Entry Needs'!$H$12","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g","i","k","m",null,null,null,"g","i","k","m",null,null,null,"g","i","k","m",null,null,null,"g","i","k","m"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biodiesel","Ethanol1","Ethanol2",null,"USD/year","5 ML","25 ML","50 ML","100 ML",null,null,"USD/year","5 ML","25 ML","50 ML","100 ML",null,null,"USD/year","5 ML","25 ML","50 ML","100 ML",null,null,"USD/year","5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 1",{"$f":"+'Data Entry Needs'!V151","v":0},{"$f":"+'Data Entry Needs'!W151","v":0},{"$f":"+'Data Entry Needs'!X151","v":0},"Sc1","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AL$112&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AM$112&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AN$112&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AO$112&42)","v":{"$error":"#N/A"}},null,"Sc1","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AS$112&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AT$112&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AU$112&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AV$112&42)","v":{"$error":"#N/A"}},null,"Sc1","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&AZ$112&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BA$112&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BB$112&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BC$112&42)","v":{"$error":"#N/A"}},null,"Sc1","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BG$112&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BH$112&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BI$112&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BJ$112&42)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 2",{"$f":"+'Data Entry Needs'!V152","v":0},{"$f":"+'Data Entry Needs'!W152","v":0},{"$f":"+'Data Entry Needs'!X152","v":0},"Sc2","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AL$112&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AM$112&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AN$112&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AO$112&43)","v":{"$error":"#N/A"}},null,"Sc2","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AS$112&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AT$112&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AU$112&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AV$112&43)","v":{"$error":"#N/A"}},null,"Sc2","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&AZ$112&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BA$112&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BB$112&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BC$112&43)","v":{"$error":"#N/A"}},null,"Sc2","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BG$112&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BH$112&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BI$112&43)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BJ$112&43)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 3",{"$f":"+'Data Entry Needs'!V153","v":0},{"$f":"+'Data Entry Needs'!W153","v":0},{"$f":"+'Data Entry Needs'!X153","v":0},"Sc3","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AL$112&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AM$112&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AN$112&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AO$112&44)","v":{"$error":"#N/A"}},null,"Sc3","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AS$112&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AT$112&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AU$112&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AV$112&44)","v":{"$error":"#N/A"}},null,"Sc3","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&AZ$112&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BA$112&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BB$112&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BC$112&44)","v":{"$error":"#N/A"}},null,"Sc3","Feedstock",{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BG$112&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BH$112&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BI$112&44)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BJ$112&44)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 4",{"$f":"+'Data Entry Needs'!V154","v":0},{"$f":"+'Data Entry Needs'!W154","v":0},{"$f":"+'Data Entry Needs'!X154","v":0},null,"Other Chem.Inputs",{"$f":"SUM(INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AL$112&48&\":\"&AL$112&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AM$112&48&\":\"&AM$112&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AN$112&48&\":\"&AN$112&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AO$112&48&\":\"&AO$112&52))","v":{"$error":"#N/A"}},null,null,"Other Chem.Inputs",{"$f":"SUM(INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AS$112&48&\":\"&AS$112&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AT$112&48&\":\"&AT$112&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AU$112&48&\":\"&AU$112&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AV$112&48&\":\"&AV$112&52))","v":{"$error":"#N/A"}},null,null,"Other Chem.Inputs",{"$f":"SUM(INDIRECT(\"COST_FS\"&$BA$106&\"!\"&AZ$112&48&\":\"&AZ$112&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BA$112&48&\":\"&BA$112&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BB$112&48&\":\"&BB$112&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BC$112&48&\":\"&BC$112&52))","v":{"$error":"#N/A"}},null,null,"Other Chem.Inputs",{"$f":"SUM(INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BG$112&48&\":\"&BG$112&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BH$112&48&\":\"&BH$112&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BI$112&48&\":\"&BI$112&52))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BJ$112&48&\":\"&BJ$112&52))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG114:AG117)","v":0},{"$f":"SUM(AH114:AH117)","v":0},{"$f":"SUM(AI114:AI117)","v":0},null,"Energy",{"$f":"SUM(INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AL$112&55&\":\"&AL$112&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AM$112&55&\":\"&AM$112&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AN$112&55&\":\"&AN$112&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AO$112&55&\":\"&AO$112&56))","v":{"$error":"#N/A"}},null,null,"Energy",{"$f":"SUM(INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AS$112&55&\":\"&AS$112&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AT$112&55&\":\"&AT$112&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AU$112&55&\":\"&AU$112&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AV$112&55&\":\"&AV$112&56))","v":{"$error":"#N/A"}},null,null,"Energy",{"$f":"SUM(INDIRECT(\"COST_FS\"&$BA$106&\"!\"&AZ$112&55&\":\"&AZ$112&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BA$112&55&\":\"&BA$112&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BB$112&55&\":\"&BB$112&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BC$112&55&\":\"&BC$112&56))","v":{"$error":"#N/A"}},null,null,"Energy",{"$f":"SUM(INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BG$112&55&\":\"&BG$112&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BH$112&55&\":\"&BH$112&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BI$112&55&\":\"&BI$112&56))","v":{"$error":"#N/A"}},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BJ$112&55&\":\"&BJ$112&56))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AG118>0,TRUE,FALSE)","v":false},{"$f":"+IF(AH118>0,TRUE,FALSE)","v":false},{"$f":"+IF(AI118>0,TRUE,FALSE)","v":false},null,"Labor and Miscellaneous Costs",{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AL$112&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AM$112&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AN$112&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AO$112&64)","v":0},null,null,"Labor and Miscellaneous Costs",{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AS$112&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AT$112&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AU$112&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AV$112&64)","v":0},null,null,"Labor and Miscellaneous Costs",{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&AZ$112&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BA$112&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BB$112&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BC$112&64)","v":0},null,null,"Labor and Miscellaneous Costs",{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BG$112&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BH$112&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BI$112&64)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BJ$112&64)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biodiesel",{"$f":"+IF(AG119=TRUE,FALSE,TRUE)","v":true},null,null,null,"Transport",{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AL$112&70)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AM$112&70)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AN$112&70)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AO$112&70)","v":{"$error":"#N/A"}},null,null,"Transport",{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AS$112&70)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AT$112&70)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AU$112&70)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AV$112&70)","v":{"$error":"#N/A"}},null,null,"Transport",{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&AZ$112&70)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BA$112&70)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BB$112&70)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BC$112&70)","v":{"$error":"#N/A"}},null,null,"Transport",{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BG$112&70)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BH$112&70)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BI$112&70)","v":0},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BJ$112&70)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol1",{"$f":"+IF(OR($AH$119,$AI$119)=TRUE,FALSE,TRUE)","v":true},null,null,null,"Storage",{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AL$112&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AM$112&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AN$112&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AO$112&86)","v":{"$error":"#N/A"}},null,null,"Storage",{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AS$112&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AT$112&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AU$112&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AV$112&86)","v":{"$error":"#N/A"}},null,null,"Storage",{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&AZ$112&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BA$112&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BB$112&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BC$112&86)","v":{"$error":"#N/A"}},null,null,"Storage",{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BG$112&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BH$112&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BI$112&86)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BJ$112&86)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs",{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AL$112&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AM$112&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AN$112&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AO$112&93)","v":{"$error":"#VALUE!"}},null,null,"Other Costs",{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AS$112&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AT$112&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AU$112&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AV$112&93)","v":{"$error":"#VALUE!"}},null,null,"Other Costs",{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&AZ$112&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BA$112&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BB$112&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BC$112&93)","v":{"$error":"#VALUE!"}},null,null,"Other Costs",{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BG$112&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BH$112&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BI$112&93)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BJ$112&93)","v":{"$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,null,null,null,null,null,null,null,"Depreciation & Mainteinance",{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AL$112&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AM$112&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AN$112&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AO$112&80)","v":{"$error":"#VALUE!"}},null,null,"Depreciation & Mainteinance",{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AS$112&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AT$112&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AU$112&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AV$112&80)","v":{"$error":"#VALUE!"}},null,null,"Depreciation & Mainteinance",{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&AZ$112&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BA$112&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BB$112&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BC$112&80)","v":{"$error":"#VALUE!"}},null,null,"Depreciation & Mainteinance",{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BG$112&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BH$112&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BI$112&80)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BJ$112&80)","v":{"$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,null,null,null,null,null,null,null,"Yield",1,"t/ha",null,null,null,null,"Yield",{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!D\"&10)","v":0},"t/ha",null,null,null,null,"Yield",{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!D\"&10)","v":0},"t/ha",null,null,null,null,"Yield",{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!D\"&10)","v":0},"t/ha"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USD","f","h","j","l",null,null,"USD","f","h","j","l",null,null,"USD","f","h","j","l",null,null,"USD","f","h","j","l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML",null,null,null,"5 ML","25 ML","50 ML","100 ML",null,null,null,"5 ML","25 ML","50 ML","100 ML",null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investment",{"$f":"ROUND((INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AL$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AM$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AN$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AO$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},null,null,"Total Investment",{"$f":"ROUND((INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AS$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AT$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AU$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AV$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},null,null,"Total Investment",{"$f":"ROUND((INDIRECT(\"COST_FS\"&$BA$106&\"!\"&AZ$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BA$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BB$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BC$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},null,null,"Total Investment",{"$f":"ROUND((INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BG$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BH$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BI$125&77)/1000000),2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BJ$125&77)/1000000),2)","v":{"$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,null,null,null,null,null,null,null,"t/year","5 ML","25 ML","50 ML","100 ML",null,null,"t/year","5 ML","25 ML","50 ML","100 ML",null,null,"t/year","5 ML","25 ML","50 ML","100 ML",null,null,"t/year","5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock consumption (t/year)",{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AL$125&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AM$125&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AN$125&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AO$125&42)","v":{"$error":"#N/A"}},null,null,"Feedstock consumption (t/year)",{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AS$125&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AT$125&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AU$125&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AV$125&42)","v":{"$error":"#N/A"}},null,null,"Feedstock consumption (t/year)",{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&AZ$125&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BA$125&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BB$125&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BC$125&42)","v":{"$error":"#N/A"}},null,null,"Feedstock consumption (t/year)",{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BG$125&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BH$125&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BI$125&42)","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BJ$125&42)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jobs","5 ML","25 ML","50 ML","100 ML",null,null,"Jobs","5 ML","25 ML","50 ML","100 ML",null,null,"Jobs","5 ML","25 ML","50 ML","100 ML",null,null,"Jobs","5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Processing Jobs",{"$f":"SUM(INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AL$125&61&\":\"&AL$125&62))","v":23},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AM$125&61&\":\"&AM$125&62))","v":26},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AN$125&61&\":\"&AN$125&62))","v":49},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AM$106&\"!\"&AO$125&61&\":\"&AO$125&62))","v":98},null,null,"Processing Jobs",{"$f":"SUM(INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AS$125&61&\":\"&AS$125&62))","v":23},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AT$125&61&\":\"&AT$125&62))","v":26},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AU$125&61&\":\"&AU$125&62))","v":49},{"$f":"SUM(INDIRECT(\"COST_FS\"&$AT$106&\"!\"&AV$125&61&\":\"&AV$125&62))","v":98},null,null,"Processing Jobs",{"$f":"SUM(INDIRECT(\"COST_FS\"&$BA$106&\"!\"&AZ$125&61&\":\"&AZ$125&62))","v":23},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BA$125&61&\":\"&BA$125&62))","v":26},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BB$125&61&\":\"&BB$125&62))","v":49},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BA$106&\"!\"&BC$125&61&\":\"&BC$125&62))","v":98},null,null,"Processing Jobs",{"$f":"SUM(INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BG$125&61&\":\"&BG$125&62))","v":23},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BH$125&61&\":\"&BH$125&62))","v":26},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BI$125&61&\":\"&BI$125&62))","v":49},{"$f":"SUM(INDIRECT(\"COST_FS\"&$BH$106&\"!\"&BJ$125&61&\":\"&BJ$125&62))","v":98}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AN$106=\"Biodiesel\",\"DEL\",\"GLE\")","v":{"$error":"#N/A"}},{"$f":"+IF($AN$106=\"Biodiesel\",'dummy database'!$B$46/'dummy database'!$B$43,'dummy database'!$B$45/'dummy database'!$B$44)","v":{"$error":"#N/A"}},{"$f":"+IF($AN$106=\"Biodiesel\",\"L Biodiesel/L Diesel\",\"L Ethanol/LGasoline\")","v":{"$error":"#N/A"}},null,null,"Concepts",null,{"$f":"+IF(AU106=\"Biodiesel\",\"DEL\",\"GLE\")","v":{"$error":"#N/A"}},{"$f":"+IF(AU106=\"Biodiesel\",'dummy database'!$B$46/'dummy database'!$B$43,'dummy database'!$B$45/'dummy database'!$B$44)","v":{"$error":"#N/A"}},{"$f":"+IF(AU106=\"Biodiesel\",\"L Biodiesel/L Diesel\",\"L Ethanol/LGasoline\")","v":{"$error":"#N/A"}},null,null,"Concepts",null,{"$f":"+IF(BB106=\"Biodiesel\",\"DEL\",\"GLE\")","v":{"$error":"#N/A"}},{"$f":"+IF(BB106=\"Biodiesel\",'dummy database'!$B$46/'dummy database'!$B$43,'dummy database'!$B$45/'dummy database'!$B$44)","v":{"$error":"#N/A"}},{"$f":"+IF(BB106=\"Biodiesel\",\"L Biodiesel/L Diesel\",\"L Ethanol/LGasoline\")","v":{"$error":"#N/A"}},null,null,"Concepts",null,{"$f":"+IF(BI106=\"Biodiesel\",\"DEL\",\"GLE\")","v":{"$error":"#N/A"}},{"$f":"+IF(BI106=\"Biodiesel\",'dummy database'!$B$46/'dummy database'!$B$43,'dummy database'!$B$45/'dummy database'!$B$44)","v":{"$error":"#N/A"}},{"$f":"+IF(BI106=\"Biodiesel\",\"L Biodiesel/L Diesel\",\"L Ethanol/LGasoline\")","v":{"$error":"#N/A"}},null,null,"Concepts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AN$106=\"Biodiesel\",\"Diesel Price\",\"Gasoline Price\")","v":{"$error":"#N/A"}},{"$f":"+IF($AN$106=\"Biodiesel\",'Data Entry Needs'!$D$58,'Data Entry Needs'!$D$59)","v":{"$error":"#N/A"}},{"$f":"+IF($AN$106=\"Biodiesel\",\"USD/L Diesel Equivalent\",\"USD/L Gasoline Equivalent\")","v":{"$error":"#N/A"}},null,null,{"$f":"+\"Feedstock \"&$AL$106","v":"Feedstock  "},null,{"$f":"+IF(AU106=\"Biodiesel\",\"Diesel Price\",\"Gasoline Price\")","v":{"$error":"#N/A"}},{"$f":"+IF(AU106=\"Biodiesel\",'Data Entry Needs'!$D$58,'Data Entry Needs'!$D$59)","v":{"$error":"#N/A"}},{"$f":"+IF(AU106=\"Biodiesel\",\"USD/L Diesel Equivalent\",\"USD/L Gasoline Equivalent\")","v":{"$error":"#N/A"}},null,null,{"$f":"+\"Feedstock \"&$AL$106","v":"Feedstock  "},null,{"$f":"+IF(BB106=\"Biodiesel\",\"Diesel Price\",\"Gasoline Price\")","v":{"$error":"#N/A"}},{"$f":"+IF(BB106=\"Biodiesel\",'Data Entry Needs'!$D$58,'Data Entry Needs'!$D$59)","v":{"$error":"#N/A"}},{"$f":"+IF(BB106=\"Biodiesel\",\"USD/L Diesel Equivalent\",\"USD/L Gasoline Equivalent\")","v":{"$error":"#N/A"}},null,null,{"$f":"+\"Feedstock \"&$AL$106","v":"Feedstock  "},null,{"$f":"+IF(BI106=\"Biodiesel\",\"Diesel Price\",\"Gasoline Price\")","v":{"$error":"#N/A"}},{"$f":"+IF(BI106=\"Biodiesel\",'Data Entry Needs'!$D$58,'Data Entry Needs'!$D$59)","v":{"$error":"#N/A"}},{"$f":"+IF(BI106=\"Biodiesel\",\"USD/L Diesel Equivalent\",\"USD/L Gasoline Equivalent\")","v":{"$error":"#N/A"}},null,null,{"$f":"+\"Feedstock \"&$AL$106","v":"Feedstock  "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($AN$106=\"Biodiesel\",\"Biodiesel Price\",\"Ethanol Price\")","v":{"$error":"#N/A"}},{"$f":"+IF($AN$106=\"Biodiesel\",'Data Entry Needs'!$G$58,'Data Entry Needs'!$G$59)","v":{"$error":"#N/A"}},{"$f":"+IF($AN$106=\"Biodiesel\",\"USD/L Biodiesel\",\"USD/L Ethanol\")","v":{"$error":"#N/A"}},null,null,"Other Chem.Inputs",null,{"$f":"+IF(AU106=\"Biodiesel\",\"Biodiesel Price\",\"Ethanol Price\")","v":{"$error":"#N/A"}},{"$f":"+IF(AU106=\"Biodiesel\",'Data Entry Needs'!$G$58,'Data Entry Needs'!$G$59)","v":{"$error":"#N/A"}},{"$f":"+IF(AU106=\"Biodiesel\",\"USD/L Biodiesel\",\"USD/L Ethanol\")","v":{"$error":"#N/A"}},null,null,"Other Chem.Inputs",null,{"$f":"+IF(BB106=\"Biodiesel\",\"Biodiesel Price\",\"Ethanol Price\")","v":{"$error":"#N/A"}},{"$f":"+IF(BB106=\"Biodiesel\",'Data Entry Needs'!$G$58,'Data Entry Needs'!$G$59)","v":{"$error":"#N/A"}},{"$f":"+IF(BB106=\"Biodiesel\",\"USD/L Biodiesel\",\"USD/L Ethanol\")","v":{"$error":"#N/A"}},null,null,"Other Chem.Inputs",null,{"$f":"+IF(BI106=\"Biodiesel\",\"Biodiesel Price\",\"Ethanol Price\")","v":{"$error":"#N/A"}},{"$f":"+IF(BI106=\"Biodiesel\",'Data Entry Needs'!$G$58,'Data Entry Needs'!$G$59)","v":{"$error":"#N/A"}},{"$f":"+IF(BI106=\"Biodiesel\",\"USD/L Biodiesel\",\"USD/L Ethanol\")","v":{"$error":"#N/A"}},null,null,"Other Chem.Inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 1",true,"Sc1",{"$f":"INDIRECT(\"COST_FS\"&AM106&\"!C95\")","v":"Total Production Costs (USD/year)"},null,"Energy",null,null,null,"Sc1",{"$f":"INDIRECT(\"COST_FS\"&AT106&\"!C95\")","v":"Total Production Costs (USD/year)"},null,"Energy",null,null,null,"Sc1",{"$f":"INDIRECT(\"COST_FS\"&BA106&\"!C95\")","v":"Total Production Costs (USD/year)"},null,"Energy",null,null,null,"Sc1",{"$f":"INDIRECT(\"COST_FS\"&BH106&\"!C95\")","v":"Total Production Costs (USD/year)"},null,"Energy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 2",true,"Sc2",null,null,{"$f":"+AK123","v":"Depreciation & Mainteinance"},null,null,null,"Sc2",null,null,{"$f":"+AR123","v":"Depreciation & Mainteinance"},null,null,null,"Sc2",null,null,{"$f":"+AY123","v":"Depreciation & Mainteinance"},null,null,null,"Sc2",null,null,{"$f":"+BF123","v":"Depreciation & Mainteinance"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 3",true,"Sc3",null,null,"Other Costs",null,null,null,"Sc3",null,null,"Other Costs",null,null,null,"Sc3",null,null,"Other Costs",null,null,null,"Sc3",null,null,"Other Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML",null,null,null,"5 ML","25 ML","50 ML","100 ML",null,null,null,"5 ML","25 ML","50 ML","100 ML",null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue",1,"Sc1",{"$f":"+INDIRECT(\"FA\"&AM$151&\"_FS\"&$AM$106&\"_SC\"&$AK142&\"!C20\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&AN$151&\"_FS\"&$AM$106&\"_SC\"&$AK142&\"!C20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,1,"Sc1",{"$f":"+INDIRECT(\"FA\"&AT$151&\"_FS\"&$AT$106&\"_SC\"&$AK142&\"!C20\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&AU$151&\"_FS\"&$AT$106&\"_SC\"&$AK142&\"!C20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,1,"Sc1",{"$f":"+INDIRECT(\"FA\"&BA$151&\"_FS\"&$BA$106&\"_SC\"&$AK142&\"!C20\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&BB$151&\"_FS\"&$BA$106&\"_SC\"&$AK142&\"!C20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,1,"Sc1",{"$f":"+INDIRECT(\"FA\"&BH$151&\"_FS\"&$BH$106&\"_SC\"&$AK142&\"!C20\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&BI$151&\"_FS\"&$BH$106&\"_SC\"&$AK142&\"!C20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Sc2",{"$f":"+INDIRECT(\"FA\"&AM$151&\"_FS\"&$AM$106&\"_SC\"&$AK143&\"!C20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,2,"Sc2",{"$f":"+INDIRECT(\"FA\"&AT$151&\"_FS\"&$AT$106&\"_SC\"&$AK143&\"!C20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,2,"Sc2",{"$f":"+INDIRECT(\"FA\"&BA$151&\"_FS\"&$BA$106&\"_SC\"&$AK143&\"!C20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,2,"Sc2",{"$f":"+INDIRECT(\"FA\"&BH$151&\"_FS\"&$BH$106&\"_SC\"&$AK143&\"!C20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Sc3",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,"Sc3",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,"Sc3",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,"Sc3",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML",null,null,null,"5 ML","25 ML","50 ML","100 ML",null,null,null,"5 ML","25 ML","50 ML","100 ML",null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",1,"Sc1",{"$f":"+INDIRECT(\"FA\"&AM$151&\"_FS\"&$AM$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&AN$151&\"_FS\"&$AM$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&AO$151&\"_FS\"&$AM$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&AP$151&\"_FS\"&$AM$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},null,1,"Sc1",{"$f":"+INDIRECT(\"FA\"&AT$151&\"_FS\"&$AT$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&AU$151&\"_FS\"&$AT$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&AV$151&\"_FS\"&$AT$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&AW$151&\"_FS\"&$AT$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},null,1,"Sc1",{"$f":"+INDIRECT(\"FA\"&BA$151&\"_FS\"&$BA$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&BB$151&\"_FS\"&$BA$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&BC$151&\"_FS\"&$BA$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&BD$151&\"_FS\"&$BA$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},null,1,"Sc1",{"$f":"+INDIRECT(\"FA\"&BH$151&\"_FS\"&$BH$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&BI$151&\"_FS\"&$BH$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&BJ$151&\"_FS\"&$BH$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&BK$151&\"_FS\"&$BH$106&\"_SC\"&$AK146&\"!C110\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Sc2",{"$f":"+INDIRECT(\"FA5_FS\"&$AM$106&\"_SC\"&$AK147&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&AN$151&\"_FS\"&$AM$106&\"_SC\"&$AK147&\"!C110\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,2,"Sc2",{"$f":"+INDIRECT(\"FA5_FS\"&$AT$106&\"_SC\"&$AK147&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&AU$151&\"_FS\"&$AT$106&\"_SC\"&$AK147&\"!C110\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,2,"Sc2",{"$f":"+INDIRECT(\"FA5_FS\"&$BA$106&\"_SC\"&$AK147&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&BB$151&\"_FS\"&$BA$106&\"_SC\"&$AK147&\"!C110\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,2,"Sc2",{"$f":"+INDIRECT(\"FA5_FS\"&$BH$106&\"_SC\"&$AK147&\"!C110\")","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"FA\"&BI$151&\"_FS\"&$BH$106&\"_SC\"&$AK147&\"!C110\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Sc3",{"$f":"+INDIRECT(\"FA5_FS\"&$AM$106&\"_SC\"&$AK148&\"!C110\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,"Sc3",{"$f":"+INDIRECT(\"FA5_FS\"&$AT$106&\"_SC\"&$AK148&\"!C110\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,"Sc3",{"$f":"+INDIRECT(\"FA5_FS\"&$BA$106&\"_SC\"&$AK148&\"!C110\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,"Sc3",{"$f":"+INDIRECT(\"FA5_FS\"&$BH$106&\"_SC\"&$AK148&\"!C110\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR",null,null,null,null,null,null,"IRR",null,null,null,null,null,null,"IRR",null,null,null,null,null,null,"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,null,null,null,null,null,null,null,null,null,null,null,null,5,25,50,100,null,null,null,5,25,50,100,null,null,null,5,25,50,100,null,null,null,5,25,50,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML",null,null,null,"5 ML","25 ML","50 ML","100 ML",null,null,null,"5 ML","25 ML","50 ML","100 ML",null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,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,"Sc1",{"$f":"+INDIRECT(\"FA\"&AM$151&\"_FS\"&$AM$106&\"_SC\"&$AK153&\"!C111\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,1,"Sc1",{"$f":"+INDIRECT(\"FA\"&AT$151&\"_FS\"&$AT$106&\"_SC\"&$AK153&\"!C111\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,1,"Sc1",{"$f":"+INDIRECT(\"FA\"&BA$151&\"_FS\"&$BA$106&\"_SC\"&$AK153&\"!C111\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,1,"Sc1",{"$f":"+INDIRECT(\"FA\"&BH$151&\"_FS\"&$BH$106&\"_SC\"&$AK153&\"!C111\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Sc2",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,2,"Sc2",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,2,"Sc2",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,2,"Sc2",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Sc3",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,"Sc3",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,"Sc3",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,"Sc3",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 1",5000000,25000000,50000000,100000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Costs","USD/L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biofuel","FossilFuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF107","v":" "},{"$f":"+SUM(AL$117:AL$123,AL$114,-AM$142)/AK$159","v":{"$error":"#N/A"}},{"$f":"+SUM(AM$117:AM$123,AM$114,-AN$142)/AL$159","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,"Ethanol",{"$f":"+'Data Entry Needs'!$T175","v":"fossil fuel"},{"$f":"+'Data Entry Needs'!$U175","v":"Net importer"},{"$f":"+'Data Entry Needs'!$V175","v":false},{"$f":"+IF(AS161=\"Biodiesel\",\"USD/l diesel equivalent\",\"USD/l gasoline equivalent\")","v":"USD/l gasoline equivalent"},null,{"$f":"+IF(AS161=\"Biodiesel\",\"Diesel\",\"Gasoline\")","v":"Gasoline"},{"$f":"+IF(AU161=\"net exporter\",\"FGP price\",\"FOB price\")","v":"FOB price"},{"$f":"+IF(AND(VLOOKUP(AT161&AU161,'Data Entry Needs'!$P$180:$R$189,3,FALSE)=1,'Data Entry Needs'!$V$178),\"+ Transport\",IF(AND(VLOOKUP(AT161&AU161,'Data Entry Needs'!$P$180:$R$189,3,FALSE)=-1,'Data Entry Needs'!$V$178),\"- Transport\",\"\"))","v":""},{"$f":"+VLOOKUP(AS161,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":0},{"$f":"+VLOOKUP(AY161,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF108","v":" "},{"$f":"+SUM(AS$117:AS$123,AS$114,-AT$142)/AK$159","v":{"$error":"#N/A"}},{"$f":"+SUM(AT$117:AT$123,AT$114,-AU$142)/AL$159","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,"Biodiesel",{"$f":"+'Data Entry Needs'!$T176","v":"biofuel"},{"$f":"+'Data Entry Needs'!$U176","v":"Net importer"},{"$f":"+'Data Entry Needs'!$V176","v":false},{"$f":"+IF(AS162=\"Biodiesel\",\"USD/l diesel equivalent\",\"USD/l gasoline equivalent\")","v":"USD/l diesel equivalent"},null,{"$f":"+IF(AS162=\"Biodiesel\",\"Diesel\",\"Gasoline\")","v":"Diesel"},{"$f":"+IF(AU162=\"net exporter\",\"FGP price\",\"FOB price\")","v":"FOB price"},{"$f":"+IF(AND(VLOOKUP(AT162&AU162,'Data Entry Needs'!$P$180:$R$189,3,FALSE)=1,'Data Entry Needs'!$V$178),\"+ Transport\",IF(AND(VLOOKUP(AT162&AU162,'Data Entry Needs'!$P$180:$R$189,3,FALSE)=-1,'Data Entry Needs'!$V$178),\"- Transport\",\"\"))","v":""},{"$f":"+VLOOKUP(AS162,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":0},{"$f":"+VLOOKUP(AY162,'Data Entry Needs'!$T$180:$X$183,5,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF109","v":" "},{"$f":"+SUM(AZ$117:AZ$123,AZ$114,-BA$142)/AK$159","v":{"$error":"#N/A"}},{"$f":"+SUM(BA$117:BA$123,BA$114,-BB$142)/AL$159","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF110","v":" "},{"$f":"+SUM(BG$117:BG$123,BG$114,-BH$142)/AK$159","v":{"$error":"#N/A"}},{"$f":"+SUM(BH$117:BH$123,BH$114,-BI$142)/AL$159","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",5000000,25000000,50000000,100000000,"DLE",{"$f":"+'dummy database'!$B$46/'dummy database'!$B$43","v":1.0848484848484847}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Costs","USD/L FOSSIL FUEL EQUIVALENT",null,null,null,"GLE",{"$f":"+'dummy database'!$B$45/'dummy database'!$B$44","v":1.5141509433962266}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF107","v":" "},{"$f":"+AK161*IF(VLOOKUP($AJ168,$AF$107:$AH$110,3,FALSE)=\"BIODIESEL\",$AP$166,$AP$167)","v":{"$error":"#N/A"}},{"$f":"+AL161*IF(VLOOKUP($AJ168,$AF$107:$AH$110,3,FALSE)=\"BIODIESEL\",$AP$166,$AP$167)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF108","v":" "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF109","v":" "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF110","v":" "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 3","Number of plants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF107&\" (\"&$AN$107&\")\"","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN($AI$107/AL$130,0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN($AI$107/AM$130,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF108&\" (\"&$AU$107&\")\"","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN($AI$108/AS$130,0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN($AI$108/AT$130,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF109&\" (\"&$BB$107&\")\"","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN($AI$109/AZ$130,0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN($AI$109/BA$130,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF110&\" (\"&$BI$107&\")\"","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN($AI$110/BG$130,0)","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN($AI$110/BH$130,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4","NPV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF107","v":" "},{"$f":"+AM$146/1000000","v":{"$error":"#N/A"}},{"$f":"+AN$146/1000000","v":{"$error":"#N/A"}},{"$f":"+AO$146/1000000","v":{"$error":"#N/A"}},{"$f":"+AP$146/1000000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF108","v":" "},{"$f":"+AT$146/1000000","v":{"$error":"#N/A"}},{"$f":"+AU$146/1000000","v":{"$error":"#N/A"}},{"$f":"+AV$146/1000000","v":{"$error":"#N/A"}},{"$f":"+AW$146/1000000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF109","v":" "},{"$f":"+BA$146/1000000","v":{"$error":"#N/A"}},{"$f":"+BB$146/1000000","v":{"$error":"#N/A"}},{"$f":"+BC$146/1000000","v":{"$error":"#N/A"}},{"$f":"+BD$146/1000000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF110","v":" "},{"$f":"+BH$146/1000000","v":{"$error":"#N/A"}},{"$f":"+BI$146/1000000","v":{"$error":"#N/A"}},{"$f":"+BJ$146/1000000","v":{"$error":"#N/A"}},{"$f":"+BK$146/1000000","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5","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,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF107","v":" "},{"$f":"+AM$153","v":{"$error":"#N/A"}},{"$f":"+AN$153","v":{"$error":"#N/A"}},{"$f":"+AO$153","v":{"$error":"#N/A"}},{"$f":"+AP$153","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF108","v":" "},{"$f":"+AT$153","v":{"$error":"#N/A"}},{"$f":"+AU$153","v":{"$error":"#N/A"}},{"$f":"+AV$153","v":{"$error":"#N/A"}},{"$f":"+AW$153","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF109","v":" "},{"$f":"+BA$153","v":{"$error":"#N/A"}},{"$f":"+BB$153","v":{"$error":"#N/A"}},{"$f":"+BC$153","v":{"$error":"#N/A"}},{"$f":"+BD$153","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF110","v":" "},{"$f":"+BH$153","v":{"$error":"#N/A"}},{"$f":"+BI$153","v":{"$error":"#N/A"}},{"$f":"+BJ$153","v":{"$error":"#N/A"}},{"$f":"+BK$153","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 6","Maximum Attainable roduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Demand","Mandate","Ethanol demand","Mandate","BIOFUEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AJ175","v":{"$error":"#N/A"}},1,{"$f":"IF(SUM(AK$175:AN$175)=0,0,($AL$107*$AI107/1000000)/IF(VLOOKUP($AJ189,$AF$107:$AH$110,3,FALSE)=\"biodiesel\",$AM$196,$AO$196))","v":{"$error":"#N/A"}},{"$f":"+'Biofuel Demand'!$E$13","v":0},{"$f":"+'Biofuel Demand'!$D$13","v":0},{"$f":"+'Biofuel Demand'!$I$13","v":0},{"$f":"+'Biofuel Demand'!$H$13","v":0},{"$f":"IF(VLOOKUP($AJ189,$AF$107:$AH$110,3,FALSE)=\"biodiesel\",\"B\",\"E\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($AJ189,$AF$107:$AH$110,3,FALSE)=\"biodiesel\",$AN$196,$AP$196)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AJ176","v":{"$error":"#N/A"}},1,{"$f":"IF(SUM(AK$176:AN$176)<1,0,($AS$107*$AI108/1000000)/IF(VLOOKUP($AJ190,$AF$107:$AH$110,3,FALSE)=\"biodiesel\",$AM$196,$AO$196))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(VLOOKUP($AJ190,$AF$107:$AH$110,3,FALSE)=\"biodiesel\",\"B\",\"E\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($AJ190,$AF$107:$AH$110,3,FALSE)=\"biodiesel\",$AN$196,$AP$196)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},1,{"$f":"IF(SUM(AK$177:AN$177)<1,0,($AZ$107*$AI109/1000000)/IF(VLOOKUP($AJ191,$AF$107:$AH$110,3,FALSE)=\"biodiesel\",$AM$196,$AO$196))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(VLOOKUP($AJ191,$AF$107:$AH$110,3,FALSE)=\"biodiesel\",\"B\",\"E\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($AJ191,$AF$107:$AH$110,3,FALSE)=\"biodiesel\",$AN$196,$AP$196)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},1,{"$f":"IF(SUM(AK$178:AN$178)<1,0,($BG$107*$AI110/1000000)/IF(VLOOKUP($AJ192,$AF$107:$AH$110,3,FALSE)=\"biodiesel\",$AM$196,$AO$196))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(VLOOKUP($AJ192,$AF$107:$AH$110,3,FALSE)=\"biodiesel\",\"B\",\"E\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($AJ192,$AF$107:$AH$110,3,FALSE)=\"biodiesel\",$AN$196,$AP$196)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 7",5000000,25000000,50000000,100000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Costs","USD/L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF107","v":" "},{"$f":"+SUM(AL$117:AL$123,AL$115,-AM$142)/AK$159","v":{"$error":"#N/A"}},{"$f":"+SUM(AM$117:AM$123,AM$115,-AN$142)/AL$159","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF108","v":" "},{"$f":"+SUM(AS$117:AS$123,AS$115,-AT$142)/AK$159","v":{"$error":"#N/A"}},{"$f":"+SUM(AT$117:AT$123,AT$115,-AU$142)/AL$159","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF109","v":" "},{"$f":"+SUM(AZ$117:AZ$123,AZ$115,-BA$142)/AK$159","v":{"$error":"#N/A"}},{"$f":"+SUM(BA$117:BA$123,BA$115,-BB$142)/AL$159","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF110","v":" "},{"$f":"+SUM(BG$117:BG$123,BG$115,-BH$142)/AK$159","v":{"$error":"#N/A"}},{"$f":"+SUM(BH$117:BH$123,BH$115,-BI$142)/AL$159","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 8",5000000,25000000,50000000,100000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Costs","USD/L FOSSIL FUEL EQUIVALENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF107","v":" "},{"$f":"+AK206*IF(VLOOKUP($AJ213,$AF$107:$AH$110,3,FALSE)=\"BIODIESEL\",$AP$166,$AP$167)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF108","v":" "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF109","v":" "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF110","v":" "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 9","NPV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF107","v":" "},{"$f":"+AM$147/1000000","v":{"$error":"#N/A"}},{"$f":"+AN$147/1000000","v":{"$error":"#N/A"}},{"$f":"+AO$147/1000000","v":{"$error":"#N/A"}},{"$f":"+AP$147/1000000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF108","v":" "},{"$f":"+AT$147/1000000","v":{"$error":"#N/A"}},{"$f":"+AU$147/1000000","v":{"$error":"#N/A"}},{"$f":"+AV$147/1000000","v":{"$error":"#N/A"}},{"$f":"+AW$147/1000000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF109","v":" "},{"$f":"+BA$147/1000000","v":{"$error":"#N/A"}},{"$f":"+BB$147/1000000","v":{"$error":"#N/A"}},{"$f":"+BC$147/1000000","v":{"$error":"#N/A"}},{"$f":"+BD$147/1000000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF110","v":" "},{"$f":"+BH$147/1000000","v":{"$error":"#N/A"}},{"$f":"+BI$147/1000000","v":{"$error":"#N/A"}},{"$f":"+BJ$147/1000000","v":{"$error":"#N/A"}},{"$f":"+BK$147/1000000","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 10","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,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF107","v":" "},{"$f":"+AM$154","v":{"$error":"#N/A"}},{"$f":"+AN$154","v":{"$error":"#N/A"}},{"$f":"+AO$154","v":{"$error":"#N/A"}},{"$f":"+AP$154","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF108","v":" "},{"$f":"+AT$154","v":{"$error":"#N/A"}},{"$f":"+AU$154","v":{"$error":"#N/A"}},{"$f":"+AV$154","v":{"$error":"#N/A"}},{"$f":"+AW$154","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF109","v":" "},{"$f":"+BA$154","v":{"$error":"#N/A"}},{"$f":"+BB$154","v":{"$error":"#N/A"}},{"$f":"+BC$154","v":{"$error":"#N/A"}},{"$f":"+BD$154","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF110","v":" "},{"$f":"+BH$154","v":{"$error":"#N/A"}},{"$f":"+BI$154","v":{"$error":"#N/A"}},{"$f":"+BJ$154","v":{"$error":"#N/A"}},{"$f":"+BK$154","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 7",5000000,25000000,50000000,100000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Costs","USD/L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF107","v":" "},{"$f":"+SUM(AL$117:AL$123,AL$116,-AM$142)/AK$159","v":{"$error":"#N/A"}},{"$f":"+SUM(AM$117:AM$123,AM$116,-AN$142)/AL$159","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF108","v":" "},{"$f":"+SUM(AS$117:AS$123,AS$116,-AT$142)/AK$159","v":{"$error":"#N/A"}},{"$f":"+SUM(AT$117:AT$123,AT$116,-AU$142)/AL$159","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF109","v":" "},{"$f":"+SUM(AZ$117:AZ$123,AZ$116,-BA$142)/AK$159","v":{"$error":"#N/A"}},{"$f":"+SUM(BA$117:BA$123,BA$116,-BB$142)/AL$159","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF110","v":" "},{"$f":"+SUM(BG$117:BG$123,BG$116,-BH$142)/AK$159","v":{"$error":"#N/A"}},{"$f":"+SUM(BH$117:BH$123,BH$116,-BI$142)/AL$159","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 8",5000000,25000000,50000000,100000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Costs","USD/L FOSSIL FUEL EQUIVALENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF107","v":" "},{"$f":"+AK235*IF(VLOOKUP($AJ242,$AF$107:$AH$110,3,FALSE)=\"BIODIESEL\",$AP$166,$AP$167)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF108","v":" "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF109","v":" "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF110","v":" "},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 9","NPV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF107","v":" "},{"$f":"+AM$148/1000000","v":{"$error":"#N/A"}},{"$f":"+AN$148/1000000","v":{"$error":"#N/A"}},{"$f":"+AO$148/1000000","v":{"$error":"#N/A"}},{"$f":"+AP$148/1000000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF108","v":" "},{"$f":"+AT$148/1000000","v":{"$error":"#N/A"}},{"$f":"+AU$148/1000000","v":{"$error":"#N/A"}},{"$f":"+AV$148/1000000","v":{"$error":"#N/A"}},{"$f":"+AW$148/1000000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF109","v":" "},{"$f":"+BA$148/1000000","v":{"$error":"#N/A"}},{"$f":"+BB$148/1000000","v":{"$error":"#N/A"}},{"$f":"+BC$148/1000000","v":{"$error":"#N/A"}},{"$f":"+BD$148/1000000","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF110","v":" "},{"$f":"+BH$148/1000000","v":{"$error":"#N/A"}},{"$f":"+BI$148/1000000","v":{"$error":"#N/A"}},{"$f":"+BJ$148/1000000","v":{"$error":"#N/A"}},{"$f":"+BK$148/1000000","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 10","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,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF107","v":" "},{"$f":"+AM$155","v":{"$error":"#N/A"}},{"$f":"+AN$155","v":{"$error":"#N/A"}},{"$f":"+AO$155","v":{"$error":"#N/A"}},{"$f":"+AP$155","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF108","v":" "},{"$f":"+AT$155","v":{"$error":"#N/A"}},{"$f":"+AU$155","v":{"$error":"#N/A"}},{"$f":"+AV$155","v":{"$error":"#N/A"}},{"$f":"+AW$155","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF109","v":" "},{"$f":"+BA$155","v":{"$error":"#N/A"}},{"$f":"+BB$155","v":{"$error":"#N/A"}},{"$f":"+BC$155","v":{"$error":"#N/A"}},{"$f":"+BD$155","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AF110","v":" "},{"$f":"+BH$155","v":{"$error":"#N/A"}},{"$f":"+BI$155","v":{"$error":"#N/A"}},{"$f":"+BJ$155","v":{"$error":"#N/A"}},{"$f":"+BK$155","v":{"$error":"#N/A"}}]

{"sheet":"Labor Analysis","index":64,"n_rows":226,"n_cols":42,"rows_kept":226,"cut":false,"hidden":false,"merged":[[33,2,33,9],[2,2,2,18],[7,9,7,13],[7,14,7,18],[9,2,9,6],[9,11,9,16]]}
[]
[]
[null,null,{"$f":"UPPER(\"Labour Analysis in Crop production and Processing\")","v":"LABOUR ANALYSIS IN CROP PRODUCTION AND PROCESSING"}]
[]
[]
[null,null,"Plant Size Selection"]
[]
[null,null,{"$f":"+'Data Entry Needs'!$E$11","v":" "},null,null,null,{"$f":"+'Data Entry Needs'!$F$11","v":" "},null,null,{"$f":"+'Data Entry Needs'!$G$11","v":" "},null,null,null,null,{"$f":"+'Data Entry Needs'!$H$11","v":" "}]
[]
[null,null,"Labour Requirement by Plant",null,null,null,null,null,null,null,null,"Land Requirement by Plant (ha)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Share of Jobs in Feedstock Production and Processing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area Required"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mixed scheme-FS1",null,null,"Labour days in a year",null,null,null,null,null,"outgrower","mixed","own production"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower",{"$f":"+COST_FS1!$AB$128","v":0.4},null,"Default",{"$f":"+'Data Entry Needs'!$H$32","v":0},null,5,"ML",{"$f":"+$AB$91&\"-\"&$AH89&\" \"&$AI89","v":" -5 ML"},{"$f":"+$AH89*1000000/$AC$93/$AC$102","v":{"$error":"#N/A"}},{"$f":"+$AH89*1000000/$AC$93/$AC$104","v":{"$error":"#N/A"}},{"$f":"+$AH89*1000000/$AC$93/$AC$103","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"own production",{"$f":"+COST_FS1!$AB$127","v":0.6},null,null,null,null,25,"ML",{"$f":"+$AB$91&\"-\"&$AH90&\" \"&$AI90","v":" -25 ML"},{"$f":"+$AH90*1000000/$AC$93/$AC$102","v":{"$error":"#N/A"}},{"$f":"+$AH90*1000000/$AC$93/$AC$104","v":{"$error":"#N/A"}},{"$f":"+$AH90*1000000/$AC$93/$AC$103","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$11","v":" "},"yield (t/ha)","labour (man day/ha)","machinery (h)",null,null,50,"ML",{"$f":"+$AB$91&\"-\"&$AH91&\" \"&$AI91","v":" -50 ML"},{"$f":"+$AH91*1000000/$AC$93/$AC$102","v":{"$error":"#N/A"}},{"$f":"+$AH91*1000000/$AC$93/$AC$104","v":{"$error":"#N/A"}},{"$f":"+$AH91*1000000/$AC$93/$AC$103","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"ML",{"$f":"+$AB$91&\"-\"&$AH92&\" \"&$AI92","v":" -100 ML"},{"$f":"+$AH92*1000000/$AC$93/$AC$102","v":{"$error":"#N/A"}},{"$f":"+$AH92*1000000/$AC$93/$AC$104","v":{"$error":"#N/A"}},{"$f":"+$AH92*1000000/$AC$93/$AC$103","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"biofuel conversion (l/t)",{"$f":"+Allocator!$D$3","v":{"$error":"#N/A"}},null,null,null,null,5,"ML",{"$f":"+$AB$118&\"-\"&$AH93&\" \"&$AI93","v":" -5 ML"},{"$f":"+$AH93*1000000/$AC$120/$AC$129","v":{"$error":"#N/A"}},{"$f":"+$AH93*1000000/$AC$120/$AC$131","v":{"$error":"#N/A"}},{"$f":"+$AH93*1000000/$AC$120/$AC$130","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"ML",{"$f":"+$AB$118&\"-\"&$AH94&\" \"&$AI94","v":" -25 ML"},{"$f":"+$AH94*1000000/$AC$120/$AC$129","v":{"$error":"#N/A"}},{"$f":"+$AH94*1000000/$AC$120/$AC$131","v":{"$error":"#N/A"}},{"$f":"+$AH94*1000000/$AC$120/$AC$130","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YIELD (t/ha)","LAB MAN","LAB MACH",null,null,50,"ML",{"$f":"+$AB$118&\"-\"&$AH95&\" \"&$AI95","v":" -50 ML"},{"$f":"+$AH95*1000000/$AC$120/$AC$129","v":{"$error":"#N/A"}},{"$f":"+$AH95*1000000/$AC$120/$AC$131","v":{"$error":"#N/A"}},{"$f":"+$AH95*1000000/$AC$120/$AC$130","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"ML",{"$f":"+$AB$118&\"-\"&$AH96&\" \"&$AI96","v":" -100 ML"},{"$f":"+$AH96*1000000/$AC$120/$AC$129","v":{"$error":"#N/A"}},{"$f":"+$AH96*1000000/$AC$120/$AC$131","v":{"$error":"#N/A"}},{"$f":"+$AH96*1000000/$AC$120/$AC$130","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"intermediate",{"$f":"+'Data Entry Needs'!$E$77","v":0},{"$f":"+'Data Entry Needs'!$E$78","v":0},{"$f":"+'Data Entry Needs'!$E$79","v":0},null,null,5,"ML",{"$f":"+$AB$145&\"-\"&$AH97&\" \"&$AI97","v":" -5 ML"},{"$f":"+$AH97*1000000/$AC$147/$AC$156","v":{"$error":"#N/A"}},{"$f":"+$AH97*1000000/$AC$147/$AC$158","v":{"$error":"#N/A"}},{"$f":"+$AH97*1000000/$AC$147/$AC$157","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"high",{"$f":"+'Data Entry Needs'!$E$80","v":0},{"$f":"+'Data Entry Needs'!$E$81","v":0},{"$f":"+'Data Entry Needs'!$E$82","v":0},null,null,25,"ML",{"$f":"+$AB$145&\"-\"&$AH98&\" \"&$AI98","v":" -25 ML"},{"$f":"+$AH98*1000000/$AC$147/$AC$156","v":{"$error":"#N/A"}},{"$f":"+$AH98*1000000/$AC$147/$AC$158","v":{"$error":"#N/A"}},{"$f":"+$AH98*1000000/$AC$147/$AC$157","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"ML",{"$f":"+$AB$145&\"-\"&$AH99&\" \"&$AI99","v":" -50 ML"},{"$f":"+$AH99*1000000/$AC$147/$AC$156","v":{"$error":"#N/A"}},{"$f":"+$AH99*1000000/$AC$147/$AC$158","v":{"$error":"#N/A"}},{"$f":"+$AH99*1000000/$AC$147/$AC$157","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"ML",{"$f":"+$AB$145&\"-\"&$AH100&\" \"&$AI100","v":" -100 ML"},{"$f":"+$AH100*1000000/$AC$147/$AC$156","v":{"$error":"#N/A"}},{"$f":"+$AH100*1000000/$AC$147/$AC$158","v":{"$error":"#N/A"}},{"$f":"+$AH100*1000000/$AC$147/$AC$157","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YIELD (t/ha)","LAB MAN","LAB MACH",null,null,5,"ML",{"$f":"+$AB$172&\"-\"&$AH101&\" \"&$AI101","v":" -5 ML"},{"$f":"+$AH101*1000000/$AC$174/$AC$183","v":{"$error":"#N/A"}},{"$f":"+$AH101*1000000/$AC$174/$AC$185","v":{"$error":"#N/A"}},{"$f":"+$AH101*1000000/$AC$174/$AC$184","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower",{"$f":"+AC97","v":0},{"$f":"+AD97","v":0},{"$f":"+AE97/8","v":0},null,null,25,"ML",{"$f":"+$AB$172&\"-\"&$AH102&\" \"&$AI102","v":" -25 ML"},{"$f":"+$AH102*1000000/$AC$174/$AC$183","v":{"$error":"#N/A"}},{"$f":"+$AH102*1000000/$AC$174/$AC$185","v":{"$error":"#N/A"}},{"$f":"+$AH102*1000000/$AC$174/$AC$184","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"own product",{"$f":"+AC98","v":0},{"$f":"+AD98","v":0},{"$f":"+AE98/8","v":0},null,null,50,"ML",{"$f":"+$AB$172&\"-\"&$AH103&\" \"&$AI103","v":" -50 ML"},{"$f":"+$AH103*1000000/$AC$174/$AC$183","v":{"$error":"#N/A"}},{"$f":"+$AH103*1000000/$AC$174/$AC$185","v":{"$error":"#N/A"}},{"$f":"+$AH103*1000000/$AC$174/$AC$184","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mixed",{"$f":"+(AC107*1000000/AC93)/AC114","v":{"$error":"#N/A"}},{"$f":"+(AC112*AD102+AC113*AD103)/AC114","v":{"$error":"#N/A"}},{"$f":"+(AC112*AE102+AC113*AE103)/AC114","v":{"$error":"#N/A"}},null,null,100,"ML",{"$f":"+$AB$172&\"-\"&$AH104&\" \"&$AI104","v":" -100 ML"},{"$f":"+$AH104*1000000/$AC$174/$AC$183","v":{"$error":"#N/A"}},{"$f":"+$AH104*1000000/$AC$174/$AC$185","v":{"$error":"#N/A"}},{"$f":"+$AH104*1000000/$AC$174/$AC$184","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND REQUIRED FOR EACH PLANT SIZE",null,null,null,null,null,null,"Labor farm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"size",5,25,50,100,null,null,null,null,"outgrower","mixed","own production","Unskill Factor 1","Unskill Factor 2","Days"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"ML",{"$f":"+$AB$91&\"-\"&$AH108&\" \"&$AI108","v":" -5 ML"},{"$f":"+AK89*($AD$102+$AE$102)+$AP$108*($AN108+$AO108)","v":{"$error":"#N/A"}},{"$f":"+AL89*($AD$104+$AE$104)+$AP$108*($AN108+$AO108)","v":{"$error":"#N/A"}},{"$f":"+AM89*($AD$103+$AE$103)+$AP$108*($AN108+$AO108)","v":{"$error":"#N/A"}},0,0,333]
[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,"OUTGROWER",{"$f":"+AC$107*1000000/$AC$93/$AC102","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,25,"ML",{"$f":"+$AB$91&\"-\"&$AH109&\" \"&$AI109","v":" -25 ML"},{"$f":"+AK90*($AD$102+$AE$102)+$AP$108*($AN109+$AO109)","v":{"$error":"#N/A"}},{"$f":"+AL90*($AD$104+$AE$104)+$AP$108*($AN109+$AO109)","v":{"$error":"#N/A"}},{"$f":"+AM90*($AD$103+$AE$103)+$AP$108*($AN109+$AO109)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OWN PRODUCTION",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,50,"ML",{"$f":"+$AB$91&\"-\"&$AH110&\" \"&$AI110","v":" -50 ML"},{"$f":"+AK91*($AD$102+$AE$102)+$AP$108*($AN110+$AO110)","v":{"$error":"#N/A"}},{"$f":"+AL91*($AD$104+$AE$104)+$AP$108*($AN110+$AO110)","v":{"$error":"#N/A"}},{"$f":"+AM91*($AD$103+$AE$103)+$AP$108*($AN110+$AO110)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIXED",null,null,null,null,null,100,"ML",{"$f":"+$AB$91&\"-\"&$AH111&\" \"&$AI111","v":" -100 ML"},{"$f":"+AK92*($AD$102+$AE$102)+$AP$108*($AN111+$AO111)","v":{"$error":"#N/A"}},{"$f":"+AL92*($AD$104+$AE$104)+$AP$108*($AN111+$AO111)","v":{"$error":"#N/A"}},{"$f":"+AM92*($AD$103+$AE$103)+$AP$108*($AN111+$AO111)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower",{"$f":"+AC107*1000000/$AC$93/$AC$102*$AC$89","v":{"$error":"#N/A"}},{"$f":"+AD107*1000000/$AC$93/$AC$102*$AC$89","v":{"$error":"#N/A"}},{"$f":"+AE107*1000000/$AC$93/$AC$102*$AC$89","v":{"$error":"#N/A"}},{"$f":"+AF107*1000000/$AC$93/$AC$102*$AC$89","v":{"$error":"#N/A"}},null,5,"ML",{"$f":"+$AB$118&\"-\"&$AH112&\" \"&$AI112","v":" -5 ML"},{"$f":"+AK93*($AD$129+$AE$129)+$AP$108*($AN112+$AO112)","v":{"$error":"#N/A"}},{"$f":"+AL93*($AD$131+$AE$131)+$AP$108*($AN112+$AO112)","v":{"$error":"#N/A"}},{"$f":"+AM93*($AD$130+$AE$130)+$AP$108*($AN112+$AO112)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"own product",{"$f":"+AC107*1000000/$AC$93/$AC$103*$AC$90","v":{"$error":"#N/A"}},{"$f":"+AD107*1000000/$AC$93/$AC$103*$AC$90","v":{"$error":"#N/A"}},{"$f":"+AE107*1000000/$AC$93/$AC$103*$AC$90","v":{"$error":"#N/A"}},{"$f":"+AF107*1000000/$AC$93/$AC$103*$AC$90","v":{"$error":"#N/A"}},null,25,"ML",{"$f":"+$AB$118&\"-\"&$AH113&\" \"&$AI113","v":" -25 ML"},{"$f":"+AK94*($AD$129+$AE$129)+$AP$108*($AN113+$AO113)","v":{"$error":"#N/A"}},{"$f":"+AL94*($AD$131+$AE$131)+$AP$108*($AN113+$AO113)","v":{"$error":"#N/A"}},{"$f":"+AM94*($AD$130+$AE$130)+$AP$108*($AN113+$AO113)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC112+AC113","v":{"$error":"#N/A"}},{"$f":"+AD112+AD113","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,50,"ML",{"$f":"+$AB$118&\"-\"&$AH114&\" \"&$AI114","v":" -50 ML"},{"$f":"+AK95*($AD$129+$AE$129)+$AP$108*($AN114+$AO114)","v":{"$error":"#N/A"}},{"$f":"+AL95*($AD$131+$AE$131)+$AP$108*($AN114+$AO114)","v":{"$error":"#N/A"}},{"$f":"+AM95*($AD$130+$AE$130)+$AP$108*($AN114+$AO114)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mixed scheme-FS2",null,null,null,null,null,100,"ML",{"$f":"+$AB$118&\"-\"&$AH115&\" \"&$AI115","v":" -100 ML"},{"$f":"+AK96*($AD$129+$AE$129)+$AP$108*($AN115+$AO115)","v":{"$error":"#N/A"}},{"$f":"+AL96*($AD$131+$AE$131)+$AP$108*($AN115+$AO115)","v":{"$error":"#N/A"}},{"$f":"+AM96*($AD$130+$AE$130)+$AP$108*($AN115+$AO115)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower",{"$f":"+COST_FS2!$AB$128","v":0.4},null,null,null,null,5,"ML",{"$f":"+$AB$145&\"-\"&$AH116&\" \"&$AI116","v":" -5 ML"},{"$f":"+AK97*($AD$156+$AE$156)+$AP$108*($AN116+$AO116)","v":{"$error":"#N/A"}},{"$f":"+AL97*($AD$158+$AE$158)+$AP$108*($AN116+$AO116)","v":{"$error":"#N/A"}},{"$f":"+AM97*($AD$157+$AE$157)+$AP$108*($AN116+$AO116)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"own production",{"$f":"+COST_FS2!$AB$127","v":0.6},null,null,null,{"$f":"+INDEX(AB107:AF111,4,2)","v":{"$error":"#N/A"}},25,"ML",{"$f":"+$AB$145&\"-\"&$AH117&\" \"&$AI117","v":" -25 ML"},{"$f":"+AK98*($AD$156+$AE$156)+$AP$108*($AN117+$AO117)","v":{"$error":"#N/A"}},{"$f":"+AL98*($AD$158+$AE$158)+$AP$108*($AN117+$AO117)","v":{"$error":"#N/A"}},{"$f":"+AM98*($AD$157+$AE$157)+$AP$108*($AN117+$AO117)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$11","v":" "},"yield (t/ha)","labour (man day/ha)","machinery (h)",null,null,50,"ML",{"$f":"+$AB$145&\"-\"&$AH118&\" \"&$AI118","v":" -50 ML"},{"$f":"+AK99*($AD$156+$AE$156)+$AP$108*($AN118+$AO118)","v":{"$error":"#N/A"}},{"$f":"+AL99*($AD$158+$AE$158)+$AP$108*($AN118+$AO118)","v":{"$error":"#N/A"}},{"$f":"+AM99*($AD$157+$AE$157)+$AP$108*($AN118+$AO118)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"ML",{"$f":"+$AB$145&\"-\"&$AH119&\" \"&$AI119","v":" -100 ML"},{"$f":"+AK100*($AD$156+$AE$156)+$AP$108*($AN119+$AO119)","v":{"$error":"#N/A"}},{"$f":"+AL100*($AD$158+$AE$158)+$AP$108*($AN119+$AO119)","v":{"$error":"#N/A"}},{"$f":"+AM100*($AD$157+$AE$157)+$AP$108*($AN119+$AO119)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"biofuel conversion (l/t)",{"$f":"+Allocator!$D$4","v":{"$error":"#N/A"}},null,null,null,null,5,"ML",{"$f":"+$AB$172&\"-\"&$AH120&\" \"&$AI120","v":" -5 ML"},{"$f":"+AK101*($AD$183+$AE$183)+$AP$108*($AN120+$AO120)","v":{"$error":"#N/A"}},{"$f":"+AL101*($AD$185+$AE$185)+$AP$108*($AN120+$AO120)","v":{"$error":"#N/A"}},{"$f":"+AM101*($AD$184+$AE$184)+$AP$108*($AN120+$AO120)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"ML",{"$f":"+$AB$172&\"-\"&$AH121&\" \"&$AI121","v":" -25 ML"},{"$f":"+AK102*($AD$183+$AE$183)+$AP$108*($AN121+$AO121)","v":{"$error":"#N/A"}},{"$f":"+AL102*($AD$185+$AE$185)+$AP$108*($AN121+$AO121)","v":{"$error":"#N/A"}},{"$f":"+AM102*($AD$184+$AE$184)+$AP$108*($AN121+$AO121)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YIELD (t/ha)","LAB MAN","LAB MACH",null,null,50,"ML",{"$f":"+$AB$172&\"-\"&$AH122&\" \"&$AI122","v":" -50 ML"},{"$f":"+AK103*($AD$183+$AE$183)+$AP$108*($AN122+$AO122)","v":{"$error":"#N/A"}},{"$f":"+AL103*($AD$185+$AE$185)+$AP$108*($AN122+$AO122)","v":{"$error":"#N/A"}},{"$f":"+AM103*($AD$184+$AE$184)+$AP$108*($AN122+$AO122)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"ML",{"$f":"+$AB$172&\"-\"&$AH123&\" \"&$AI123","v":" -100 ML"},{"$f":"+AK104*($AD$183+$AE$183)+$AP$108*($AN123+$AO123)","v":{"$error":"#N/A"}},{"$f":"+AL104*($AD$185+$AE$185)+$AP$108*($AN123+$AO123)","v":{"$error":"#N/A"}},{"$f":"+AM104*($AD$184+$AE$184)+$AP$108*($AN123+$AO123)","v":{"$error":"#N/A"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"intermediate",{"$f":"+'Data Entry Needs'!$F$77","v":0},{"$f":"+'Data Entry Needs'!$F$78","v":0},{"$f":"+'Data Entry Needs'!$F$79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"high",{"$f":"+'Data Entry Needs'!$F$80","v":0},{"$f":"+'Data Entry Needs'!$F$81","v":0},{"$f":"+'Data Entry Needs'!$F$82","v":0},null,null,null,"Sizes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AH120&\" \"&AI120","v":"5 ML"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AH121&\" \"&AI121","v":"25 ML"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YIELD (t/ha)","LAB MAN","LAB MACH",null,null,null,"50 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower",{"$f":"+AC124","v":0},{"$f":"+AD124","v":0},{"$f":"+AE124/8","v":0},null,null,null,"100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"own product",{"$f":"+AC125","v":0},{"$f":"+AD125","v":0},{"$f":"+AE125/8","v":0},null,null,null,"Labor process"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mixed",{"$f":"+(AC134*1000000/AC120)/AC141","v":{"$error":"#N/A"}},{"$f":"+(AC139*AD129+AC140*AD130)/AC141","v":{"$error":"#N/A"}},{"$f":"+(AC139*AE129+AC140*AE130)/AC141","v":{"$error":"#N/A"}},null,null,null,null,null,"outgrower","mixed","own production","Unskill Factor 1","Unskill Factor 2","Days"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"ML",{"$f":"+$AB$91&\"-\"&$AH132&\" \"&$AI132","v":" -5 ML"},{"$f":"+$AP$108*($AN132+$AO132)","v":7659},{"$f":"+$AP$108*($AN132+$AO132)","v":7659},7659,18,5,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND REQUIRED FOR EACH PLANT SIZE",null,null,null,null,null,25,"ML",{"$f":"+$AB$91&\"-\"&$AH133&\" \"&$AI133","v":" -25 ML"},{"$f":"+$AP$108*($AN133+$AO133)","v":8658},8658,8658,21,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"size",5,25,50,100,null,50,"ML",{"$f":"+$AB$91&\"-\"&$AH134&\" \"&$AI134","v":" -50 ML"},16317,16317,16317,39,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"ML",{"$f":"+$AB$91&\"-\"&$AH135&\" \"&$AI135","v":" -100 ML"},32634,32634,32634,78,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OUTGROWER",{"$f":"+AC$134*1000000/$AC$120/$AC129","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,5,"ML",{"$f":"+$AB$118&\"-\"&$AH136&\" \"&$AI136","v":" -5 ML"},7659,7659,7659,18,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OWN PRODUCTION",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,25,"ML",{"$f":"+$AB$118&\"-\"&$AH137&\" \"&$AI137","v":" -25 ML"},8658,8658,8658,21,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIXED",null,null,null,null,null,50,"ML",{"$f":"+$AB$118&\"-\"&$AH138&\" \"&$AI138","v":" -50 ML"},16317,16317,16317,39,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower",{"$f":"+AC134*1000000/$AC$120/$AC$129*$AC$116","v":{"$error":"#N/A"}},{"$f":"+AD134*1000000/$AC$120/$AC$129*$AC$116","v":{"$error":"#N/A"}},{"$f":"+AE134*1000000/$AC$120/$AC$129*$AC$116","v":{"$error":"#N/A"}},{"$f":"+AF134*1000000/$AC$120/$AC$129*$AC$116","v":{"$error":"#N/A"}},null,100,"ML",{"$f":"+$AB$118&\"-\"&$AH139&\" \"&$AI139","v":" -100 ML"},32634,32634,32634,78,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"own product",{"$f":"+AC134*1000000/$AC$120/$AC$130*$AC$117","v":{"$error":"#N/A"}},{"$f":"+AD134*1000000/$AC$120/$AC$130*$AC$117","v":{"$error":"#N/A"}},{"$f":"+AE134*1000000/$AC$120/$AC$130*$AC$117","v":{"$error":"#N/A"}},{"$f":"+AF134*1000000/$AC$120/$AC$130*$AC$117","v":{"$error":"#N/A"}},null,5,"ML",{"$f":"+$AB$145&\"-\"&$AH140&\" \"&$AI140","v":" -5 ML"},7659,7659,7659,18,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC139+AC140","v":{"$error":"#N/A"}},{"$f":"+AD139+AD140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,25,"ML",{"$f":"+$AB$145&\"-\"&$AH141&\" \"&$AI141","v":" -25 ML"},8658,8658,8658,21,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mixed scheme-FS3",null,null,null,null,null,50,"ML",{"$f":"+$AB$145&\"-\"&$AH142&\" \"&$AI142","v":" -50 ML"},16317,16317,16317,39,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower",{"$f":"+COST_FS3!$AB$128","v":0.5},null,null,null,null,100,"ML",{"$f":"+$AB$145&\"-\"&$AH143&\" \"&$AI143","v":" -100 ML"},32634,32634,32634,78,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"own production",{"$f":"+COST_FS3!$AB$127","v":0.5},null,null,null,null,5,"ML",{"$f":"+$AB$172&\"-\"&$AH144&\" \"&$AI144","v":" -5 ML"},7659,7659,7659,18,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$11","v":" "},"yield (t/ha)","labour (man day/ha)","machinery (h)",null,null,25,"ML",{"$f":"+$AB$172&\"-\"&$AH145&\" \"&$AI145","v":" -25 ML"},8658,8658,8658,21,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"ML",{"$f":"+$AB$172&\"-\"&$AH146&\" \"&$AI146","v":" -50 ML"},16317,16317,16317,39,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"biofuel conversion (l/t)",{"$f":"+Allocator!$D$5","v":{"$error":"#N/A"}},null,null,null,null,100,"ML",{"$f":"+$AB$172&\"-\"&$AH147&\" \"&$AI147","v":" -100 ML"},32634,32634,32634,78,20]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YIELD (t/ha)","LAB MAN","LAB MACH"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"intermediate",{"$f":"+'Data Entry Needs'!$G$77","v":0},{"$f":"+'Data Entry Needs'!$G$78","v":0},{"$f":"+'Data Entry Needs'!$G$79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"high",{"$f":"+'Data Entry Needs'!$G$80","v":0},{"$f":"+'Data Entry Needs'!$G$81","v":0},{"$f":"+'Data Entry Needs'!$G$82","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YIELD (t/ha)","LAB MAN","LAB MACH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower",{"$f":"+AC151","v":0},{"$f":"+AD151","v":0},{"$f":"+AE151/8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"own product",{"$f":"+AC152","v":0},{"$f":"+AD152","v":0},{"$f":"+AE152/8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mixed",{"$f":"+(AC161*1000000/AC147)/AC168","v":{"$error":"#N/A"}},{"$f":"+(AC166*AD156+AC167*AD157)/AC168","v":{"$error":"#N/A"}},{"$f":"+(AC166*AE156+AC167*AE157)/AC168","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND REQUIRED FOR EACH PLANT SIZE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"size",5,25,50,100,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OUTGROWER",{"$f":"+AC$161*1000000/$AC$147/$AC156","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OWN PRODUCTION",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIXED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower",{"$f":"+AC161*1000000/$AC$147/$AC$156*$AC$143","v":{"$error":"#N/A"}},{"$f":"+AD161*1000000/$AC$147/$AC$156*$AC$143","v":{"$error":"#N/A"}},{"$f":"+AE161*1000000/$AC$147/$AC$156*$AC$143","v":{"$error":"#N/A"}},{"$f":"+AF161*1000000/$AC$147/$AC$156*$AC$143","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"own product",{"$f":"+AC161*1000000/$AC$147/$AC$157*$AC$144","v":{"$error":"#N/A"}},{"$f":"+AD161*1000000/$AC$147/$AC$157*$AC$144","v":{"$error":"#N/A"}},{"$f":"+AE161*1000000/$AC$147/$AC$157*$AC$144","v":{"$error":"#N/A"}},{"$f":"+AF161*1000000/$AC$147/$AC$157*$AC$144","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC166+AC167","v":{"$error":"#N/A"}},{"$f":"+AD166+AD167","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mixed scheme-FS4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower",{"$f":"+COST_FS4!$AB$128","v":0.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"own production",{"$f":"+COST_FS4!$AB$127","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$H$11","v":" "},"yield (t/ha)","labour (man day/ha)","machinery (h)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"biofuel conversion (l/t)",{"$f":"+Allocator!$D$6","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YIELD (t/ha)","LAB MAN","LAB MACH"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"intermediate",{"$f":"+'Data Entry Needs'!$H$77","v":0},{"$f":"+'Data Entry Needs'!$H$78","v":0},{"$f":"+'Data Entry Needs'!$H$79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"high",{"$f":"+'Data Entry Needs'!$H$80","v":0},{"$f":"+'Data Entry Needs'!$H$81","v":0},{"$f":"+'Data Entry Needs'!$H$82","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YIELD (t/ha)","LAB MAN","LAB MACH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower",{"$f":"+AC178","v":0},{"$f":"+AD178","v":0},{"$f":"+AE178/8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"own product",{"$f":"+AC179","v":0},{"$f":"+AD179","v":0},{"$f":"+AE179/8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mixed",{"$f":"+(AC188*1000000/AC174)/AC195","v":{"$error":"#N/A"}},{"$f":"+(AC193*AD183+AC194*AD184)/AC195","v":{"$error":"#N/A"}},{"$f":"+(AC193*AE183+AC194*AE184)/AC195","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAND REQUIRED FOR EACH PLANT SIZE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"size",5,25,50,100]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OUTGROWER",{"$f":"+AC$188*1000000/$AC$174/$AC183","v":{"$error":"#N/A"}},{"$f":"+AD$188*1000000/$AC$174/$AC183","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OWN PRODUCTION",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIXED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower",{"$f":"+AC188*1000000/$AC$174/$AC$183*$AC$170","v":{"$error":"#N/A"}},{"$f":"+AD188*1000000/$AC$174/$AC$183*$AC$170","v":{"$error":"#N/A"}},{"$f":"+AE188*1000000/$AC$174/$AC$183*$AC$170","v":{"$error":"#N/A"}},{"$f":"+AF188*1000000/$AC$174/$AC$183*$AC$170","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"own product",{"$f":"+AC188*1000000/$AC$174/$AC$184*$AC$171","v":{"$error":"#N/A"}},{"$f":"+AD188*1000000/$AC$174/$AC$184*$AC$171","v":{"$error":"#N/A"}},{"$f":"+AE188*1000000/$AC$174/$AC$184*$AC$171","v":{"$error":"#N/A"}},{"$f":"+AF188*1000000/$AC$174/$AC$184*$AC$171","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC193+AC194","v":{"$error":"#N/A"}},{"$f":"+AD193+AD194","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","Production","Processing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 1",{"$f":"+Allocator!$C3","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,"Feedstock 2",{"$f":"+Allocator!$C4","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,"Feedstock 3",{"$f":"+Allocator!$C5","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,"Feedstock 4",{"$f":"+Allocator!$C6","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,"Chart 1 - Land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower","mixed","own production"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD199","v":true},{"$f":"+IF($AA205,$AC199&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"IFERROR(IF($AA205,ROUNDUP(VLOOKUP($AB205,$AJ$89:$AM$104,2,FALSE),0),0),0)","v":0},{"$f":"IFERROR(IF($AA205,ROUNDUP(VLOOKUP($AB205,$AJ$89:$AM$104,3,FALSE),0),0),0)","v":0},{"$f":"IFERROR(IF($AA205,ROUNDUP(VLOOKUP($AB205,$AJ$89:$AM$104,4,FALSE),0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD200","v":true},{"$f":"+IF($AA206,$AC200&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"IFERROR(IF($AA206,ROUNDUP(VLOOKUP($AB206,$AJ$89:$AM$104,2,FALSE),0),0),0)","v":0},{"$f":"IFERROR(IF($AA206,ROUNDUP(VLOOKUP($AB206,$AJ$89:$AM$104,3,FALSE),0),0),0)","v":0},{"$f":"IFERROR(IF($AA206,ROUNDUP(VLOOKUP($AB206,$AJ$89:$AM$104,4,FALSE),0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD201","v":true},{"$f":"+IF($AA207,$AC201&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"IFERROR(IF($AA207,ROUNDUP(VLOOKUP($AB207,$AJ$89:$AM$104,2,FALSE),0),0),0)","v":0},{"$f":"IFERROR(IF($AA207,ROUNDUP(VLOOKUP($AB207,$AJ$89:$AM$104,3,FALSE),0),0),0)","v":0},{"$f":"IFERROR(IF($AA207,ROUNDUP(VLOOKUP($AB207,$AJ$89:$AM$104,4,FALSE),0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD202","v":true},{"$f":"+IF($AA208,$AC202&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"IFERROR(IF($AA208,ROUNDUP(VLOOKUP($AB208,$AJ$89:$AM$104,2,FALSE),0),0),0)","v":0},{"$f":"IFERROR(IF($AA208,ROUNDUP(VLOOKUP($AB208,$AJ$89:$AM$104,3,FALSE),0),0),0)","v":0},{"$f":"IFERROR(IF($AA208,ROUNDUP(VLOOKUP($AB208,$AJ$89:$AM$104,4,FALSE),0),0),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 3 - Share Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower","mixed","own production"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD199","v":true},{"$f":"+IF($AA212,$AC199&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"+IF($AA212,$AC199&\"-\"&$AD$198,\"\")","v":" -Production"},{"$f":"IFERROR(IF($AA212,ROUNDUP(VLOOKUP($AB212,$AJ$108:$AM$123,2,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA212,ROUNDUP(VLOOKUP($AB212,$AJ$108:$AM$123,3,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA212,ROUNDUP(VLOOKUP($AB212,$AJ$108:$AM$123,4,FALSE)/$AF$89,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA212","v":true},{"$f":"+IF($AA213,$AC199&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"+IF($AA213,$AC199&\"-\"&$AE$198,\"\")","v":" -Processing"},{"$f":"IFERROR(IF($AA213,ROUNDUP(VLOOKUP($AB213,$AJ$132:$AM$147,2,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA213,ROUNDUP(VLOOKUP($AB213,$AJ$132:$AM$147,2,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA213,ROUNDUP(VLOOKUP($AB213,$AJ$132:$AM$147,2,FALSE)/$AF$89,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD200","v":true},{"$f":"+IF($AA214,$AC200&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"+IF($AA214,$AC200&\"-\"&$AD$198,\"\")","v":" -Production"},{"$f":"IFERROR(IF($AA214,ROUNDUP(VLOOKUP($AB214,$AJ$108:$AM$123,2,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA214,ROUNDUP(VLOOKUP($AB214,$AJ$108:$AM$123,3,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA214,ROUNDUP(VLOOKUP($AB214,$AJ$108:$AM$123,4,FALSE)/$AF$89,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA214","v":true},{"$f":"+IF($AA215,$AC200&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"+IF($AA215,$AC200&\"-\"&$AE$198,\"\")","v":" -Processing"},{"$f":"IFERROR(IF($AA215,ROUNDUP(VLOOKUP($AB215,$AJ$132:$AM$147,2,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA215,ROUNDUP(VLOOKUP($AB215,$AJ$132:$AM$147,2,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA215,ROUNDUP(VLOOKUP($AB215,$AJ$132:$AM$147,2,FALSE)/$AF$89,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD201","v":true},{"$f":"+IF($AA216,$AC201&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"+IF($AA216,$AC201&\"-\"&$AD$198,\"\")","v":" -Production"},{"$f":"IFERROR(IF($AA216,ROUNDUP(VLOOKUP($AB216,$AJ$108:$AM$123,2,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA216,ROUNDUP(VLOOKUP($AB216,$AJ$108:$AM$123,3,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA216,ROUNDUP(VLOOKUP($AB216,$AJ$108:$AM$123,4,FALSE)/$AF$89,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA216","v":true},{"$f":"+IF($AA217,$AC201&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"+IF($AA217,$AC201&\"-\"&$AE$198,\"\")","v":" -Processing"},{"$f":"IFERROR(IF($AA217,ROUNDUP(VLOOKUP($AB217,$AJ$132:$AM$147,2,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA217,ROUNDUP(VLOOKUP($AB217,$AJ$132:$AM$147,2,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA217,ROUNDUP(VLOOKUP($AB217,$AJ$132:$AM$147,2,FALSE)/$AF$89,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD202","v":true},{"$f":"+IF($AA218,$AC202&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"+IF($AA218,$AC202&\"-\"&$AD$198,\"\")","v":" -Production"},{"$f":"IFERROR(IF($AA218,ROUNDUP(VLOOKUP($AB218,$AJ$108:$AM$123,2,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA218,ROUNDUP(VLOOKUP($AB218,$AJ$108:$AM$123,3,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA218,ROUNDUP(VLOOKUP($AB218,$AJ$108:$AM$123,4,FALSE)/$AF$89,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA218","v":true},{"$f":"+IF($AA219,$AC202&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"+IF($AA219,$AC202&\"-\"&$AE$198,\"\")","v":" -Processing"},{"$f":"IFERROR(IF($AA219,ROUNDUP(VLOOKUP($AB219,$AJ$132:$AM$147,2,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA219,ROUNDUP(VLOOKUP($AB219,$AJ$132:$AM$147,2,FALSE)/$AF$89,0),0),0)","v":0},{"$f":"IFERROR(IF($AA219,ROUNDUP(VLOOKUP($AB219,$AJ$132:$AM$147,2,FALSE)/$AF$89,0),0),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 2 - Labor Farm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outgrower","mixed","own production"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AD199","v":true},{"$f":"+IF($AA223,$AC199&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"+AD212+AD213","v":0},{"$f":"+AE212+AE213","v":0},{"$f":"+AF212+AF213","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,{"$f":"+AD200","v":true},{"$f":"+IF($AA224,$AC200&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"+AD214+AD215","v":0},{"$f":"+AE214+AE215","v":0},{"$f":"+AF214+AF215","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,{"$f":"+AD201","v":true},{"$f":"+IF($AA225,$AC201&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"+AD217+AD216","v":0},{"$f":"+AE217+AE216","v":0},{"$f":"+AF217+AF216","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,{"$f":"+AD202","v":true},{"$f":"+IF($AA226,$AC202&\"-\"&$AC$198,\"\")","v":" -5 ML"},{"$f":"+AD218+AD219","v":0},{"$f":"+AE218+AE219","v":0},{"$f":"+AF218+AF219","v":0}]