{"text_format":"1","workbook":"xlsx","n_sheets":33,"sheets":["DUMMY_DATABASE","Country","PROPERTIES_DATABASE","Model Calculations_ALL","MATERIALS_ALL","Label","Title","Start","Process Description","Energy_Demand","Data entry needs","COST_SIZE1","FA_FIXED_SIZE1","FA_FLOATING_SIZE1","FA_TUBULAR_SIZE1","COST_SIZE2","FA_FIXED_SIZE2","FA_FLOATING_SIZE2","FA_TUBULAR_SIZE2","COST_SIZE3","FA_FIXED_SIZE3","FA_FLOATING_SIZE3","FA_TUBULAR_SIZE3","COST_SIZE4","FA_FIXED_SIZE4","FA_FLOATING_SIZE4","FA_TUBULAR_SIZE4","Summary of Results-By Size","Summary of Results-SIZE1","Summary of Results-SIZE2","Summary of Results-SIZE3","Summary of Results-SIZE4","Summary of Results-comparative"],"not_rendered":{"charts":60,"images":38,"macros":1,"external_links":1,"defined_names":563,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"DUMMY_DATABASE","index":0,"n_rows":245,"n_cols":18,"rows_kept":245,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"VS","Manure available",null,"Energy consumption",{"$f":"title36","v":"Price"},{"$f":"title38","v":"Consumption"}]
[null,null,null,null,null,null,null,null,null,null,null,"Kg VS/hh/day","Kg manure/hh/day",null,"per rural household","USD per Unit"," Quantity per day","Units"]
["From natural resources",null,null,null,null,null,null,null,{"$f":"title5","v":"Size 1"},{"$f":"title9","v":"Dairy cattle"},{"$f":"+I3&J3","v":"Size 1Dairy cattle"},{"$f":"+F$5*E9","v":0},{"$f":"+L3*$F$6","v":0},null,{"$f":"title12","v":"Fuelwood "},0.1,7,{"$f":"title118","v":"Kg/day"}]
["From Energy Data Entry or Intro Page",null,null,null,null,{"$f":"title9","v":"Dairy cattle"},{"$f":"title10","v":"Swine"},{"$f":"title11","v":"Buffalo"},{"$f":"title6","v":"Size 2"},{"$f":"title9","v":"Dairy cattle"},{"$f":"+I4&J4","v":"Size 2Dairy cattle"},{"$f":"+F$5*E10","v":0},{"$f":"+L4*$F$6","v":0},null,{"$f":"title13","v":"Charcoal "},0.27,2.17,{"$f":"title118","v":"Kg/day"}]
[null,"Country Selection",null,null,"Total VS (kg VS/head/day)",{"$f":"IFERROR(('Data entry needs'!$D$13/'Data entry needs'!$F$13)*VLOOKUP(DUMMY_DATABASE!F4,DUMMY_DATABASE!$E$19:$G$23,3,FALSE)*(1000 /365),0)","v":0},{"$f":"IFERROR(('Data entry needs'!$D$13/'Data entry needs'!$F$13)*VLOOKUP(DUMMY_DATABASE!G4,DUMMY_DATABASE!$E$19:$G$23,3,FALSE)*(1000 /365),0)","v":0},{"$f":"IFERROR(('Data entry needs'!$D$13/'Data entry needs'!$F$13)*VLOOKUP(DUMMY_DATABASE!H4,DUMMY_DATABASE!$E$19:$G$23,3,FALSE)*(1000 /365),0)","v":0},{"$f":"title7","v":"Size 3"},{"$f":"title9","v":"Dairy cattle"},"Size 3Dairy cattle",{"$f":"+F$5*E11","v":0},{"$f":"+L5*$F$6","v":0},null,{"$f":"title14","v":"Briquettes/Pellets "},0.2,0.01,{"$f":"title118","v":"Kg/day"}]
[null,"Region",null,null,"Conversion (kg manure/kg VS)",{"$f":"1/G20","v":7.5471698113207539},{"$f":"1/G23","v":4.2372881355932206},{"$f":"1/G19","v":7.3313782991202352},{"$f":"title8","v":"Size 4"},{"$f":"title9","v":"Dairy cattle"},"Size 4Dairy cattle",{"$f":"+F$5*E12","v":0},{"$f":"+L6*$F$6","v":0},null,{"$f":"title15","v":"Kerosene "},1.2,0.19,"L/day"]
[null,"Number of heads",10000,null,null,null,"Conversion (kg manure/kg VS)",null,{"$f":"title5","v":"Size 1"},{"$f":"title10","v":"Swine"},"Size 1Swine",{"$f":"+G$5*E9","v":0},{"$f":"+L7*$G$6","v":0},null,{"$f":"title16","v":"LPG "},1.2,0.01,"L/day"]
[null,null,"Percentage of households owning:",null,"Heads/household",{"$f":"title9","v":"Dairy cattle"},7.5471698113207539,null,{"$f":"title6","v":"Size 2"},{"$f":"title10","v":"Swine"},"Size 2Swine",{"$f":"+G$5*E10","v":0},{"$f":"+L8*$G$6","v":0},null,{"$f":"title17","v":"Electricity"},0.1,0.01,"kwh/day"]
[null,{"$f":"title5","v":"Size 1"},"3-4 animals",{"$f":"+'Data entry needs'!$D$18","v":0},{"$f":"+AVERAGE('Data entry needs'!AC22:AD22)","v":0},{"$f":"title10","v":"Swine"},4.2372881355932206,null,{"$f":"title7","v":"Size 3"},{"$f":"title10","v":"Swine"},"Size 3Swine",{"$f":"+G$5*E11","v":0},{"$f":"+L9*$G$6","v":0}]
[null,{"$f":"title6","v":"Size 2"},"5-6 animals",{"$f":"+'Data entry needs'!$E$18","v":0},{"$f":"+AVERAGE('Data entry needs'!AC23:AD23)","v":0},{"$f":"title11","v":"Buffalo"},7.3313782991202352,null,{"$f":"title8","v":"Size 4"},{"$f":"title10","v":"Swine"},"Size 4Swine",{"$f":"+G$5*E12","v":0},{"$f":"+L10*$G$6","v":0}]
[null,{"$f":"title7","v":"Size 3"},"7-8 animals",{"$f":"+'Data entry needs'!$F$18","v":0},{"$f":"+AVERAGE('Data entry needs'!AC24:AD24)","v":0},null,null,null,{"$f":"title5","v":"Size 1"},{"$f":"title11","v":"Buffalo"},"Size 1Buffalo",{"$f":"+H$5*E9","v":0},{"$f":"+L11*$H$6","v":0}]
[null,{"$f":"title8","v":"Size 4"},"9-10 animals",{"$f":"+'Data entry needs'!$G$18","v":0},{"$f":"+AVERAGE('Data entry needs'!AC25:AD25)","v":0},null,null,null,{"$f":"title6","v":"Size 2"},{"$f":"title11","v":"Buffalo"},"Size 2Buffalo",{"$f":"+H$5*E10","v":0},{"$f":"+L12*$H$6","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"title7","v":"Size 3"},{"$f":"title11","v":"Buffalo"},"Size 3Buffalo",{"$f":"+H$5*E11","v":0},{"$f":"+L13*$H$6","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"title8","v":"Size 4"},{"$f":"title11","v":"Buffalo"},"Size 4Buffalo",{"$f":"+H$5*E12","v":0},{"$f":"+L14*$H$6","v":0}]
[null,"Select from the list  ","Region"]
[]
[null,"Select the country","IPCC",null,"Basic properties"]
[null,{"$f":"country_translation2","v":"Select a country"},null,null,null,"Density (Kg/m3)","Volatile solids (kg/kg)",null,"Moisture (kg/kg) "]
[null,{"$f":"country_translation3","v":"Afghanistan"},{"$f":"region233","v":"Indian Subcontinent"},null,{"$f":"title11","v":"Buffalo"},960,0.13639999999999999,null,0.73]
[null,{"$f":"country_translation4","v":"Albania"},{"$f":"region232","v":"Eastern Europe"},null,"Cattle",960,0.13250000000000001,null,0.36599999999999999]
[null,{"$f":"country_translation5","v":"Algeria"},{"$f":"region230","v":"Africa"},null,{"$f":"title9","v":"Dairy cattle"},994,0.20469999999999999,null,0.67379999999999995]
[null,{"$f":"country_translation6","v":"American Samoa"},{"$f":"region237","v":"Oceania"},null,"Poultry",961.11,0.49340000000000001,null,0.253]
[null,{"$f":"country_translation7","v":"Andorra"},{"$f":"region238","v":"Western Europe"},null,{"$f":"title10","v":"Swine"},1140.9000000000001,0.23599999999999999,null,7.22E-2]
[null,{"$f":"country_translation8","v":"Angola"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation9","v":"Anguilla"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation10","v":"Antigua and Barbuda"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation11","v":"Argentina"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation12","v":"Armenia"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation13","v":"Aruba"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation14","v":"Australia"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation15","v":"Austria"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation16","v":"Azerbaijan"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation17","v":"Bahamas"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation18","v":"Bahrain"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation19","v":"Bangladesh"},{"$f":"region233","v":"Indian Subcontinent"}]
[null,{"$f":"country_translation20","v":"Barbados"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation21","v":"Belarus"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation22","v":"Belgium"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation23","v":"Belize"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation24","v":"Benin"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation25","v":"Bermuda"},{"$f":"region236","v":"North America"}]
[null,{"$f":"country_translation26","v":"Bhutan"},{"$f":"region233","v":"Indian Subcontinent"}]
[null,{"$f":"country_translation27","v":"Bolivia (Plurinational State of)"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation28","v":"Bosnia and Herzegovina"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation29","v":"Botswana"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation30","v":"Brazil"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation31","v":"British Virgin Islands"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation32","v":"Brunei Darussalam"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation33","v":"Bulgaria"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation34","v":"Burkina Faso"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation35","v":"Burundi"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation36","v":"Cambodia"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation37","v":"Cameroon"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation38","v":"Canada"},{"$f":"region236","v":"North America"}]
[null,{"$f":"country_translation39","v":"Cape Verde"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation40","v":"Cayman Islands"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation41","v":"Central African Republic"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation42","v":"Chad"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation43","v":"Chile"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation44","v":"China"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation45","v":"Colombia"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation46","v":"Comoros"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation47","v":"Congo"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation48","v":"Cook Islands"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation49","v":"Costa Rica"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation50","v":"Côte d'Ivoire"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation51","v":"Croatia"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation52","v":"Cuba"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation53","v":"Cyprus"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation54","v":"Czech Republic"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation55","v":"Democratic People's Republic of Korea"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation56","v":"Democratic Republic of the Congo"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation57","v":"Denmark"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation58","v":"Djibouti"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation59","v":"Dominica"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation60","v":"Dominican Republic"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation61","v":"Ecuador"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation62","v":"Egypt"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation63","v":"El Salvador"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation64","v":"Equatorial Guinea"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation65","v":"Eritrea"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation66","v":"Estonia"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation67","v":"Ethiopia"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation68","v":"Faeroe Islands"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation69","v":"Falkland Islands (Malvinas)"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation70","v":"Fiji"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation71","v":"Finland"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation72","v":"France"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation73","v":"French Guiana"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation74","v":"French Polynesia"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation75","v":"Gabon"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation76","v":"Gambia"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation77","v":"Georgia"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation78","v":"Germany"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation79","v":"Ghana"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation80","v":"Gibraltar"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation81","v":"Greece"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation82","v":"Grenada"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation83","v":"Greenland"},{"$f":"region236","v":"North America"}]
[null,{"$f":"country_translation84","v":"Guadeloupe"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation85","v":"Guam"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation86","v":"Guatemala"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation87","v":"Guinea"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation88","v":"Guinea-Bissau"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation89","v":"Guyana"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation90","v":"Haiti"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation91","v":"Holy See"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation92","v":"Honduras"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation93","v":"Hungary"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation94","v":"Iceland"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation95","v":"India"},{"$f":"region233","v":"Indian Subcontinent"}]
[null,{"$f":"country_translation96","v":"Indonesia"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation97","v":"Iran (Islamic Republic of)"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation98","v":"Iraq"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation99","v":"Ireland"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation100","v":"Israel"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation101","v":"Italy"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation102","v":"Jamaica"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation103","v":"Japan"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation104","v":"Jordan"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation105","v":"Kazakhstan"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation106","v":"Kenya"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation107","v":"Kiribati"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation108","v":"Kuwait"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation109","v":"Kyrgyzstan"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation110","v":"Lao People's Democratic Republic"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation111","v":"Latvia"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation112","v":"Lebanon"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation113","v":"Lesotho"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation114","v":"Liberia"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation115","v":"Libya"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation116","v":"Liechtenstein"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation117","v":"Lithuania"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation118","v":"Luxembourg"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation119","v":"Madagascar"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation120","v":"Malawi"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation121","v":"Malaysia"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation122","v":"Maldives"},{"$f":"region233","v":"Indian Subcontinent"}]
[null,{"$f":"country_translation123","v":"Mali"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation124","v":"Malta"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation125","v":"Marshall Islands"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation126","v":"Martinique"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation127","v":"Mauritania"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation128","v":"Mauritius"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation129","v":"Mayotte"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation130","v":"Mexico"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation131","v":"Micronesia (Federated States of)"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation132","v":"Monaco"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation133","v":"Mongolia"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation134","v":"Montenegro"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation135","v":"Montserrat"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation136","v":"Morocco"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation137","v":"Mozambique"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation138","v":"Myanmar"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation139","v":"Namibia"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation140","v":"Nauru"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation141","v":"Nepal"},{"$f":"region233","v":"Indian Subcontinent"}]
[null,{"$f":"country_translation142","v":"Netherlands"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation143","v":"New Caledonia"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation144","v":"New Zealand"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation145","v":"Nicaragua"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation146","v":"Niger"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation147","v":"Nigeria"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation148","v":"Niue"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation149","v":"Norfolk Island"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation150","v":"Northern Mariana Islands"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation151","v":"Norway"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation152","v":"Occupied Palestinian Territory"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation153","v":"Oman"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation154","v":"Pakistan"},{"$f":"region233","v":"Indian Subcontinent"}]
[null,{"$f":"country_translation155","v":"Palau"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation156","v":"Panama"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation157","v":"Papua New Guinea"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation158","v":"Paraguay"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation159","v":"Peru"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation160","v":"Philippines"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation161","v":"Poland"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation162","v":"Portugal"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation163","v":"Puerto Rico"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation164","v":"Qatar"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation165","v":"Réunion"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation166","v":"Republic of Moldova"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation167","v":"Republic of Korea"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation168","v":"Romania"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation169","v":"Russian Federation"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation170","v":"Rwanda"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation171","v":"Saint Helena, Ascension and Tristan da Cunha"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation172","v":"Saint Kitts and Nevis"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation173","v":"Saint Lucia"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation174","v":"Saint Pierre and Miquelon"},{"$f":"region236","v":"North America"}]
[null,{"$f":"country_translation175","v":"Saint Vincent and the Grenadines"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation176","v":"Samoa"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation177","v":"San Marino"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation178","v":"Sao Tome and Principe"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation179","v":"Saudi Arabia"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation180","v":"Senegal"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation181","v":"Serbia"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation182","v":"Seychelles"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation183","v":"Sierra Leone"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation184","v":"Singapore"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation185","v":"Slovakia"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation186","v":"Slovenia"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation187","v":"Solomon Islands"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation188","v":"Somalia"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation189","v":"South Africa"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation190","v":"South Sudan"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation191","v":"Spain"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation192","v":"Sri Lanka"},{"$f":"region233","v":"Indian Subcontinent"}]
[null,{"$f":"country_translation193","v":"Sudan"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation194","v":"Sudan (former)"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation195","v":"Suriname"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation196","v":"Swaziland"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation197","v":"Sweden"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation198","v":"Switzerland"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation199","v":"Syrian Arab Republic"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation200","v":"Tajikistan"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation201","v":"Thailand"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation202","v":"The former Yugoslav Republic of Macedonia"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation203","v":"Timor-Leste"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation204","v":"Togo"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation205","v":"Tokelau"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation206","v":"Tonga"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation207","v":"Trinidad and Tobago"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation208","v":"Tunisia"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation209","v":"Turkey"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation210","v":"Turkmenistan"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation211","v":"Turks and Caicos Islands"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation212","v":"Tuvalu"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation213","v":"Uganda"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation214","v":"Ukraine"},{"$f":"region232","v":"Eastern Europe"}]
[null,{"$f":"country_translation215","v":"United Arab Emirates"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation216","v":"United Kingdom"},{"$f":"region238","v":"Western Europe"}]
[null,{"$f":"country_translation217","v":"United Republic of Tanzania"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation218","v":"United States of America"},{"$f":"region236","v":"North America"}]
[null,{"$f":"country_translation219","v":"United States Virgin Islands"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation220","v":"Uruguay"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation221","v":"Uzbekistan"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation222","v":"Vanuatu"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation223","v":"Venezuela (Bolivarian Republic of)"},{"$f":"region234","v":"Latin America"}]
[null,{"$f":"country_translation224","v":"Viet Nam"},{"$f":"region231","v":"Asia"}]
[null,{"$f":"country_translation225","v":"Wallis and Futuna Islands"},{"$f":"region237","v":"Oceania"}]
[null,{"$f":"country_translation226","v":"Western Sahara"},{"$f":"region230","v":"Africa"}]
[null,{"$f":"country_translation227","v":"Yemen"},{"$f":"region235","v":"Middle East"}]
[null,{"$f":"country_translation228","v":"Zambia"},{"$f":"region230","v":"Africa"}]
[null,"Zimbabwe",{"$f":"region230","v":"Africa"}]

{"sheet":"Country","index":1,"n_rows":245,"n_cols":14,"rows_kept":245,"cut":false,"hidden":true,"merged":[[5,1,5,6],[5,8,5,13]]}
[]
[null,"Selection",{"$f":"VLOOKUP(Start!B2,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[null,"List For Selection",null,null,null,null,null,null,"List For Translation"]
["ID","English","French","Spanish","Typeof","Ref","Name",null,"English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3,null,null,null,null,1,2,3]
[2,"Select a country","Sélectionner un pays","Seleccione un país","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"Select a country"},{"$f":"$E9&$A9","v":"country_selection2"},null,"Select a country","Sélectionner un pays","Seleccione un país","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K9,$A9,FALSE)","v":"Select a country"},{"$f":"$L9&$A9","v":"country_translation2"}]
[3,"Afghanistan","Afghanistan","Afganistán","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D10,$A10,FALSE)","v":"Afghanistan"},"country_selection3",null,"Afghanistan","Afghanistan","Afganistán","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K10,$A10,FALSE)","v":"Afghanistan"},{"$f":"$L10&$A10","v":"country_translation3"}]
[4,"Albania","Afrique du Sud","Albania","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D11,$A11,FALSE)","v":"Albania"},"country_selection4",null,"Albania","Albanie","Albania","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K11,$A11,FALSE)","v":"Albania"},"country_translation4"]
[5,"Algeria","Albanie","Alemania","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D12,$A12,FALSE)","v":"Algeria"},"country_selection5",null,"Algeria","Algérie","Argelia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K12,$A12,FALSE)","v":"Algeria"},"country_translation5"]
[6,"American Samoa","Algérie","Andorra","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D13,$A13,FALSE)","v":"American Samoa"},"country_selection6",null,"American Samoa","Samoa américaines","Samoa Americana","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K13,$A13,FALSE)","v":"American Samoa"},"country_translation6"]
[7,"Andorra","Allemagne","Angola","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D14,$A14,FALSE)","v":"Andorra"},"country_selection7",null,"Andorra","Andorre","Andorra","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K14,$A14,FALSE)","v":"Andorra"},"country_translation7"]
[8,"Angola","Andorre","Anguila","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D15,$A15,FALSE)","v":"Angola"},"country_selection8",null,"Angola","Angola","Angola","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K15,$A15,FALSE)","v":"Angola"},"country_translation8"]
[9,"Anguilla","Angola","Antigua y Barbuda","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D16,$A16,FALSE)","v":"Anguilla"},"country_selection9",null,"Anguilla","Anguilla","Anguila","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K16,$A16,FALSE)","v":"Anguilla"},"country_translation9"]
[10,"Antigua and Barbuda","Anguilla","Arabia Saudita","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D17,$A17,FALSE)","v":"Antigua and Barbuda"},"country_selection10",null,"Antigua and Barbuda","Antigua-et-Barbuda","Antigua y Barbuda","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K17,$A17,FALSE)","v":"Antigua and Barbuda"},"country_translation10"]
[11,"Argentina","Antigua-et-Barbuda","Argelia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D18,$A18,FALSE)","v":"Argentina"},"country_selection11",null,"Argentina","Argentine","Argentina","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K18,$A18,FALSE)","v":"Argentina"},"country_translation11"]
[12,"Armenia","Arabie saoudite","Argentina","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D19,$A19,FALSE)","v":"Armenia"},"country_selection12",null,"Armenia","Arménie","Armenia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K19,$A19,FALSE)","v":"Armenia"},"country_translation12"]
[13,"Aruba","Argentine","Armenia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D20,$A20,FALSE)","v":"Aruba"},"country_selection13",null,"Aruba","Aruba","Aruba","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K20,$A20,FALSE)","v":"Aruba"},"country_translation13"]
[14,"Australia","Arménie","Aruba","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D21,$A21,FALSE)","v":"Australia"},"country_selection14",null,"Australia","Australie","Australia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K21,$A21,FALSE)","v":"Australia"},"country_translation14"]
[15,"Austria","Aruba","Australia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D22,$A22,FALSE)","v":"Austria"},"country_selection15",null,"Austria","Autriche","Austria","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K22,$A22,FALSE)","v":"Austria"},"country_translation15"]
[16,"Azerbaijan","Australie","Austria","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D23,$A23,FALSE)","v":"Azerbaijan"},"country_selection16",null,"Azerbaijan","Azerbaïdjan","Azerbaiyán","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K23,$A23,FALSE)","v":"Azerbaijan"},"country_translation16"]
[17,"Bahamas","Autriche","Azerbaiyán","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D24,$A24,FALSE)","v":"Bahamas"},"country_selection17",null,"Bahamas","Bahamas","Bahamas","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K24,$A24,FALSE)","v":"Bahamas"},"country_translation17"]
[18,"Bahrain","Azerbaïdjan","Bahamas","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"Bahrain"},"country_selection18",null,"Bahrain","Bahreïn","Bahrein","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K25,$A25,FALSE)","v":"Bahrain"},"country_translation18"]
[19,"Bangladesh","Bahamas","Bahrein","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"Bangladesh"},"country_selection19",null,"Bangladesh","Bangladesh","Bangladesh","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K26,$A26,FALSE)","v":"Bangladesh"},"country_translation19"]
[20,"Barbados","Bahreïn","Bangladesh","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"Barbados"},"country_selection20",null,"Barbados","Barbade","Barbados","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K27,$A27,FALSE)","v":"Barbados"},"country_translation20"]
[21,"Belarus","Bangladesh","Barbados","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"Belarus"},"country_selection21",null,"Belarus","Bélarus","Belarús","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K28,$A28,FALSE)","v":"Belarus"},"country_translation21"]
[22,"Belgium","Barbade","Belarús","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"Belgium"},"country_selection22",null,"Belgium","Belgique","Bélgica","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K29,$A29,FALSE)","v":"Belgium"},"country_translation22"]
[23,"Belize","Bélarus","Bélgica","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D30,$A30,FALSE)","v":"Belize"},"country_selection23",null,"Belize","Belize","Belice","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K30,$A30,FALSE)","v":"Belize"},"country_translation23"]
[24,"Benin","Belgique","Belice","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D31,$A31,FALSE)","v":"Benin"},"country_selection24",null,"Benin","Bénin","Benin","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K31,$A31,FALSE)","v":"Benin"},"country_translation24"]
[25,"Bermuda","Belize","Benin","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D32,$A32,FALSE)","v":"Bermuda"},"country_selection25",null,"Bermuda","Bermudes","Bermudas","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K32,$A32,FALSE)","v":"Bermuda"},"country_translation25"]
[26,"Bhutan","Bénin","Bermudas","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D33,$A33,FALSE)","v":"Bhutan"},"country_selection26",null,"Bhutan","Bhoutan","Bután","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K33,$A33,FALSE)","v":"Bhutan"},"country_translation26"]
[27,"Bolivia (Plurinational State of)","Bermudes","Bolivia (Estado Plurinacional de)","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D34,$A34,FALSE)","v":"Bolivia (Plurinational State of)"},"country_selection27",null,"Bolivia (Plurinational State of)","Bolivie (État plurinational de)","Bolivia (Estado Plurinacional de)","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K34,$A34,FALSE)","v":"Bolivia (Plurinational State of)"},"country_translation27"]
[28,"Bosnia and Herzegovina","Bhoutan","Bosnia y Herzegovina","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D35,$A35,FALSE)","v":"Bosnia and Herzegovina"},"country_selection28",null,"Bosnia and Herzegovina","Bosnie-Herzégovine","Bosnia y Herzegovina","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K35,$A35,FALSE)","v":"Bosnia and Herzegovina"},"country_translation28"]
[29,"Botswana","Bolivie (État plurinational de)","Botswana","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D36,$A36,FALSE)","v":"Botswana"},"country_selection29",null,"Botswana","Botswana","Botswana","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K36,$A36,FALSE)","v":"Botswana"},"country_translation29"]
[30,"Brazil","Bosnie-Herzégovine","Brasil","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D37,$A37,FALSE)","v":"Brazil"},"country_selection30",null,"Brazil","Brésil","Brasil","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K37,$A37,FALSE)","v":"Brazil"},"country_translation30"]
[31,"British Virgin Islands","Botswana","Brunei Darussalam","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D38,$A38,FALSE)","v":"British Virgin Islands"},"country_selection31",null,"British Virgin Islands","Îles Vierges britanniques","Islas Vírgenes Británicas","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K38,$A38,FALSE)","v":"British Virgin Islands"},"country_translation31"]
[32,"Brunei Darussalam","Brésil","Bulgaria","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D39,$A39,FALSE)","v":"Brunei Darussalam"},"country_selection32",null,"Brunei Darussalam","Brunéi Darussalam","Brunei Darussalam","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K39,$A39,FALSE)","v":"Brunei Darussalam"},"country_translation32"]
[33,"Bulgaria","Brunéi Darussalam","Burkina Faso","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D40,$A40,FALSE)","v":"Bulgaria"},"country_selection33",null,"Bulgaria","Bulgarie","Bulgaria","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K40,$A40,FALSE)","v":"Bulgaria"},"country_translation33"]
[34,"Burkina Faso","Bulgarie","Burundi","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D41,$A41,FALSE)","v":"Burkina Faso"},"country_selection34",null,"Burkina Faso","Burkina Faso","Burkina Faso","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K41,$A41,FALSE)","v":"Burkina Faso"},"country_translation34"]
[35,"Burundi","Burkina Faso","Bután","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D42,$A42,FALSE)","v":"Burundi"},"country_selection35",null,"Burundi","Burundi","Burundi","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K42,$A42,FALSE)","v":"Burundi"},"country_translation35"]
[36,"Cambodia","Burundi","Cabo Verde","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D43,$A43,FALSE)","v":"Cambodia"},"country_selection36",null,"Cambodia","Cambodge","Camboya","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K43,$A43,FALSE)","v":"Cambodia"},"country_translation36"]
[37,"Cameroon","Cabo Verde","Camboya","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D44,$A44,FALSE)","v":"Cameroon"},"country_selection37",null,"Cameroon","Cameroun","Camerún","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K44,$A44,FALSE)","v":"Cameroon"},"country_translation37"]
[38,"Canada","Cambodge","Camerún","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D45,$A45,FALSE)","v":"Canada"},"country_selection38",null,"Canada","Canada","Canadá","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K45,$A45,FALSE)","v":"Canada"},"country_translation38"]
[39,"Cape Verde","Cameroun","Canadá","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D46,$A46,FALSE)","v":"Cape Verde"},"country_selection39",null,"Cape Verde","Cabo Verde","Cabo Verde","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K46,$A46,FALSE)","v":"Cape Verde"},"country_translation39"]
[40,"Cayman Islands","Canada","Chad","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D47,$A47,FALSE)","v":"Cayman Islands"},"country_selection40",null,"Cayman Islands","Îles Caïmanes","Islas Caimán","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K47,$A47,FALSE)","v":"Cayman Islands"},"country_translation40"]
[41,"Central African Republic","Chili","Chile","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D48,$A48,FALSE)","v":"Central African Republic"},"country_selection41",null,"Central African Republic","République centrafricaine","República Centroafricana","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K48,$A48,FALSE)","v":"Central African Republic"},"country_translation41"]
[42,"Chad","Chine","China","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D49,$A49,FALSE)","v":"Chad"},"country_selection42",null,"Chad","Tchad","Chad","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K49,$A49,FALSE)","v":"Chad"},"country_translation42"]
[43,"Chile","Chypre","Chipre","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D50,$A50,FALSE)","v":"Chile"},"country_selection43",null,"Chile","Chili","Chile","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K50,$A50,FALSE)","v":"Chile"},"country_translation43"]
[44,"China","Colombie","Colombia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D51,$A51,FALSE)","v":"China"},"country_selection44",null,"China","Chine","China","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K51,$A51,FALSE)","v":"China"},"country_translation44"]
[45,"Colombia","Comores","Comoras","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D52,$A52,FALSE)","v":"Colombia"},"country_selection45",null,"Colombia","Colombie","Colombia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K52,$A52,FALSE)","v":"Colombia"},"country_translation45"]
[46,"Comoros","Congo","Congo","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D53,$A53,FALSE)","v":"Comoros"},"country_selection46",null,"Comoros","Comores","Comoras","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K53,$A53,FALSE)","v":"Comoros"},"country_translation46"]
[47,"Congo","Costa Rica","Costa Rica","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D54,$A54,FALSE)","v":"Congo"},"country_selection47",null,"Congo","Congo","Congo","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K54,$A54,FALSE)","v":"Congo"},"country_translation47"]
[48,"Cook Islands","Côte d'Ivoire","Côte d'Ivoire","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D55,$A55,FALSE)","v":"Cook Islands"},"country_selection48",null,"Cook Islands","Îles Cook","Islas Cook","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K55,$A55,FALSE)","v":"Cook Islands"},"country_translation48"]
[49,"Costa Rica","Croatie","Croacia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D56,$A56,FALSE)","v":"Costa Rica"},"country_selection49",null,"Costa Rica","Costa Rica","Costa Rica","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K56,$A56,FALSE)","v":"Costa Rica"},"country_translation49"]
[50,"Côte d'Ivoire","Cuba","Cuba","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D57,$A57,FALSE)","v":"Côte d'Ivoire"},"country_selection50",null,"Côte d'Ivoire","Côte d'Ivoire","Côte d'Ivoire","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K57,$A57,FALSE)","v":"Côte d'Ivoire"},"country_translation50"]
[51,"Croatia","Danemark","Dinamarca","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D58,$A58,FALSE)","v":"Croatia"},"country_selection51",null,"Croatia","Croatie","Croacia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K58,$A58,FALSE)","v":"Croatia"},"country_translation51"]
[52,"Cuba","Djibouti","Djibouti","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D59,$A59,FALSE)","v":"Cuba"},"country_selection52",null,"Cuba","Cuba","Cuba","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K59,$A59,FALSE)","v":"Cuba"},"country_translation52"]
[53,"Cyprus","Dominique","Dominica","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D60,$A60,FALSE)","v":"Cyprus"},"country_selection53",null,"Cyprus","Chypre","Chipre","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K60,$A60,FALSE)","v":"Cyprus"},"country_translation53"]
[54,"Czech Republic","Égypte","Ecuador","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D61,$A61,FALSE)","v":"Czech Republic"},"country_selection54",null,"Czech Republic","République tchèque","República Checa","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K61,$A61,FALSE)","v":"Czech Republic"},"country_translation54"]
[55,"Democratic People's Republic of Korea","El Salvador","Egipto","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D62,$A62,FALSE)","v":"Democratic People's Republic of Korea"},"country_selection55",null,"Democratic People's Republic of Korea","République populaire démocratique de Corée","República Popular Democrática de Corea","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K62,$A62,FALSE)","v":"Democratic People's Republic of Korea"},"country_translation55"]
[56,"Democratic Republic of the Congo","Émirats arabes unis","El Salvador","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D63,$A63,FALSE)","v":"Democratic Republic of the Congo"},"country_selection56",null,"Democratic Republic of the Congo","République démocratique du Congo","República Democrática del Congo","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K63,$A63,FALSE)","v":"Democratic Republic of the Congo"},"country_translation56"]
[57,"Denmark","Équateur","Emiratos Árabes Unidos","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D64,$A64,FALSE)","v":"Denmark"},"country_selection57",null,"Denmark","Danemark","Dinamarca","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K64,$A64,FALSE)","v":"Denmark"},"country_translation57"]
[58,"Djibouti","Érythrée","Eritrea","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D65,$A65,FALSE)","v":"Djibouti"},"country_selection58",null,"Djibouti","Djibouti","Djibouti","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K65,$A65,FALSE)","v":"Djibouti"},"country_translation58"]
[59,"Dominica","Espagne","Eslovaquia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D66,$A66,FALSE)","v":"Dominica"},"country_selection59",null,"Dominica","Dominique","Dominica","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K66,$A66,FALSE)","v":"Dominica"},"country_translation59"]
[60,"Dominican Republic","Estonie","Eslovenia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D67,$A67,FALSE)","v":"Dominican Republic"},"country_selection60",null,"Dominican Republic","République dominicaine","República Dominicana","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K67,$A67,FALSE)","v":"Dominican Republic"},"country_translation60"]
[61,"Ecuador","États-Unis d'Amérique","España","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D68,$A68,FALSE)","v":"Ecuador"},"country_selection61",null,"Ecuador","Équateur","Ecuador","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K68,$A68,FALSE)","v":"Ecuador"},"country_translation61"]
[62,"Egypt","Éthiopie","Estados Unidos de América","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D69,$A69,FALSE)","v":"Egypt"},"country_selection62",null,"Egypt","Égypte","Egipto","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K69,$A69,FALSE)","v":"Egypt"},"country_translation62"]
[63,"El Salvador","Fédération de Russie","Estonia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D70,$A70,FALSE)","v":"El Salvador"},"country_selection63",null,"El Salvador","El Salvador","El Salvador","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K70,$A70,FALSE)","v":"El Salvador"},"country_translation63"]
[64,"Equatorial Guinea","Fidji","Etiopía","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D71,$A71,FALSE)","v":"Equatorial Guinea"},"country_selection64",null,"Equatorial Guinea","Guinée équatoriale","Guinea Ecuatorial","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K71,$A71,FALSE)","v":"Equatorial Guinea"},"country_translation64"]
[65,"Eritrea","Finlande","Federación de Rusia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D72,$A72,FALSE)","v":"Eritrea"},"country_selection65",null,"Eritrea","Érythrée","Eritrea","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K72,$A72,FALSE)","v":"Eritrea"},"country_translation65"]
[66,"Estonia","France","Fiji","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D73,$A73,FALSE)","v":"Estonia"},{"$f":"$E73&$A73","v":"country_selection66"},null,"Estonia","Estonie","Estonia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K73,$A73,FALSE)","v":"Estonia"},"country_translation66"]
[67,"Ethiopia","Gabon","Filipinas","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D74,$A74,FALSE)","v":"Ethiopia"},"country_selection67",null,"Ethiopia","Éthiopie","Etiopía","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K74,$A74,FALSE)","v":"Ethiopia"},{"$f":"$L74&$A74","v":"country_translation67"}]
[68,"Faeroe Islands","Gambie","Finlandia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D75,$A75,FALSE)","v":"Faeroe Islands"},"country_selection68",null,"Faeroe Islands","Îles Féroé","Islas Feroe","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K75,$A75,FALSE)","v":"Faeroe Islands"},"country_translation68"]
[69,"Falkland Islands (Malvinas)","Géorgie","Francia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D76,$A76,FALSE)","v":"Falkland Islands (Malvinas)"},"country_selection69",null,"Falkland Islands (Malvinas)","Îles Falkland","Islas Malvinas","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K76,$A76,FALSE)","v":"Falkland Islands (Malvinas)"},"country_translation69"]
[70,"Fiji","Ghana","Gabón","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D77,$A77,FALSE)","v":"Fiji"},"country_selection70",null,"Fiji","Fidji","Fiji","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K77,$A77,FALSE)","v":"Fiji"},"country_translation70"]
[71,"Finland","Gibraltar","Gambia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D78,$A78,FALSE)","v":"Finland"},"country_selection71",null,"Finland","Finlande","Finlandia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K78,$A78,FALSE)","v":"Finland"},"country_translation71"]
[72,"France","Grèce","Georgia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D79,$A79,FALSE)","v":"France"},"country_selection72",null,"France","France","Francia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K79,$A79,FALSE)","v":"France"},"country_translation72"]
[73,"French Guiana","Grenade","Ghana","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D80,$A80,FALSE)","v":"French Guiana"},"country_selection73",null,"French Guiana","Guyane française","Guayana francesa","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K80,$A80,FALSE)","v":"French Guiana"},"country_translation73"]
[74,"French Polynesia","Groenland","Gibraltar","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D81,$A81,FALSE)","v":"French Polynesia"},"country_selection74",null,"French Polynesia","Polynésie française","Polinesia Francesa","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K81,$A81,FALSE)","v":"French Polynesia"},"country_translation74"]
[75,"Gabon","Guadeloupe","Granada","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D82,$A82,FALSE)","v":"Gabon"},"country_selection75",null,"Gabon","Gabon","Gabón","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K82,$A82,FALSE)","v":"Gabon"},"country_translation75"]
[76,"Gambia","Guam","Grecia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D83,$A83,FALSE)","v":"Gambia"},"country_selection76",null,"Gambia","Gambie","Gambia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K83,$A83,FALSE)","v":"Gambia"},"country_translation76"]
[77,"Georgia","Guatemala","Groenlandia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D84,$A84,FALSE)","v":"Georgia"},"country_selection77",null,"Georgia","Géorgie","Georgia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K84,$A84,FALSE)","v":"Georgia"},"country_translation77"]
[78,"Germany","Guinée","Guadalupe","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D85,$A85,FALSE)","v":"Germany"},"country_selection78",null,"Germany","Allemagne","Alemania","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K85,$A85,FALSE)","v":"Germany"},"country_translation78"]
[79,"Ghana","Guinée équatoriale","Guam","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D86,$A86,FALSE)","v":"Ghana"},"country_selection79",null,"Ghana","Ghana","Ghana","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K86,$A86,FALSE)","v":"Ghana"},"country_translation79"]
[80,"Gibraltar","Guinée-Bissau","Guatemala","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D87,$A87,FALSE)","v":"Gibraltar"},"country_selection80",null,"Gibraltar","Gibraltar","Gibraltar","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K87,$A87,FALSE)","v":"Gibraltar"},"country_translation80"]
[81,"Greece","Guyana","Guayana francesa","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D88,$A88,FALSE)","v":"Greece"},"country_selection81",null,"Greece","Grèce","Granada","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K88,$A88,FALSE)","v":"Greece"},"country_translation81"]
[82,"Greenland","Guyane française","Guinea","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D89,$A89,FALSE)","v":"Greenland"},"country_selection82",null,"Grenada","Grenade","Grecia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K89,$A89,FALSE)","v":"Grenada"},"country_translation82"]
[83,"Grenada","Haïti","Guinea Ecuatorial","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D90,$A90,FALSE)","v":"Grenada"},"country_selection83",null,"Greenland","Groenland","Groenlandia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K90,$A90,FALSE)","v":"Greenland"},"country_translation83"]
[84,"Guadeloupe","Honduras","Guinea-Bissau","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D91,$A91,FALSE)","v":"Guadeloupe"},"country_selection84",null,"Guadeloupe","Guadeloupe","Guadalupe","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K91,$A91,FALSE)","v":"Guadeloupe"},"country_translation84"]
[85,"Guam","Hongrie","Guyana","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D92,$A92,FALSE)","v":"Guam"},"country_selection85",null,"Guam","Guam","Guam","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K92,$A92,FALSE)","v":"Guam"},"country_translation85"]
[86,"Guatemala","Îles Caïmanes","Haití","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D93,$A93,FALSE)","v":"Guatemala"},"country_selection86",null,"Guatemala","Guatemala","Guatemala","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K93,$A93,FALSE)","v":"Guatemala"},"country_translation86"]
[87,"Guinea","Îles Cook","Honduras","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D94,$A94,FALSE)","v":"Guinea"},"country_selection87",null,"Guinea","Guinée","Guinea","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K94,$A94,FALSE)","v":"Guinea"},"country_translation87"]
[88,"Guinea-Bissau","Îles Falkland","Hungría","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D95,$A95,FALSE)","v":"Guinea-Bissau"},"country_selection88",null,"Guinea-Bissau","Guinée-Bissau","Guinea-Bissau","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K95,$A95,FALSE)","v":"Guinea-Bissau"},"country_translation88"]
[89,"Guyana","Îles Féroé","India","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D96,$A96,FALSE)","v":"Guyana"},"country_selection89",null,"Guyana","Guyana","Guyana","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K96,$A96,FALSE)","v":"Guyana"},"country_translation89"]
[90,"Haiti","Îles Mariannes du Nord","Indonesia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D97,$A97,FALSE)","v":"Haiti"},"country_selection90",null,"Haiti","Haïti","Haití","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K97,$A97,FALSE)","v":"Haiti"},"country_translation90"]
[91,"Holy See","Îles Marshall","Irán (República Islámica del)","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D98,$A98,FALSE)","v":"Holy See"},"country_selection91",null,"Holy See","Saint-Siège","Santa Sede","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K98,$A98,FALSE)","v":"Holy See"},"country_translation91"]
[92,"Honduras","Îles Salomon","Iraq","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D99,$A99,FALSE)","v":"Honduras"},"country_selection92",null,"Honduras","Honduras","Honduras","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K99,$A99,FALSE)","v":"Honduras"},"country_translation92"]
[93,"Hungary","Îles Turques et Caïques","Irlanda","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D100,$A100,FALSE)","v":"Hungary"},"country_selection93",null,"Hungary","Hongrie","Hungría","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K100,$A100,FALSE)","v":"Hungary"},"country_translation93"]
[94,"Iceland","Îles Vierges américaines","Isla de Norfolk","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D101,$A101,FALSE)","v":"Iceland"},"country_selection94",null,"Iceland","Islande","Islandia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K101,$A101,FALSE)","v":"Iceland"},"country_translation94"]
[95,"India","Îles Vierges britanniques","Islandia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D102,$A102,FALSE)","v":"India"},"country_selection95",null,"India","Inde","India","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K102,$A102,FALSE)","v":"India"},"country_translation95"]
[96,"Indonesia","Inde","Islas Caimán","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D103,$A103,FALSE)","v":"Indonesia"},"country_selection96",null,"Indonesia","Indonésie","Indonesia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K103,$A103,FALSE)","v":"Indonesia"},"country_translation96"]
[97,"Iran (Islamic Republic of)","Indonésie","Islas Cook","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D104,$A104,FALSE)","v":"Iran (Islamic Republic of)"},"country_selection97",null,"Iran (Islamic Republic of)","Iran (République islamique d')","Irán (República Islámica del)","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K104,$A104,FALSE)","v":"Iran (Islamic Republic of)"},"country_translation97"]
[98,"Iraq","Iran (République islamique d')","Islas Feroe","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D105,$A105,FALSE)","v":"Iraq"},"country_selection98",null,"Iraq","Iraq","Iraq","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K105,$A105,FALSE)","v":"Iraq"},"country_translation98"]
[99,"Ireland","Iraq","Islas Malvinas","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D106,$A106,FALSE)","v":"Ireland"},"country_selection99",null,"Ireland","Irlande","Irlanda","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K106,$A106,FALSE)","v":"Ireland"},"country_translation99"]
[100,"Israel","Irlande","Islas Marianas septentrionales","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D107,$A107,FALSE)","v":"Israel"},"country_selection100",null,"Israel","Israël","Israel","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K107,$A107,FALSE)","v":"Israel"},"country_translation100"]
[101,"Italy","Islande","Islas Marshall","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D108,$A108,FALSE)","v":"Italy"},"country_selection101",null,"Italy","Italie","Italia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K108,$A108,FALSE)","v":"Italy"},"country_translation101"]
[102,"Jamaica","Israël","Islas Salomón","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D109,$A109,FALSE)","v":"Jamaica"},"country_selection102",null,"Jamaica","Jamaïque","Jamaica","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K109,$A109,FALSE)","v":"Jamaica"},"country_translation102"]
[103,"Japan","Italie","Islas Turcas y Caicos","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D110,$A110,FALSE)","v":"Japan"},"country_selection103",null,"Japan","Japon","Japón","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K110,$A110,FALSE)","v":"Japan"},"country_translation103"]
[104,"Jordan","Jamaïque","Islas Vírgenes (EE.UU.)","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D111,$A111,FALSE)","v":"Jordan"},"country_selection104",null,"Jordan","Jordanie","Jordania","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K111,$A111,FALSE)","v":"Jordan"},"country_translation104"]
[105,"Kazakhstan","Japon","Islas Vírgenes Británicas","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D112,$A112,FALSE)","v":"Kazakhstan"},"country_selection105",null,"Kazakhstan","Kazakhstan","Kazajstán","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K112,$A112,FALSE)","v":"Kazakhstan"},"country_translation105"]
[106,"Kenya","Jordanie","Islas Wallis y Futuna","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D113,$A113,FALSE)","v":"Kenya"},"country_selection106",null,"Kenya","Kenya","Kenya","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K113,$A113,FALSE)","v":"Kenya"},"country_translation106"]
[107,"Kiribati","Kazakhstan","Israel","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D114,$A114,FALSE)","v":"Kiribati"},"country_selection107",null,"Kiribati","Kiribati","Kiribati","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K114,$A114,FALSE)","v":"Kiribati"},"country_translation107"]
[108,"Kuwait","Kenya","Italia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D115,$A115,FALSE)","v":"Kuwait"},"country_selection108",null,"Kuwait","Koweït","Kuwait","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K115,$A115,FALSE)","v":"Kuwait"},"country_translation108"]
[109,"Kyrgyzstan","Kirghizistan","Jamaica","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D116,$A116,FALSE)","v":"Kyrgyzstan"},"country_selection109",null,"Kyrgyzstan","Kirghizistan","Kirguistán","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K116,$A116,FALSE)","v":"Kyrgyzstan"},"country_translation109"]
[110,"Lao People's Democratic Republic","Kiribati","Japón","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D117,$A117,FALSE)","v":"Lao People's Democratic Republic"},"country_selection110",null,"Lao People's Democratic Republic","République démocratique populaire lao","República Democrática Popular Lao","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K117,$A117,FALSE)","v":"Lao People's Democratic Republic"},"country_translation110"]
[111,"Latvia","Koweït","Jordania","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D118,$A118,FALSE)","v":"Latvia"},"country_selection111",null,"Latvia","Lettonie","Letonia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K118,$A118,FALSE)","v":"Latvia"},"country_translation111"]
[112,"Lebanon","Lesotho","Kazajstán","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D119,$A119,FALSE)","v":"Lebanon"},"country_selection112",null,"Lebanon","Liban","Líbano","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K119,$A119,FALSE)","v":"Lebanon"},"country_translation112"]
[113,"Lesotho","Lettonie","Kenya","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D120,$A120,FALSE)","v":"Lesotho"},"country_selection113",null,"Lesotho","Lesotho","Lesotho","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K120,$A120,FALSE)","v":"Lesotho"},"country_translation113"]
[114,"Liberia","l'ex-République yougoslave de Macédoine","Kirguistán","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D121,$A121,FALSE)","v":"Liberia"},"country_selection114",null,"Liberia","Libéria","Liberia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K121,$A121,FALSE)","v":"Liberia"},"country_translation114"]
[115,"Libya","Liban","Kiribati","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D122,$A122,FALSE)","v":"Libya"},"country_selection115",null,"Libya","Libye","Libia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K122,$A122,FALSE)","v":"Libya"},"country_translation115"]
[116,"Liechtenstein","Libéria","Kuwait","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D123,$A123,FALSE)","v":"Liechtenstein"},"country_selection116",null,"Liechtenstein","Liechtenstein","Liechtenstein","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K123,$A123,FALSE)","v":"Liechtenstein"},"country_translation116"]
[117,"Lithuania","Libye","la ex República Yugoslava de Macedonia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D124,$A124,FALSE)","v":"Lithuania"},"country_selection117",null,"Lithuania","Lituanie","Lituania","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K124,$A124,FALSE)","v":"Lithuania"},"country_translation117"]
[118,"Luxembourg","Liechtenstein","Lesotho","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D125,$A125,FALSE)","v":"Luxembourg"},"country_selection118",null,"Luxembourg","Luxembourg","Luxemburgo","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K125,$A125,FALSE)","v":"Luxembourg"},"country_translation118"]
[119,"Madagascar","l'île Norfolk","Letonia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D126,$A126,FALSE)","v":"Madagascar"},"country_selection119",null,"Madagascar","Madagascar","Madagascar","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K126,$A126,FALSE)","v":"Madagascar"},"country_translation119"]
[120,"Malawi","Lituanie","Líbano","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D127,$A127,FALSE)","v":"Malawi"},"country_selection120",null,"Malawi","Malawi","Malawi","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K127,$A127,FALSE)","v":"Malawi"},"country_translation120"]
[121,"Malaysia","Luxembourg","Liberia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D128,$A128,FALSE)","v":"Malaysia"},"country_selection121",null,"Malaysia","Malaisie","Malasia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K128,$A128,FALSE)","v":"Malaysia"},"country_translation121"]
[122,"Maldives","Madagascar","Libia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D129,$A129,FALSE)","v":"Maldives"},"country_selection122",null,"Maldives","Maldives","Maldivas","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K129,$A129,FALSE)","v":"Maldives"},"country_translation122"]
[123,"Mali","Malaisie","Liechtenstein","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D130,$A130,FALSE)","v":"Mali"},"country_selection123",null,"Mali","Mali","Malí","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K130,$A130,FALSE)","v":"Mali"},"country_translation123"]
[124,"Malta","Malawi","Lituania","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D131,$A131,FALSE)","v":"Malta"},"country_selection124",null,"Malta","Malte","Malta","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K131,$A131,FALSE)","v":"Malta"},"country_translation124"]
[125,"Marshall Islands","Maldives","Luxemburgo","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D132,$A132,FALSE)","v":"Marshall Islands"},"country_selection125",null,"Marshall Islands","Îles Marshall","Islas Marshall","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K132,$A132,FALSE)","v":"Marshall Islands"},"country_translation125"]
[126,"Martinique","Mali","Madagascar","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D133,$A133,FALSE)","v":"Martinique"},"country_selection126",null,"Martinique","Martinique","Martinica","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K133,$A133,FALSE)","v":"Martinique"},"country_translation126"]
[127,"Mauritania","Malte","Malasia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D134,$A134,FALSE)","v":"Mauritania"},"country_selection127",null,"Mauritania","Mauritanie","Mauritania","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K134,$A134,FALSE)","v":"Mauritania"},"country_translation127"]
[128,"Mauritius","Maroc","Malawi","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D135,$A135,FALSE)","v":"Mauritius"},"country_selection128",null,"Mauritius","Maurice","Mauricio","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K135,$A135,FALSE)","v":"Mauritius"},"country_translation128"]
[129,"Mayotte","Martinique","Maldivas","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D136,$A136,FALSE)","v":"Mayotte"},"country_selection129",null,"Mayotte","Mayotte","Mayotte","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K136,$A136,FALSE)","v":"Mayotte"},"country_translation129"]
[130,"Mexico","Maurice","Malí","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D137,$A137,FALSE)","v":"Mexico"},{"$f":"$E137&$A137","v":"country_selection130"},null,"Mexico","Mexique","México","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K137,$A137,FALSE)","v":"Mexico"},"country_translation130"]
[131,"Micronesia (Federated States of)","Mauritanie","Malta","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D138,$A138,FALSE)","v":"Micronesia (Federated States of)"},"country_selection131",null,"Micronesia (Federated States of)","Micronésie (États fédérés de)","Micronesia (Estados Federados de)","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K138,$A138,FALSE)","v":"Micronesia (Federated States of)"},{"$f":"$L138&$A138","v":"country_translation131"}]
[132,"Monaco","Mayotte","Marruecos","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D139,$A139,FALSE)","v":"Monaco"},"country_selection132",null,"Monaco","Monaco","Mónaco","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K139,$A139,FALSE)","v":"Monaco"},"country_translation132"]
[133,"Mongolia","Mexique","Martinica","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D140,$A140,FALSE)","v":"Mongolia"},"country_selection133",null,"Mongolia","Mongolie","Mongolia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K140,$A140,FALSE)","v":"Mongolia"},"country_translation133"]
[134,"Montenegro","Micronésie (États fédérés de)","Mauricio","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D141,$A141,FALSE)","v":"Montenegro"},"country_selection134",null,"Montenegro","Monténégro","Montenegro","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K141,$A141,FALSE)","v":"Montenegro"},"country_translation134"]
[135,"Montserrat","Monaco","Mauritania","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D142,$A142,FALSE)","v":"Montserrat"},"country_selection135",null,"Montserrat","Montserrat","Montserrat","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K142,$A142,FALSE)","v":"Montserrat"},"country_translation135"]
[136,"Morocco","Mongolie","Mayotte","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D143,$A143,FALSE)","v":"Morocco"},"country_selection136",null,"Morocco","Maroc","Marruecos","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K143,$A143,FALSE)","v":"Morocco"},"country_translation136"]
[137,"Mozambique","Monténégro","México","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D144,$A144,FALSE)","v":"Mozambique"},"country_selection137",null,"Mozambique","Mozambique","Mozambique","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K144,$A144,FALSE)","v":"Mozambique"},"country_translation137"]
[138,"Myanmar","Montserrat","Micronesia (Estados Federados de)","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D145,$A145,FALSE)","v":"Myanmar"},"country_selection138",null,"Myanmar","Myanmar","Myanmar","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K145,$A145,FALSE)","v":"Myanmar"},"country_translation138"]
[139,"Namibia","Mozambique","Mónaco","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D146,$A146,FALSE)","v":"Namibia"},"country_selection139",null,"Namibia","Namibie","Namibia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K146,$A146,FALSE)","v":"Namibia"},"country_translation139"]
[140,"Nauru","Myanmar","Mongolia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D147,$A147,FALSE)","v":"Nauru"},"country_selection140",null,"Nauru","Nauru","Nauru","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K147,$A147,FALSE)","v":"Nauru"},"country_translation140"]
[141,"Nepal","Namibie","Montenegro","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D148,$A148,FALSE)","v":"Nepal"},"country_selection141",null,"Nepal","Népal","Nepal","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K148,$A148,FALSE)","v":"Nepal"},"country_translation141"]
[142,"Netherlands","Nauru","Montserrat","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D149,$A149,FALSE)","v":"Netherlands"},"country_selection142",null,"Netherlands","Pays-Bas","Países Bajos","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K149,$A149,FALSE)","v":"Netherlands"},"country_translation142"]
[143,"New Caledonia","Népal","Mozambique","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D150,$A150,FALSE)","v":"New Caledonia"},"country_selection143",null,"New Caledonia","Nouvelle-Calédonie","Nueva Caledonia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K150,$A150,FALSE)","v":"New Caledonia"},"country_translation143"]
[144,"New Zealand","Nicaragua","Myanmar","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D151,$A151,FALSE)","v":"New Zealand"},"country_selection144",null,"New Zealand","Nouvelle-Zélande","Nueva Zelandia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K151,$A151,FALSE)","v":"New Zealand"},"country_translation144"]
[145,"Nicaragua","Niger","Namibia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D152,$A152,FALSE)","v":"Nicaragua"},"country_selection145",null,"Nicaragua","Nicaragua","Nicaragua","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K152,$A152,FALSE)","v":"Nicaragua"},"country_translation145"]
[146,"Niger","Nigéria","Nauru","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D153,$A153,FALSE)","v":"Niger"},"country_selection146",null,"Niger","Niger","Níger","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K153,$A153,FALSE)","v":"Niger"},"country_translation146"]
[147,"Nigeria","Nioué","Nepal","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D154,$A154,FALSE)","v":"Nigeria"},"country_selection147",null,"Nigeria","Nigéria","Nigeria","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K154,$A154,FALSE)","v":"Nigeria"},"country_translation147"]
[148,"Niue","Norvège","Nicaragua","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D155,$A155,FALSE)","v":"Niue"},"country_selection148",null,"Niue","Nioué","Niue","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K155,$A155,FALSE)","v":"Niue"},"country_translation148"]
[149,"Norfolk Island","Nouvelle-Calédonie","Níger","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D156,$A156,FALSE)","v":"Norfolk Island"},"country_selection149",null,"Norfolk Island","l'île Norfolk","Isla de Norfolk","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K156,$A156,FALSE)","v":"Norfolk Island"},"country_translation149"]
[150,"Northern Mariana Islands","Nouvelle-Zélande","Nigeria","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D157,$A157,FALSE)","v":"Northern Mariana Islands"},"country_selection150",null,"Northern Mariana Islands","Îles Mariannes du Nord","Islas Marianas septentrionales","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K157,$A157,FALSE)","v":"Northern Mariana Islands"},"country_translation150"]
[151,"Norway","Oman","Niue","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D158,$A158,FALSE)","v":"Norway"},"country_selection151",null,"Norway","Norvège","Noruega","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K158,$A158,FALSE)","v":"Norway"},"country_translation151"]
[152,"Occupied Palestinian Territory","Ouganda","Noruega","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D159,$A159,FALSE)","v":"Occupied Palestinian Territory"},"country_selection152",null,"Occupied Palestinian Territory","Territoire palestinien occupé","Territorio Palestino Ocupado","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K159,$A159,FALSE)","v":"Occupied Palestinian Territory"},"country_translation152"]
[153,"Oman","Ouzbékistan","Nueva Caledonia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D160,$A160,FALSE)","v":"Oman"},"country_selection153",null,"Oman","Oman","Omán","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K160,$A160,FALSE)","v":"Oman"},"country_translation153"]
[154,"Pakistan","Pakistan","Nueva Zelandia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D161,$A161,FALSE)","v":"Pakistan"},"country_selection154",null,"Pakistan","Pakistan","Pakistán","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K161,$A161,FALSE)","v":"Pakistan"},"country_translation154"]
[155,"Palau","Palaos","Omán","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D162,$A162,FALSE)","v":"Palau"},"country_selection155",null,"Palau","Palaos","Palau","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K162,$A162,FALSE)","v":"Palau"},"country_translation155"]
[156,"Panama","Panama","Países Bajos","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D163,$A163,FALSE)","v":"Panama"},"country_selection156",null,"Panama","Panama","Panamá","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K163,$A163,FALSE)","v":"Panama"},"country_translation156"]
[157,"Papua New Guinea","Papouasie-Nouvelle-Guinée","Pakistán","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D164,$A164,FALSE)","v":"Papua New Guinea"},"country_selection157",null,"Papua New Guinea","Papouasie-Nouvelle-Guinée","Papua Nueva Guinea","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K164,$A164,FALSE)","v":"Papua New Guinea"},"country_translation157"]
[158,"Paraguay","Paraguay","Palau","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D165,$A165,FALSE)","v":"Paraguay"},"country_selection158",null,"Paraguay","Paraguay","Paraguay","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K165,$A165,FALSE)","v":"Paraguay"},"country_translation158"]
[159,"Peru","Pays-Bas","Panamá","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D166,$A166,FALSE)","v":"Peru"},"country_selection159",null,"Peru","Pérou","Perú","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K166,$A166,FALSE)","v":"Peru"},"country_translation159"]
[160,"Philippines","Pérou","Papua Nueva Guinea","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D167,$A167,FALSE)","v":"Philippines"},"country_selection160",null,"Philippines","Philippines","Filipinas","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K167,$A167,FALSE)","v":"Philippines"},"country_translation160"]
[161,"Poland","Philippines","Paraguay","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D168,$A168,FALSE)","v":"Poland"},"country_selection161",null,"Poland","Pologne","Polonia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K168,$A168,FALSE)","v":"Poland"},"country_translation161"]
[162,"Portugal","Pologne","Perú","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D169,$A169,FALSE)","v":"Portugal"},"country_selection162",null,"Portugal","Portugal","Portugal","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K169,$A169,FALSE)","v":"Portugal"},"country_translation162"]
[163,"Puerto Rico","Polynésie française","Polinesia Francesa","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D170,$A170,FALSE)","v":"Puerto Rico"},"country_selection163",null,"Puerto Rico","Porto Rico","Puerto Rico","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K170,$A170,FALSE)","v":"Puerto Rico"},"country_translation163"]
[164,"Qatar","Porto Rico","Polonia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D171,$A171,FALSE)","v":"Qatar"},"country_selection164",null,"Qatar","Qatar","Qatar","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K171,$A171,FALSE)","v":"Qatar"},"country_translation164"]
[165,"Réunion","Portugal","Portugal","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D172,$A172,FALSE)","v":"Réunion"},"country_selection165",null,"Réunion","Réunion","Reunión","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K172,$A172,FALSE)","v":"Réunion"},"country_translation165"]
[166,"Republic of Moldova","Qatar","Puerto Rico","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D173,$A173,FALSE)","v":"Republic of Moldova"},"country_selection166",null,"Republic of Moldova","République de Moldova","República de Moldova","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K173,$A173,FALSE)","v":"Republic of Moldova"},"country_translation166"]
[167,"Republic of Korea","République arabe syrienne","Qatar","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D174,$A174,FALSE)","v":"Republic of Korea"},"country_selection167",null,"Republic of Korea","République de Corée","República de Corea","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K174,$A174,FALSE)","v":"Republic of Korea"},"country_translation167"]
[168,"Romania","République centrafricaine","Reino Unido","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D175,$A175,FALSE)","v":"Romania"},"country_selection168",null,"Romania","Roumanie","Rumania","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K175,$A175,FALSE)","v":"Romania"},"country_translation168"]
[169,"Russian Federation","République de Corée","República Árabe Siria","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D176,$A176,FALSE)","v":"Russian Federation"},"country_selection169",null,"Russian Federation","Fédération de Russie","Federación de Rusia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K176,$A176,FALSE)","v":"Russian Federation"},"country_translation169"]
[170,"Rwanda","République de Moldova","República Centroafricana","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D177,$A177,FALSE)","v":"Rwanda"},"country_selection170",null,"Rwanda","Rwanda","Rwanda","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K177,$A177,FALSE)","v":"Rwanda"},"country_translation170"]
[171,"Saint Helena, Ascension and Tristan da Cunha","République démocratique du Congo","República Checa","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D178,$A178,FALSE)","v":"Saint Helena, Ascension and Tristan da Cunha"},"country_selection171",null,"Saint Helena, Ascension and Tristan da Cunha","Sainte-Hélène Ascension et Tristan de Cunha","Santa Elena Ascension y Tristan da Cunha","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K178,$A178,FALSE)","v":"Saint Helena, Ascension and Tristan da Cunha"},"country_translation171"]
[172,"Saint Kitts and Nevis","République démocratique populaire lao","República de Corea","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D179,$A179,FALSE)","v":"Saint Kitts and Nevis"},"country_selection172",null,"Saint Kitts and Nevis","Saint-Kitts-et-Nevis","Saint Kitts y Nevis","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K179,$A179,FALSE)","v":"Saint Kitts and Nevis"},"country_translation172"]
[173,"Saint Lucia","République dominicaine","República de Moldova","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D180,$A180,FALSE)","v":"Saint Lucia"},"country_selection173",null,"Saint Lucia","Sainte-Lucie","Santa Lucía","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K180,$A180,FALSE)","v":"Saint Lucia"},"country_translation173"]
[174,"Saint Pierre and Miquelon","République populaire démocratique de Corée","República Democrática del Congo","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D181,$A181,FALSE)","v":"Saint Pierre and Miquelon"},"country_selection174",null,"Saint Pierre and Miquelon","Saint-Pierre-et-Miquelon","Saint-Pierre y Miquelon","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K181,$A181,FALSE)","v":"Saint Pierre and Miquelon"},"country_translation174"]
[175,"Saint Vincent and the Grenadines","République tchèque","República Democrática Popular Lao","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D182,$A182,FALSE)","v":"Saint Vincent and the Grenadines"},"country_selection175",null,"Saint Vincent and the Grenadines","Saint-Vincent-et-les Grenadines","San Vicente y las Granadinas","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K182,$A182,FALSE)","v":"Saint Vincent and the Grenadines"},"country_translation175"]
[176,"Samoa","République-Unie de Tanzanie","República Dominicana","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D183,$A183,FALSE)","v":"Samoa"},"country_selection176",null,"Samoa","Samoa","Samoa","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K183,$A183,FALSE)","v":"Samoa"},"country_translation176"]
[177,"San Marino","Réunion","República Popular Democrática de Corea","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D184,$A184,FALSE)","v":"San Marino"},"country_selection177",null,"San Marino","Saint-Marin","San Marino","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K184,$A184,FALSE)","v":"San Marino"},"country_translation177"]
[178,"Sao Tome and Principe","Roumanie","República Unida de Tanzanía","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D185,$A185,FALSE)","v":"Sao Tome and Principe"},"country_selection178",null,"Sao Tome and Principe","Sao Tomé-et-Principe","Santo Tomé y Príncipe","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K185,$A185,FALSE)","v":"Sao Tome and Principe"},"country_translation178"]
[179,"Saudi Arabia","Royaume-Uni","Reunión","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D186,$A186,FALSE)","v":"Saudi Arabia"},"country_selection179",null,"Saudi Arabia","Arabie saoudite","Arabia Saudita","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K186,$A186,FALSE)","v":"Saudi Arabia"},"country_translation179"]
[180,"Senegal","Rwanda","Rumania","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D187,$A187,FALSE)","v":"Senegal"},"country_selection180",null,"Senegal","Sénégal","Senegal","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K187,$A187,FALSE)","v":"Senegal"},"country_translation180"]
[181,"Serbia","Sahara occidental","Rwanda","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D188,$A188,FALSE)","v":"Serbia"},"country_selection181",null,"Serbia","Serbie","Serbia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K188,$A188,FALSE)","v":"Serbia"},"country_translation181"]
[182,"Seychelles","Sainte-Hélène Ascension et Tristan de Cunha","Sáhara occidental","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D189,$A189,FALSE)","v":"Seychelles"},"country_selection182",null,"Seychelles","Seychelles","Seychelles","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K189,$A189,FALSE)","v":"Seychelles"},"country_translation182"]
[183,"Sierra Leone","Sainte-Lucie","Saint Kitts y Nevis","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D190,$A190,FALSE)","v":"Sierra Leone"},"country_selection183",null,"Sierra Leone","Sierra Leone","Sierra Leona","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K190,$A190,FALSE)","v":"Sierra Leone"},"country_translation183"]
[184,"Singapore","Saint-Kitts-et-Nevis","Saint-Pierre y Miquelon","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D191,$A191,FALSE)","v":"Singapore"},"country_selection184",null,"Singapore","Singapour","Singapur","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K191,$A191,FALSE)","v":"Singapore"},"country_translation184"]
[185,"Slovakia","Saint-Marin","Samoa","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D192,$A192,FALSE)","v":"Slovakia"},"country_selection185",null,"Slovakia","Slovaquie","Eslovaquia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K192,$A192,FALSE)","v":"Slovakia"},"country_translation185"]
[186,"Slovenia","Saint-Pierre-et-Miquelon","Samoa Americana","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D193,$A193,FALSE)","v":"Slovenia"},"country_selection186",null,"Slovenia","Slovénie","Eslovenia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K193,$A193,FALSE)","v":"Slovenia"},"country_translation186"]
[187,"Solomon Islands","Saint-Siège","San Marino","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D194,$A194,FALSE)","v":"Solomon Islands"},"country_selection187",null,"Solomon Islands","Îles Salomon","Islas Salomón","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K194,$A194,FALSE)","v":"Solomon Islands"},"country_translation187"]
[188,"Somalia","Saint-Vincent-et-les Grenadines","San Vicente y las Granadinas","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D195,$A195,FALSE)","v":"Somalia"},"country_selection188",null,"Somalia","Somalie","Somalia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K195,$A195,FALSE)","v":"Somalia"},"country_translation188"]
[189,"South Africa","Samoa","Santa Elena Ascension y Tristan da Cunha","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D196,$A196,FALSE)","v":"South Africa"},"country_selection189",null,"South Africa","Afrique du Sud","Sudáfrica","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K196,$A196,FALSE)","v":"South Africa"},"country_translation189"]
[190,"South Sudan","Samoa américaines","Santa Lucía","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D197,$A197,FALSE)","v":"South Sudan"},"country_selection190",null,"South Sudan","Sud du Soudan","Sudan del Sur","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K197,$A197,FALSE)","v":"South Sudan"},"country_translation190"]
[191,"Spain","Sao Tomé-et-Principe","Santa Sede","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D198,$A198,FALSE)","v":"Spain"},"country_selection191",null,"Spain","Espagne","España","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K198,$A198,FALSE)","v":"Spain"},"country_translation191"]
[192,"Sri Lanka","Sénégal","Santo Tomé y Príncipe","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D199,$A199,FALSE)","v":"Sri Lanka"},"country_selection192",null,"Sri Lanka","Sri Lanka","Sri Lanka","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K199,$A199,FALSE)","v":"Sri Lanka"},"country_translation192"]
[193,"Sudan","Serbie","Senegal","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D200,$A200,FALSE)","v":"Sudan"},"country_selection193",null,"Sudan","Soudan","Sudán","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K200,$A200,FALSE)","v":"Sudan"},"country_translation193"]
[194,"Sudan (former)","Seychelles","Serbia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D201,$A201,FALSE)","v":"Sudan (former)"},{"$f":"$E201&$A201","v":"country_selection194"},null,"Sudan (former)","Sudan","Sudan","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K201,$A201,FALSE)","v":"Sudan (former)"},"country_translation194"]
[195,"Suriname","Sierra Leone","Seychelles","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D202,$A202,FALSE)","v":"Suriname"},"country_selection195",null,"Suriname","Suriname","Surinam","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K202,$A202,FALSE)","v":"Suriname"},{"$f":"$L202&$A202","v":"country_translation195"}]
[196,"Swaziland","Singapour","Sierra Leona","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D203,$A203,FALSE)","v":"Swaziland"},"country_selection196",null,"Swaziland","Swaziland","Swazilandia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K203,$A203,FALSE)","v":"Swaziland"},"country_translation196"]
[197,"Sweden","Slovaquie","Singapur","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D204,$A204,FALSE)","v":"Sweden"},"country_selection197",null,"Sweden","Suède","Suecia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K204,$A204,FALSE)","v":"Sweden"},"country_translation197"]
[198,"Switzerland","Slovénie","Somalia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D205,$A205,FALSE)","v":"Switzerland"},"country_selection198",null,"Switzerland","Suisse","Suiza","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K205,$A205,FALSE)","v":"Switzerland"},"country_translation198"]
[199,"Syrian Arab Republic","Somalie","Sri Lanka","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D206,$A206,FALSE)","v":"Syrian Arab Republic"},"country_selection199",null,"Syrian Arab Republic","République arabe syrienne","República Árabe Siria","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K206,$A206,FALSE)","v":"Syrian Arab Republic"},"country_translation199"]
[200,"Tajikistan","Soudan","Sudáfrica","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D207,$A207,FALSE)","v":"Tajikistan"},"country_selection200",null,"Tajikistan","Tadjikistan","Tayikistán","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K207,$A207,FALSE)","v":"Tajikistan"},"country_translation200"]
[201,"Thailand","Sri Lanka","Sudan","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D208,$A208,FALSE)","v":"Thailand"},"country_selection201",null,"Thailand","Thaïlande","Tailandia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K208,$A208,FALSE)","v":"Thailand"},"country_translation201"]
[202,"The former Yugoslav Republic of Macedonia","Sud du Soudan","Sudán","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D209,$A209,FALSE)","v":"The former Yugoslav Republic of Macedonia"},"country_selection202",null,"The former Yugoslav Republic of Macedonia","l'ex-République yougoslave de Macédoine","la ex República Yugoslava de Macedonia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K209,$A209,FALSE)","v":"The former Yugoslav Republic of Macedonia"},"country_translation202"]
[203,"Timor-Leste","Sudan","Sudan del Sur","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D210,$A210,FALSE)","v":"Timor-Leste"},"country_selection203",null,"Timor-Leste","Timor-Leste","Timor-Leste","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K210,$A210,FALSE)","v":"Timor-Leste"},"country_translation203"]
[204,"Togo","Suède","Suecia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D211,$A211,FALSE)","v":"Togo"},"country_selection204",null,"Togo","Togo","Togo","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K211,$A211,FALSE)","v":"Togo"},"country_translation204"]
[205,"Tokelau","Suisse","Suiza","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D212,$A212,FALSE)","v":"Tokelau"},"country_selection205",null,"Tokelau","Tokélaou","Tokelau","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K212,$A212,FALSE)","v":"Tokelau"},"country_translation205"]
[206,"Tonga","Suriname","Surinam","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D213,$A213,FALSE)","v":"Tonga"},"country_selection206",null,"Tonga","Tonga","Tonga","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K213,$A213,FALSE)","v":"Tonga"},"country_translation206"]
[207,"Trinidad and Tobago","Swaziland","Swazilandia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D214,$A214,FALSE)","v":"Trinidad and Tobago"},"country_selection207",null,"Trinidad and Tobago","Trinité-et-Tobago","Trinidad y Tabago","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K214,$A214,FALSE)","v":"Trinidad and Tobago"},"country_translation207"]
[208,"Tunisia","Tadjikistan","Tailandia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D215,$A215,FALSE)","v":"Tunisia"},"country_selection208",null,"Tunisia","Tunisie","Túnez","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K215,$A215,FALSE)","v":"Tunisia"},"country_translation208"]
[209,"Turkey","Tchad","Tayikistán","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D216,$A216,FALSE)","v":"Turkey"},"country_selection209",null,"Turkey","Turquie","Turquía","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K216,$A216,FALSE)","v":"Turkey"},"country_translation209"]
[210,"Turkmenistan","Territoire palestinien occupé","Territorio Palestino Ocupado","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D217,$A217,FALSE)","v":"Turkmenistan"},"country_selection210",null,"Turkmenistan","Turkménistan","Turkmenistán","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K217,$A217,FALSE)","v":"Turkmenistan"},"country_translation210"]
[211,"Turks and Caicos Islands","Thaïlande","Timor-Leste","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D218,$A218,FALSE)","v":"Turks and Caicos Islands"},"country_selection211",null,"Turks and Caicos Islands","Îles Turques et Caïques","Islas Turcas y Caicos","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K218,$A218,FALSE)","v":"Turks and Caicos Islands"},"country_translation211"]
[212,"Tuvalu","Timor-Leste","Togo","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D219,$A219,FALSE)","v":"Tuvalu"},"country_selection212",null,"Tuvalu","Tuvalu","Tuvalu","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K219,$A219,FALSE)","v":"Tuvalu"},"country_translation212"]
[213,"Uganda","Togo","Tokelau","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D220,$A220,FALSE)","v":"Uganda"},"country_selection213",null,"Uganda","Ouganda","Uganda","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K220,$A220,FALSE)","v":"Uganda"},"country_translation213"]
[214,"Ukraine","Tokélaou","Tonga","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D221,$A221,FALSE)","v":"Ukraine"},"country_selection214",null,"Ukraine","Ukraine","Ucrania","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K221,$A221,FALSE)","v":"Ukraine"},"country_translation214"]
[215,"United Arab Emirates","Tonga","Trinidad y Tabago","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D222,$A222,FALSE)","v":"United Arab Emirates"},"country_selection215",null,"United Arab Emirates","Émirats arabes unis","Emiratos Árabes Unidos","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K222,$A222,FALSE)","v":"United Arab Emirates"},"country_translation215"]
[216,"United Kingdom","Trinité-et-Tobago","Túnez","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D223,$A223,FALSE)","v":"United Kingdom"},"country_selection216",null,"United Kingdom","Royaume-Uni","Reino Unido","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K223,$A223,FALSE)","v":"United Kingdom"},"country_translation216"]
[217,"United Republic of Tanzania","Tunisie","Turkmenistán","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D224,$A224,FALSE)","v":"United Republic of Tanzania"},"country_selection217",null,"United Republic of Tanzania","République-Unie de Tanzanie","República Unida de Tanzanía","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K224,$A224,FALSE)","v":"United Republic of Tanzania"},"country_translation217"]
[218,"United States of America","Turkménistan","Turquía","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D225,$A225,FALSE)","v":"United States of America"},"country_selection218",null,"United States of America","États-Unis d'Amérique","Estados Unidos de América","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K225,$A225,FALSE)","v":"United States of America"},"country_translation218"]
[219,"United States Virgin Islands","Turquie","Tuvalu","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D226,$A226,FALSE)","v":"United States Virgin Islands"},"country_selection219",null,"United States Virgin Islands","Îles Vierges américaines","Islas Vírgenes (EE.UU.)","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K226,$A226,FALSE)","v":"United States Virgin Islands"},"country_translation219"]
[220,"Uruguay","Tuvalu","Ucrania","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D227,$A227,FALSE)","v":"Uruguay"},"country_selection220",null,"Uruguay","Uruguay","Uruguay","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K227,$A227,FALSE)","v":"Uruguay"},"country_translation220"]
[221,"Uzbekistan","Ukraine","Uganda","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D228,$A228,FALSE)","v":"Uzbekistan"},"country_selection221",null,"Uzbekistan","Ouzbékistan","Uzbekistán","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K228,$A228,FALSE)","v":"Uzbekistan"},"country_translation221"]
[222,"Vanuatu","Uruguay","Uruguay","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D229,$A229,FALSE)","v":"Vanuatu"},"country_selection222",null,"Vanuatu","Vanuatu","Vanuatu","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K229,$A229,FALSE)","v":"Vanuatu"},"country_translation222"]
[223,"Venezuela (Bolivarian Republic of)","Vanuatu","Uzbekistán","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D230,$A230,FALSE)","v":"Venezuela (Bolivarian Republic of)"},"country_selection223",null,"Venezuela (Bolivarian Republic of)","Venezuela (République bolivarienne du)","Venezuela (República Bolivariana de)","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K230,$A230,FALSE)","v":"Venezuela (Bolivarian Republic of)"},"country_translation223"]
[224,"Viet Nam","Venezuela (République bolivarienne du)","Vanuatu","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D231,$A231,FALSE)","v":"Viet Nam"},"country_selection224",null,"Viet Nam","Viet Nam","Viet Nam","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K231,$A231,FALSE)","v":"Viet Nam"},"country_translation224"]
[225,"Wallis and Futuna Islands","Viet Nam","Venezuela (República Bolivariana de)","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D232,$A232,FALSE)","v":"Wallis and Futuna Islands"},"country_selection225",null,"Wallis and Futuna Islands","Wallis-et-Futuna","Islas Wallis y Futuna","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K232,$A232,FALSE)","v":"Wallis and Futuna Islands"},"country_translation225"]
[226,"Western Sahara","Wallis-et-Futuna","Viet Nam","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D233,$A233,FALSE)","v":"Western Sahara"},"country_selection226",null,"Western Sahara","Sahara occidental","Sáhara occidental","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K233,$A233,FALSE)","v":"Western Sahara"},"country_translation226"]
[227,"Yemen","Yémen","Yemen","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D234,$A234,FALSE)","v":"Yemen"},"country_selection227",null,"Yemen","Yémen","Yemen","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K234,$A234,FALSE)","v":"Yemen"},"country_translation227"]
[228,"Zambia","Zambie","Zambia","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D235,$A235,FALSE)","v":"Zambia"},"country_selection228",null,"Zambia","Zambie","Zambia","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K235,$A235,FALSE)","v":"Zambia"},"country_translation228"]
[229,"Zimbabwe","Zimbabwe","Zimbabwe","country_selection",{"$f":"HLOOKUP($C$2,$B$8:$D236,$A236,FALSE)","v":"Zimbabwe"},"country_selection229",null,"Zimbabwe","Zimbabwe","Zimbabwe","country_translation",{"$f":"HLOOKUP($C$2,$I$8:$K236,$A236,FALSE)","v":"Zimbabwe"},"country_translation229"]
[230,null,null,null,null,null,null,null,"Africa","Afrique","África","region",{"$f":"HLOOKUP($C$2,$I$8:$K237,$A237,FALSE)","v":"Africa"},"region230"]
[231,null,null,null,null,null,null,null,"Asia","Asie","Asia","region",{"$f":"HLOOKUP($C$2,$I$8:$K238,$A238,FALSE)","v":"Asia"},"region231"]
[232,null,null,null,null,null,null,null,"Eastern Europe","Europe de l’Est","Europa del Este","region",{"$f":"HLOOKUP($C$2,$I$8:$K239,$A239,FALSE)","v":"Eastern Europe"},"region232"]
[233,null,null,null,null,null,null,null,"Indian Subcontinent","Sous-continent Indien","Subcontinente de La India","region",{"$f":"HLOOKUP($C$2,$I$8:$K240,$A240,FALSE)","v":"Indian Subcontinent"},"region233"]
[234,null,null,null,null,null,null,null,"Latin America","Amérique Latine","América Latina","region",{"$f":"HLOOKUP($C$2,$I$8:$K241,$A241,FALSE)","v":"Latin America"},"region234"]
[235,null,null,null,null,null,null,null,"Middle East","Moyen Orient","Oriente Próximo","region",{"$f":"HLOOKUP($C$2,$I$8:$K242,$A242,FALSE)","v":"Middle East"},"region235"]
[236,null,null,null,null,null,null,null,"North America","Amérique du Nord","Norteamérica","region",{"$f":"HLOOKUP($C$2,$I$8:$K243,$A243,FALSE)","v":"North America"},"region236"]
[237,null,null,null,null,null,null,null,"Oceania","Océanie","Oceanía","region",{"$f":"HLOOKUP($C$2,$I$8:$K244,$A244,FALSE)","v":"Oceania"},"region237"]
[238,null,null,null,null,null,null,null,"Western Europe","Europe Occidentale","Europa Occidental","region",{"$f":"HLOOKUP($C$2,$I$8:$K245,$A245,FALSE)","v":"Western Europe"},"region238"]

{"sheet":"PROPERTIES_DATABASE","index":2,"n_rows":96,"n_cols":13,"rows_kept":96,"cut":false,"hidden":true,"merged":[[29,1,29,5],[16,2,16,3],[8,1,8,4],[0,1,0,12],[89,1,89,2]]}
[null,"Biogas composition"]
[null,"Manure","CH4","CO2","H2","N2","CO","O2","H2S","NH3","Density (kg/m3)","Calorific Power (MJ/m3)","Calorific Power (MJ/kg)"]
[null,{"$f":"title11","v":"Buffalo"},0.59098274699999997,0.34315127200000001,4.7659899999999998E-2,1.5727766000000001E-2,9.5319790000000001E-4,9.5319790000000001E-4,4.7660140999999999E-4,9.5331979000000004E-5,{"$f":"(0.7168*C3)+(D3*1.9768)+(E3*0.0898)+(F3*1.2507)+(G3*1.2501)+(H3*1.4289)+(I3*1.5392)+(J3*0.7708)","v":1.1292691274491853},{"$f":"(C3*35.786)+0.0532","v":21.202108584142},{"$f":"L3/K3","v":18.775071476569742}]
[null,{"$f":"title9","v":"Dairy cattle"},0.57699999999999996,0.375,3.2499999999999999E-3,2.5000000000000001E-2,3.2499999999999999E-3,0.01,6.0000000000000001E-3,5.0000000000000001E-4,{"$f":"(0.7168*C4)+(D4*1.9768)+(E4*0.0898)+(F4*1.2507)+(G4*1.2501)+(H4*1.4289)+(I4*1.5392)+(J4*0.7708)","v":1.214425375},{"$f":"(C4*35.786)+0.0532","v":20.701722},{"$f":"L4/K4","v":17.046516341113179}]
[null,"Dairy Cattle",0.59099999999999997,0.39200000000000002,3.7637500000000002E-3,3.7637500000000002E-3,3.7637500000000002E-3,3.7637500000000002E-3,1.9300000000000001E-3,1.5E-5,{"$f":"(0.7168*C5)+(D5*1.9768)+(E5*0.0898)+(F5*1.2507)+(G5*1.2501)+(H5*1.4289)+(I5*1.5392)+(J5*0.7708)","v":1.216645011125},{"$f":"(C5*35.786)+0.0532","v":21.202725999999998},{"$f":"L5/K5","v":17.427208270384792}]
[null,"Poultry",0.63800000000000001,0.34300000000000003,9.7999999999999997E-3,4.8999999999999998E-3,9.7999999999999997E-4,9.7999999999999997E-4,2.3400000000000001E-3,0,{"$f":"(0.7168*C6)+(D6*1.9768)+(E6*0.0898)+(F6*1.2507)+(G6*1.2501)+(H6*1.4289)+(I6*1.5392)+(J6*0.7708)","v":1.1485964179999999},{"$f":"(C6*35.786)+0.0532","v":22.884668000000001},{"$f":"L6/K6","v":19.924028702656116}]
[null,{"$f":"title10","v":"Swine"},0.58799999999999997,0.38700000000000001,4.8999999999999998E-3,1.4999999999999999E-2,0,0,5.1000000000000004E-3,0,{"$f":"(0.7168*C7)+(D7*1.9768)+(E7*0.0898)+(F7*1.2507)+(G7*1.2501)+(H7*1.4289)+(I7*1.5392)+(J7*0.7708)","v":1.2135504399999999},{"$f":"(C7*35.786)+0.0532","v":21.095368000000001},{"$f":"L7/K7","v":17.383181864282463}]
[]
[null,"Slurry NPK composition - dry basis"]
[null,"Manure","N (kg N/kg bioslurry)","P (Kg P2O5/kg bioslurry)","K (Kg K2O/kg bioslurry)"]
[null,{"$f":"title11","v":"Buffalo"},1.0500000000000001E-2,8.2000000000000007E-3,5.4999999999999997E-3]
[null,{"$f":"title9","v":"Dairy cattle"},1.7000000000000001E-2,1.4E-2,6.0000000000000001E-3]
[null,"Dairy Cattle",1.4200000000000001E-2,6.7999999999999996E-3,3.2000000000000002E-3]
[null,"Poultry",1.8499999999999999E-2,8.8000000000000005E-3,5.4999999999999997E-3]
[null,{"$f":"title10","v":"Swine"},2.1999999999999999E-2,1.7999999999999999E-2,8.0000000000000002E-3]
[]
[null,null,"Effective consumption in biogas equivalent"]
[null,null,"Stoves efficiency","%"]
[null,null,"Charcoal",0.45]
[null,null,"Biogas",0.65]
[null,null,{"$f":"title15","v":"Kerosene "},0.55000000000000004]
[null,null,"Wood",0.2]
[null,null,"Improved wood-stove for Briquettes/Pellets",0.7]
[null,null,"Natural Gas",0.8]
[null,null,"Coal",0.6]
[null,null,"Electrict Stove",0.7]
[null,null,{"$f":"title16","v":"LPG "},0.6]
[]
[]
[null,"Fuel heat in biogas equivalent"]
[null,"Fuel","CV (MJ/unit)","Useful energy use (MJ/unit)","Equivalent useful energy (m3 biogas/unit)","Electricity equivalent of usefull energy (kWh/unit)"]
[{"$f":"+ROW(B32)","v":32},"Coal (kg)",33,{"$f":"C32*D25","v":19.8},{"$f":"$D$34/D32","v":0.67724747474747471},{"$f":"D32/3.6","v":5.5}]
[{"$f":"+ROW(B33)","v":33},"Natural Gas (m3)",34.94,{"$f":"C33*D24","v":27.951999999999998},{"$f":"$D$34/D33","v":0.47973311390955925},7.764444444444444]
[34,"Biogas (m3)",20.63,{"$f":"C34*D20","v":13.4095},1,3.7248611111111107]
[35,{"$f":"title14&\" (kg)\"","v":"Briquettes/Pellets  (kg)"},15.4,{"$f":"C35*D23","v":10.78},1.2439239332096474,2.994444444444444]
[36,{"$f":"title12&\" (kg)\"","v":"Fuelwood  (kg)"},14.5,{"$f":"C36*D22","v":2.9000000000000004},4.6239655172413787,0.80555555555555558]
[37,{"$f":"title13&\" (kg)\"","v":"Charcoal  (kg)"},30.8,{"$f":"C37*D19","v":13.860000000000001},0.96749639249639241,3.85]
[38,"Kerosene (kg)",35,{"$f":"C38*D21","v":19.25},0.69659740259740255,5.3472222222222223]
[39,"LPG (l)",46.89,{"$f":"C39*D27","v":28.134},0.47662970071799243,7.8149999999999995]
[]
[null,"Region","Manure",null,"Bo (m3/kg SV)"]
[null,{"$f":"region236","v":"North America"},{"$f":"title11","v":"Buffalo"},{"$f":"+B42&C42","v":"North AmericaBuffalo"},0.1]
[null,{"$f":"region238","v":"Western Europe"},"Buffalo",{"$f":"+B43&C43","v":"Western EuropeBuffalo"},0.1]
[null,{"$f":"region232","v":"Eastern Europe"},"Buffalo","Eastern EuropeBuffalo",0.1]
[null,{"$f":"region237","v":"Oceania"},"Buffalo","OceaniaBuffalo",0.1]
[null,{"$f":"region234","v":"Latin America"},"Buffalo","Latin AmericaBuffalo",0.1]
[null,{"$f":"region230","v":"Africa"},"Buffalo","AfricaBuffalo",0.1]
[null,{"$f":"region235","v":"Middle East"},"Buffalo","Middle EastBuffalo",0.1]
[null,{"$f":"region231","v":"Asia"},"Buffalo","AsiaBuffalo",0.1]
[null,{"$f":"region233","v":"Indian Subcontinent"},"Buffalo","Indian SubcontinentBuffalo",0.1]
[null,{"$f":"region236","v":"North America"},{"$f":"title9","v":"Dairy cattle"},"North AmericaDairy cattle",0.19]
[null,{"$f":"region238","v":"Western Europe"},"Dairy cattle","Western EuropeDairy cattle",0.18]
[null,{"$f":"region232","v":"Eastern Europe"},"Dairy cattle","Eastern EuropeDairy cattle",0.17]
[null,{"$f":"region237","v":"Oceania"},"Dairy cattle","OceaniaDairy cattle",0.17]
[null,{"$f":"region234","v":"Latin America"},"Dairy cattle","Latin AmericaDairy cattle",0.1]
[null,{"$f":"region230","v":"Africa"},"Dairy cattle","AfricaDairy cattle",0.1]
[null,{"$f":"region235","v":"Middle East"},"Dairy cattle","Middle EastDairy cattle",0.1]
[null,{"$f":"region231","v":"Asia"},"Dairy cattle","AsiaDairy cattle",0.1]
[null,{"$f":"region233","v":"Indian Subcontinent"},"Dairy cattle","Indian SubcontinentDairy cattle",0.1]
[null,{"$f":"region236","v":"North America"},"Dairy Clattle","North AmericaDairy Clattle",0.24]
[null,{"$f":"region238","v":"Western Europe"},"Dairy Clattle","Western EuropeDairy Clattle",0.24]
[null,{"$f":"region232","v":"Eastern Europe"},"Dairy Clattle","Eastern EuropeDairy Clattle",0.24]
[null,{"$f":"region237","v":"Oceania"},"Dairy Clattle","OceaniaDairy Clattle",0.24]
[null,{"$f":"region234","v":"Latin America"},"Dairy Clattle","Latin AmericaDairy Clattle",0.13]
[null,{"$f":"region230","v":"Africa"},"Dairy Clattle","AfricaDairy Clattle",0.13]
[null,{"$f":"region235","v":"Middle East"},"Dairy Clattle","Middle EastDairy Clattle",0.13]
[null,{"$f":"region231","v":"Asia"},"Dairy Clattle","AsiaDairy Clattle",0.13]
[null,{"$f":"region233","v":"Indian Subcontinent"},"Dairy Clattle","Indian SubcontinentDairy Clattle",0.13]
[null,{"$f":"region236","v":"North America"},"Poultry","North AmericaPoultry",0.39]
[null,{"$f":"region238","v":"Western Europe"},"Poultry","Western EuropePoultry",0.39]
[null,{"$f":"region232","v":"Eastern Europe"},"Poultry","Eastern EuropePoultry",0.39]
[null,{"$f":"region237","v":"Oceania"},"Poultry","OceaniaPoultry",0.39]
[null,{"$f":"region234","v":"Latin America"},"Poultry","Latin AmericaPoultry",0.39]
[null,{"$f":"region230","v":"Africa"},"Poultry","AfricaPoultry",0.39]
[null,{"$f":"region235","v":"Middle East"},"Poultry","Middle EastPoultry",0.39]
[null,{"$f":"region231","v":"Asia"},"Poultry","AsiaPoultry",0.39]
[null,{"$f":"region233","v":"Indian Subcontinent"},"Poultry","Indian SubcontinentPoultry",0.39]
[null,{"$f":"region236","v":"North America"},{"$f":"title10","v":"Swine"},"North AmericaSwine",0.48]
[null,{"$f":"region238","v":"Western Europe"},"Swine","Western EuropeSwine",0.45]
[null,{"$f":"region232","v":"Eastern Europe"},"Swine","Eastern EuropeSwine",0.45]
[null,{"$f":"region237","v":"Oceania"},"Swine","OceaniaSwine",0.45]
[null,{"$f":"region234","v":"Latin America"},"Swine","Latin AmericaSwine",0.28999999999999998]
[null,{"$f":"region230","v":"Africa"},"Swine","AfricaSwine",0.28999999999999998]
[null,{"$f":"region235","v":"Middle East"},"Swine","Middle EastSwine",0.28999999999999998]
[null,{"$f":"region231","v":"Asia"},"Swine","AsiaSwine",0.28999999999999998]
[null,{"$f":"region233","v":"Indian Subcontinent"},"Swine","Indian SubcontinentSwine",0.28999999999999998]
[]
[]
[]
[null,"Manure composition"]
[null,"Manure","N (composition)"]
[null,{"$f":"title11","v":"Buffalo"},1.7000000000000001E-2]
[null,{"$f":"title9","v":"Dairy cattle"},3.9399999999999998E-2]
[null,"Dairy catlle",5.8500000000000003E-2]
[null,"Poultry",5.0299999999999997E-2]
[null,{"$f":"title10","v":"Swine"},4.0899999999999999E-2]

{"sheet":"Model Calculations_ALL","index":3,"n_rows":45,"n_cols":7,"rows_kept":45,"cut":false,"hidden":true,"merged":[[3,1,3,4],[11,1,11,4]]}
[null,{"$f":"title224","v":"Manure type"},{"$f":"+'Data entry needs'!AA92","v":"Dairy cattle"}]
[null,"Location",{"$f":"+'Data entry needs'!$AA$97","v":"Select a country"}]
[]
[null,"Basic properties"]
[null,null,"Density (Kg/m3)","Volatile solids (kg/kg)","Moisture (kg/kg) "]
[null,{"$f":"title11","v":"Buffalo"},960,0.13639999999999999,0.73]
[null,{"$f":"title9","v":"Dairy cattle"},960,0.13250000000000001,0.36599999999999999]
[null,"Dairy Cattle",994,0.20469999999999999,0.67379999999999995]
[null,"Poultry",961.11,0.49340000000000001,0.253]
[null,{"$f":"title10","v":"Swine"},1140.9000000000001,0.23599999999999999,7.22E-2]
[]
[null,"Kinetic parameters"]
[null,null,"um (1/d)","k ","Bo (m3/kg SV)"]
[null,{"$f":"title11","v":"Buffalo"},{"$f":"IF(T<5,0,IF(T>60,NA( ),0.566*((1+1110*EXP(-0.187*T))^(-0.546))))","v":0},{"$f":"0.6+(0.021*EXP(0.05*SV))","v":{"$error":"#DIV/0!"}},{"$f":"+VLOOKUP(region&B14,PROPERTIES_DATABASE!$D$42:$E$86,2,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"title9","v":"Dairy cattle"},{"$f":"IF(T<5,0,IF(T>60,NA( ),0.566*((1+1110*EXP(-0.187*T))^(-0.546))))","v":0},{"$f":"0.8+(0.01*EXP(0.06*SV))","v":{"$error":"#DIV/0!"}},{"$f":"+VLOOKUP(region&B15,PROPERTIES_DATABASE!$D$42:$E$86,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"Dairy Clattle",{"$f":"IF(T<5,0,IF(T>60,NA( ),0.566*((1+1110*EXP(-0.187*T))^(-0.546))))","v":0},{"$f":"IF(SV<=88.2,0.7,(0.0015*(SV^2))-(0.02477*SV)+10.924)","v":{"$error":"#DIV/0!"}},{"$f":"+VLOOKUP(region&B16,PROPERTIES_DATABASE!$D$42:$E$86,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"Poultry",{"$f":"IF(T<5,0,IF(T>60,NA( ),0.566*((1+1110*EXP(-0.187*T))^(-0.546))))","v":0},{"$f":"IF(SV<=39.169,1,(0.002021*(SV^2))-(0.083*SV)+0.041)","v":{"$error":"#DIV/0!"}},{"$f":"+VLOOKUP(region&B17,PROPERTIES_DATABASE!$D$42:$E$86,2,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"title10","v":"Swine"},{"$f":"IF(T<5,0,IF(T>60,NA( ),0.566*((1+1110*EXP(-0.187*T))^(-0.546))))","v":0},{"$f":"IF(SV<=58.6,0.8,(0.0866*SV)-4.2755)","v":{"$error":"#DIV/0!"}},{"$f":"+VLOOKUP(region&B18,PROPERTIES_DATABASE!$D$42:$E$86,2,FALSE)","v":{"$error":"#N/A"}}]
[]
[]
[null,"Operational parameters"]
[null,null,null,"LeveL1","LeveL2","LeveL3","LeveL4"]
[null,"Parameters","Units",{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"}]
[null,{"$f":"title67","v":"Feedstock"}]
[null,"Manure rate","kg/d",{"$f":"'Data entry needs'!D17/VLOOKUP($C$1,$B$6:$D$10,3,FALSE)","v":0},{"$f":"'Data entry needs'!E17/VLOOKUP($C$1,$B$6:$D$10,3,FALSE)","v":0},{"$f":"'Data entry needs'!F17/VLOOKUP($C$1,$B$6:$D$10,3,FALSE)","v":0},{"$f":"'Data entry needs'!G17/VLOOKUP($C$1,$B$6:$D$10,3,FALSE)","v":0}]
[null,"Water rate","kg/d",{"$f":"D$25*((VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,3,FALSE)/0.06)-1)","v":0},{"$f":"E$25*((VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,3,FALSE)/0.06)-1)","v":0},{"$f":"F$25*((VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,3,FALSE)/0.06)-1)","v":0},{"$f":"G$25*((VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,3,FALSE)/0.06)-1)","v":0}]
[null,"Initial volatile solids","kg/m3",{"$f":"IF((D$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,3,FALSE))/((D$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!D$26/1000))<=100,(D$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,3,FALSE))/((D$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!D$26/1000)),NA())","v":{"$error":"#DIV/0!"}},{"$f":"IF((E$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,3,FALSE))/((E$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!E$26/1000))<=100,(E$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,3,FALSE))/((E$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!E$26/1000)),NA())","v":{"$error":"#DIV/0!"}},{"$f":"IF((F$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,3,FALSE))/((F$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!F$26/1000))<=100,(F$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,3,FALSE))/((F$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!F$26/1000)),NA())","v":{"$error":"#DIV/0!"}},{"$f":"IF((G$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,3,FALSE))/((G$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!G$26/1000))<=100,(G$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,3,FALSE))/((G$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!G$26/1000)),NA())","v":{"$error":"#DIV/0!"}}]
[null,"Operation"]
[null,"Reactor volume","m3",{"$f":"((D$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!D$26/1000))*td","v":0},{"$f":"((E$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!E$26/1000))*td","v":0},{"$f":"((F$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!F$26/1000))*td","v":0},{"$f":"((G$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!G$26/1000))*td","v":0}]
[null,"Digestion time","d",{"$f":"122.16*EXP(-0.05*T)","v":122.16},{"$f":"122.16*EXP(-0.05*T)","v":122.16},{"$f":"122.16*EXP(-0.05*T)","v":122.16},{"$f":"122.16*EXP(-0.05*T)","v":122.16}]
[null,"Products"]
[null,{"$f":"title258","v":"Biogas production"},"m3/d",{"$f":"SUM(D33:D40)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E33:E40)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F33:F40)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G33:G40)","v":{"$error":"#DIV/0!"}}]
[null,"Methane","m3/d",{"$f":"(((D$27*VLOOKUP($C$1,'Model Calculations_ALL'!$B$14:$E$18,4,FALSE)))*(1-(VLOOKUP($C$1,'Model Calculations_ALL'!$B$14:$D$18,3,FALSE)/((VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$D$18,2,FALSE)*'Model Calculations_ALL'!D$30)-1+VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$D$18,3,FALSE))))*((D$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!D$26/1000)))","v":{"$error":"#DIV/0!"}},{"$f":"(((E$27*VLOOKUP($C$1,'Model Calculations_ALL'!$B$14:$E$18,4,FALSE)))*(1-(VLOOKUP($C$1,'Model Calculations_ALL'!$B$14:$D$18,3,FALSE)/((VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$D$18,2,FALSE)*'Model Calculations_ALL'!E$30)-1+VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$D$18,3,FALSE))))*((E$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!E$26/1000)))","v":{"$error":"#DIV/0!"}},{"$f":"(((F$27*VLOOKUP($C$1,'Model Calculations_ALL'!$B$14:$E$18,4,FALSE)))*(1-(VLOOKUP($C$1,'Model Calculations_ALL'!$B$14:$D$18,3,FALSE)/((VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$D$18,2,FALSE)*'Model Calculations_ALL'!F$30)-1+VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$D$18,3,FALSE))))*((F$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!F$26/1000)))","v":{"$error":"#DIV/0!"}},{"$f":"(((G$27*VLOOKUP($C$1,'Model Calculations_ALL'!$B$14:$E$18,4,FALSE)))*(1-(VLOOKUP($C$1,'Model Calculations_ALL'!$B$14:$D$18,3,FALSE)/((VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$D$18,2,FALSE)*'Model Calculations_ALL'!G$30)-1+VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$D$18,3,FALSE))))*((G$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$D$10,2,FALSE))+('Model Calculations_ALL'!G$26/1000)))","v":{"$error":"#DIV/0!"}}]
[null,"Carbon dioxide","m3/d",{"$f":"D$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,3,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"E$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,3,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"F$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,3,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"G$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,3,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}}]
[null,"Hydrogen","m3/d",{"$f":"D$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,4,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"E$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,4,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"F$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,4,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"G$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,4,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title104","v":"Nitrogen"},"m3/d",{"$f":"D$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,5,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"E$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,5,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"F$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,5,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"G$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,5,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}}]
[null,"Carbon monoxide","m3/d",{"$f":"D$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,6,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"E$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,6,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"F$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,6,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"G$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,6,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}}]
[null,"Oxygen","m3/d",{"$f":"D$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,7,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"E$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,7,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"F$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,7,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"G$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,7,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}}]
[null,"Hydrogen sulfide","m3/d",{"$f":"D$33*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,8,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"E$33*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,8,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"F$33*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,8,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G$33*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,8,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,"Ammonia","m3/d",{"$f":"D$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,9,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"E$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,9,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"F$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,9,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"G$33*(VLOOKUP($C$1,PROPERTIES_DATABASE!$B$3:$J$7,9,FALSE)/VLOOKUP('Model Calculations_ALL'!$C$1,PROPERTIES_DATABASE!$B$3:$J$7,2,FALSE))","v":{"$error":"#DIV/0!"}}]
[null,"Bioslurry"]
[null,"Total","kg/d",{"$f":"((SV*(VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$E$18,3,FALSE)/((VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$E$18,2,FALSE)*td)-1+VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$E$18,3,FALSE)))))*((D$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,2,FALSE))+('Model Calculations_ALL'!D$26/1000))+(D$25*(1-VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,3,FALSE)))+'Model Calculations_ALL'!D$26","v":{"$error":"#DIV/0!"}},{"$f":"((SV*(VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$E$18,3,FALSE)/((VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$E$18,2,FALSE)*td)-1+VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$E$18,3,FALSE)))))*((E$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,2,FALSE))+('Model Calculations_ALL'!E$26/1000))+(E$25*(1-VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,3,FALSE)))+'Model Calculations_ALL'!E$26","v":{"$error":"#DIV/0!"}},{"$f":"((SV*(VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$E$18,3,FALSE)/((VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$E$18,2,FALSE)*td)-1+VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$E$18,3,FALSE)))))*((F$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,2,FALSE))+('Model Calculations_ALL'!F$26/1000))+(F$25*(1-VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,3,FALSE)))+'Model Calculations_ALL'!F$26","v":{"$error":"#DIV/0!"}},{"$f":"((SV*(VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$E$18,3,FALSE)/((VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$E$18,2,FALSE)*td)-1+VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$14:$E$18,3,FALSE)))))*((G$25/VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,2,FALSE))+('Model Calculations_ALL'!G$26/1000))+(G$25*(1-VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,3,FALSE)))+'Model Calculations_ALL'!G$26","v":{"$error":"#DIV/0!"}}]
[null,"N-fertilizer potential","kg/d",{"$f":"(D$42-D$26-(D$25*VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$6:$E$10,4,FALSE)))*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$11:$E$15,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"(E$42-E$26-(E$25*VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$6:$E$10,4,FALSE)))*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$11:$E$15,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"(F$42-F$26-(F$25*VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$6:$E$10,4,FALSE)))*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$11:$E$15,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"(G$42-G$26-(G$25*VLOOKUP('Model Calculations_ALL'!$C$1,'Model Calculations_ALL'!$B$6:$E$10,4,FALSE)))*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$11:$E$15,2,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,"P-Fertilizer potential","kg/d",{"$f":"(D$42-D$26-(D$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,4,FALSE)))*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$11:$E$15,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"(E$42-E$26-(E$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,4,FALSE)))*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$11:$E$15,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"(F$42-F$26-(F$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,4,FALSE)))*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$11:$E$15,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"(G$42-G$26-(G$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,4,FALSE)))*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$11:$E$15,3,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,"K-fertilizer potential","kg/d",{"$f":"(D$42-D$26-(D$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,4,FALSE)))*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$11:$E$15,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"(E$42-E$26-(E$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,4,FALSE)))*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$11:$E$15,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"(F$42-F$26-(F$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,4,FALSE)))*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$11:$E$15,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"(G$42-G$26-(G$25*VLOOKUP($C$1,'Model Calculations_ALL'!$B$6:$E$10,4,FALSE)))*VLOOKUP($C$1,PROPERTIES_DATABASE!$B$11:$E$15,4,FALSE)","v":{"$error":"#DIV/0!"}}]

{"sheet":"MATERIALS_ALL","index":4,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":true,"merged":[[2,1,2,2],[1,1,1,3],[3,1,3,2],[4,1,4,2],[5,1,5,2]]}
[]
[null,"Lifetime "]
[null,null,null,"years"]
[null,"Fixed-dome reactor",null,20,null,null,null,null,null,null,null,null,"legend"]
[null,"Floating-drum rector",null,20,null,null,null,null,null,null,"Selection",{"$f":"+'Data entry needs'!$AB$103","v":1},"simple",1]
[null,"Tubular reactor",null,10,null,null,null,null,null,null,null,null,"detailed",2]
[]
[null,"Fixed-dome reactor - All materials",null,null,null,{"$f":"title5","v":"Size 1"},{"$f":"title6","v":"Size 2"},{"$f":"title7","v":"Size 3"},{"$f":"title8","v":"Size 4"},null,{"$f":"title124","v":"Construction materials"},{"$f":"title69","v":"Unit"},{"$f":"title110","v":"Unit Price"},null,{"$f":"title127","v":"Other Materials"}]
[null,"Material","Units","a","b",{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},null,null,null,{"$f":"\"(\"&title37&\")\"","v":"(USD/unit)"},null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title60","v":"Floating drum"},{"$f":"title146","v":"Tubular"}]
[null,{"$f":"title75","v":"Bricks "},"Pcs",106,706.8,{"$f":"($D10*'Model Calculations_ALL'!D$29)+$E10","v":706.8},{"$f":"($D10*'Model Calculations_ALL'!E$29)+$E10","v":706.8},{"$f":"($D10*'Model Calculations_ALL'!F$29)+$E10","v":706.8},{"$f":"($D10*'Model Calculations_ALL'!G$29)+$E10","v":706.8},null,{"$f":"title75","v":"Bricks "},"Pcs",{"$f":"+IF($L$5=1,'Data entry needs'!D47,'Data entry needs'!$D52)","v":0},null,{"$f":"UPPER(title5)","v":"SIZE 1"},0.46571881700060663,0.54029784830588234,0.88177164479819903]
[null,{"$f":"title125","v":"Cement 50 kg bag"},"Bags",1.37,7.2240000000000002,{"$f":"($D11*'Model Calculations_ALL'!D$29)+$E11","v":7.2240000000000002},{"$f":"($D11*'Model Calculations_ALL'!E$29)+$E11","v":7.2240000000000002},{"$f":"($D11*'Model Calculations_ALL'!F$29)+$E11","v":7.2240000000000002},{"$f":"($D11*'Model Calculations_ALL'!G$29)+$E11","v":7.2240000000000002},null,{"$f":"title125","v":"Cement 50 kg bag"},"Bags",{"$f":"+IF($L$5=1,'Data entry needs'!$D48,'Data entry needs'!$D53)","v":0},null,{"$f":"UPPER(title6)","v":"SIZE 2"},0.43710269836467375,0.52188289994731651,0.8776056576192135]
[null,{"$f":"title80","v":"Sand"},"m3",7.3999999999999996E-2,1.6519999999999999,{"$f":"($D12*'Model Calculations_ALL'!D$29)+$E12","v":1.6519999999999999},{"$f":"($D12*'Model Calculations_ALL'!E$29)+$E12","v":1.6519999999999999},{"$f":"($D12*'Model Calculations_ALL'!F$29)+$E12","v":1.6519999999999999},{"$f":"($D12*'Model Calculations_ALL'!G$29)+$E12","v":1.6519999999999999},null,{"$f":"title80","v":"Sand"},"m3",{"$f":"+IF($L$5=1,'Data entry needs'!$G$47,'Data entry needs'!$D$54)","v":0},null,{"$f":"UPPER(title7)","v":"SIZE 3"},0.41441818595340724,0.50864280840521603,0.87357068328909193]
[null,{"$f":"title81","v":"Gravel"},"m3",7.0000000000000007E-2,0.86399999999999999,{"$f":"($D13*'Model Calculations_ALL'!D$29)+$E13","v":0.86399999999999999},{"$f":"($D13*'Model Calculations_ALL'!E$29)+$E13","v":0.86399999999999999},{"$f":"($D13*'Model Calculations_ALL'!F$29)+$E13","v":0.86399999999999999},{"$f":"($D13*'Model Calculations_ALL'!G$29)+$E13","v":0.86399999999999999},null,{"$f":"title81","v":"Gravel"},"m3",{"$f":"+IF($L$5=1,'Data entry needs'!$G$48,'Data entry needs'!$D$55)","v":0},null,{"$f":"UPPER(title8)","v":"SIZE 4"},0.39599419942447006,0.4986649942104856,0.86966063730144882]
[null,"Iron bar (ø 6 and 8)","kg",0.06,9.0020000000000007,{"$f":"($D14*'Model Calculations_ALL'!D$29)+$E14","v":9.0020000000000007},{"$f":"($D14*'Model Calculations_ALL'!E$29)+$E14","v":9.0020000000000007},{"$f":"($D14*'Model Calculations_ALL'!F$29)+$E14","v":9.0020000000000007},{"$f":"($D14*'Model Calculations_ALL'!G$29)+$E14","v":9.0020000000000007},null,{"$f":"title126","v":"Tubular bag (0,2 mm thick)"},"meter",{"$f":"+IF($L$5=1,'Data entry needs'!$D$49,'Data entry needs'!$D$59)","v":0}]
[null,"Paint","l",0.14899999999999999,0.35099999999999998,{"$f":"($D15*'Model Calculations_ALL'!D$29)+$E15","v":0.35099999999999998},{"$f":"($D15*'Model Calculations_ALL'!E$29)+$E15","v":0.35099999999999998},{"$f":"($D15*'Model Calculations_ALL'!F$29)+$E15","v":0.35099999999999998},{"$f":"($D15*'Model Calculations_ALL'!G$29)+$E15","v":0.35099999999999998},null,"Paint","l",{"$f":"+IF($L$5=2,'Data entry needs'!$D$56,0)","v":0}]
[null,"Inlet pipe","m",0,4,{"$f":"($D16*'Model Calculations_ALL'!D$29)+$E16","v":4},{"$f":"($D16*'Model Calculations_ALL'!E$29)+$E16","v":4},{"$f":"($D16*'Model Calculations_ALL'!F$29)+$E16","v":4},{"$f":"($D16*'Model Calculations_ALL'!G$29)+$E16","v":4},null,"Net cyclone 4'' feet","rolls",{"$f":"+IF($L$5=2,'Data entry needs'!D57,0)","v":0}]
[null,"GI gas outlet pipe","m",0,0.6,{"$f":"($D17*'Model Calculations_ALL'!D$29)+$E17","v":0.6},{"$f":"($D17*'Model Calculations_ALL'!E$29)+$E17","v":0.6},{"$f":"($D17*'Model Calculations_ALL'!F$29)+$E17","v":0.6},{"$f":"($D17*'Model Calculations_ALL'!G$29)+$E17","v":0.6},null,"Zinc sheets","kg",{"$f":"+IF($L$5=2,'Data entry needs'!D58,0)","v":0}]
[null,"GI socket 0,5\"","Pcs",0,1,{"$f":"($D18*'Model Calculations_ALL'!D$29)+$E18","v":1},{"$f":"($D18*'Model Calculations_ALL'!E$29)+$E18","v":1},{"$f":"($D18*'Model Calculations_ALL'!F$29)+$E18","v":1},{"$f":"($D18*'Model Calculations_ALL'!G$29)+$E18","v":1},null,"Plastic valve 1/2''","meter",{"$f":"+IF($L$5=2,'Data entry needs'!G52,0)","v":0}]
[null,"Tee joint (GI, Al or PVC)","Pcs",0,1.6,{"$f":"($D19*'Model Calculations_ALL'!D$29)+$E19","v":1.6},{"$f":"($D19*'Model Calculations_ALL'!E$29)+$E19","v":1.6},{"$f":"($D19*'Model Calculations_ALL'!F$29)+$E19","v":1.6},{"$f":"($D19*'Model Calculations_ALL'!G$29)+$E19","v":1.6},null,"Plastic hub 1/2''","meter",{"$f":"+IF($L$5=2,'Data entry needs'!G53,0)","v":0}]
[null,"Elbow (GI or PVC)","Pcs",0,4,{"$f":"($D20*'Model Calculations_ALL'!D$29)+$E20","v":4},{"$f":"($D20*'Model Calculations_ALL'!E$29)+$E20","v":4},{"$f":"($D20*'Model Calculations_ALL'!F$29)+$E20","v":4},{"$f":"($D20*'Model Calculations_ALL'!G$29)+$E20","v":4},null,"Pheumatic leange","meter",{"$f":"+IF($L$5=2,'Data entry needs'!G54,0)","v":0}]
[null,"G.I. 2\" Nipple 1/2\" ","Pcs",0.2,2.1,{"$f":"($D21*'Model Calculations_ALL'!D$29)+$E21","v":2.1},{"$f":"($D21*'Model Calculations_ALL'!E$29)+$E21","v":2.1},{"$f":"($D21*'Model Calculations_ALL'!F$29)+$E21","v":2.1},{"$f":"($D21*'Model Calculations_ALL'!G$29)+$E21","v":2.1},null,"Gas stove","set",{"$f":"+IF($L$5=2,'Data entry needs'!G58,0)","v":0}]
[null,"G.I. 6\" Nipple 1/2\" ","Pcs",0,1,{"$f":"($D22*'Model Calculations_ALL'!D$29)+$E22","v":1},{"$f":"($D22*'Model Calculations_ALL'!E$29)+$E22","v":1},{"$f":"($D22*'Model Calculations_ALL'!F$29)+$E22","v":1},{"$f":"($D22*'Model Calculations_ALL'!G$29)+$E22","v":1},null,"Gas light","set",{"$f":"+IF($L$5=2,'Data entry needs'!G59,0)","v":0}]
[null,"Gas pipe GI","m",0,12,{"$f":"($D23*'Model Calculations_ALL'!D$29)+$E23","v":12},{"$f":"($D23*'Model Calculations_ALL'!E$29)+$E23","v":12},{"$f":"($D23*'Model Calculations_ALL'!F$29)+$E23","v":12},{"$f":"($D23*'Model Calculations_ALL'!G$29)+$E23","v":12},null,"Main valve","Pcs",{"$f":"+IF($L$5=2,'Data entry needs'!G56,0)","v":0}]
[null,"Water drain","Pcs",0,1,{"$f":"($D24*'Model Calculations_ALL'!D$29)+$E24","v":1},{"$f":"($D24*'Model Calculations_ALL'!E$29)+$E24","v":1},{"$f":"($D24*'Model Calculations_ALL'!F$29)+$E24","v":1},{"$f":"($D24*'Model Calculations_ALL'!G$29)+$E24","v":1},null,"H2S filter","Pcs",{"$f":"+IF($L$5=2,'Data entry needs'!G55,0)","v":0}]
[null,"Gas  tap","Pcs",0.2,0.1,{"$f":"($D25*'Model Calculations_ALL'!D$29)+$E25","v":0.1},{"$f":"($D25*'Model Calculations_ALL'!E$29)+$E25","v":0.1},{"$f":"($D25*'Model Calculations_ALL'!F$29)+$E25","v":0.1},{"$f":"($D25*'Model Calculations_ALL'!G$29)+$E25","v":0.1},null,"Pressure manometer","Pca",{"$f":"+IF($L$5=2,'Data entry needs'!D60,0)","v":0}]
[null,"Teflon tape","Rolls",2.5,0.4,{"$f":"($D26*'Model Calculations_ALL'!D$29)+$E26","v":0.4},{"$f":"($D26*'Model Calculations_ALL'!E$29)+$E26","v":0.4},{"$f":"($D26*'Model Calculations_ALL'!F$29)+$E26","v":0.4},{"$f":"($D26*'Model Calculations_ALL'!G$29)+$E26","v":0.4},null,"Mixing decive","Pcs",{"$f":"+IF($L$5=2,'Data entry needs'!G57,0)","v":0}]
[null,"Rubber hose pipe","m",0.68,0.182,{"$f":"($D27*'Model Calculations_ALL'!D$29)+$E27","v":0.182},{"$f":"($D27*'Model Calculations_ALL'!E$29)+$E27","v":0.182},{"$f":"($D27*'Model Calculations_ALL'!F$29)+$E27","v":0.182},{"$f":"($D27*'Model Calculations_ALL'!G$29)+$E27","v":0.182}]
[null,"Unskilled labour","Md",1.835,9.48,{"$f":"($D28*'Model Calculations_ALL'!D$29)+$E28","v":9.48},{"$f":"($D28*'Model Calculations_ALL'!E$29)+$E28","v":9.48},{"$f":"($D28*'Model Calculations_ALL'!F$29)+$E28","v":9.48},{"$f":"($D28*'Model Calculations_ALL'!G$29)+$E28","v":9.48}]
[null,"Skilled labour","Md",0.748,4.819,{"$f":"($D29*'Model Calculations_ALL'!D$29)+$E29","v":4.819},{"$f":"($D29*'Model Calculations_ALL'!E$29)+$E29","v":4.819},{"$f":"($D29*'Model Calculations_ALL'!F$29)+$E29","v":4.819},{"$f":"($D29*'Model Calculations_ALL'!G$29)+$E29","v":4.819}]
[null,"Building","Md",0.748,4.819,{"$f":"($D30*'Model Calculations_ALL'!D$29)+$E30","v":4.819},{"$f":"($D30*'Model Calculations_ALL'!E$29)+$E30","v":4.819},{"$f":"($D30*'Model Calculations_ALL'!F$29)+$E30","v":4.819},{"$f":"($D30*'Model Calculations_ALL'!G$29)+$E30","v":4.819}]
[]
[null,"Fixed-dome reactor - Some materials"]
[null,"Material","Units","a","b",{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"}]
[null,{"$f":"title75","v":"Bricks "},"Pcs",106,706.8,{"$f":"($D34*'Model Calculations_ALL'!D$29)+$E34","v":706.8},{"$f":"($D34*'Model Calculations_ALL'!E$29)+$E34","v":706.8},{"$f":"($D34*'Model Calculations_ALL'!F$29)+$E34","v":706.8},{"$f":"($D34*'Model Calculations_ALL'!G$29)+$E34","v":706.8}]
[null,{"$f":"title125","v":"Cement 50 kg bag"},"Bags",1.37,7.2240000000000002,{"$f":"($D35*'Model Calculations_ALL'!D$29)+$E35","v":7.2240000000000002},{"$f":"($D35*'Model Calculations_ALL'!E$29)+$E35","v":7.2240000000000002},{"$f":"($D35*'Model Calculations_ALL'!F$29)+$E35","v":7.2240000000000002},{"$f":"($D35*'Model Calculations_ALL'!G$29)+$E35","v":7.2240000000000002}]
[null,{"$f":"title80","v":"Sand"},"m3",7.3999999999999996E-2,1.6519999999999999,{"$f":"($D36*'Model Calculations_ALL'!D$29)+$E36","v":1.6519999999999999},{"$f":"($D36*'Model Calculations_ALL'!E$29)+$E36","v":1.6519999999999999},{"$f":"($D36*'Model Calculations_ALL'!F$29)+$E36","v":1.6519999999999999},{"$f":"($D36*'Model Calculations_ALL'!G$29)+$E36","v":1.6519999999999999}]
[null,{"$f":"title81","v":"Gravel"},"m3",7.0000000000000007E-2,0.86399999999999999,{"$f":"($D37*'Model Calculations_ALL'!D$29)+$E37","v":0.86399999999999999},{"$f":"($D37*'Model Calculations_ALL'!E$29)+$E37","v":0.86399999999999999},{"$f":"($D37*'Model Calculations_ALL'!F$29)+$E37","v":0.86399999999999999},{"$f":"($D37*'Model Calculations_ALL'!G$29)+$E37","v":0.86399999999999999}]
[null,"Paint","l",0.14899999999999999,0.35099999999999998,{"$f":"($D38*'Model Calculations_ALL'!D$29)+$E38","v":0.35099999999999998},{"$f":"($D38*'Model Calculations_ALL'!E$29)+$E38","v":0.35099999999999998},{"$f":"($D38*'Model Calculations_ALL'!F$29)+$E38","v":0.35099999999999998},{"$f":"($D38*'Model Calculations_ALL'!G$29)+$E38","v":0.35099999999999998}]
[null,"Piping","%",0,0.15,{"$f":"($D39*'Model Calculations_ALL'!D$29)+$E39","v":0.15},{"$f":"($D39*'Model Calculations_ALL'!E$29)+$E39","v":0.15},{"$f":"($D39*'Model Calculations_ALL'!F$29)+$E39","v":0.15},{"$f":"($D39*'Model Calculations_ALL'!G$29)+$E39","v":0.15}]
[null,"Tools ","%",0.111,1.865,{"$f":"(($D40*'Model Calculations_ALL'!D$29)+$E40)/100","v":1.865E-2},{"$f":"(($D40*'Model Calculations_ALL'!E$29)+$E40)/100","v":1.865E-2},{"$f":"(($D40*'Model Calculations_ALL'!F$29)+$E40)/100","v":1.865E-2},{"$f":"(($D40*'Model Calculations_ALL'!G$29)+$E40)/100","v":1.865E-2}]
[null,"Floating drum-reactor - All materials"]
[null,"Material","Units","a","b",{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"}]
[null,{"$f":"title75","v":"Bricks "},"Pcs",212,1413.6,{"$f":"($D43*'Model Calculations_ALL'!D$29)+$E43","v":1413.6},{"$f":"($D43*'Model Calculations_ALL'!E$29)+$E43","v":1413.6},{"$f":"($D43*'Model Calculations_ALL'!F$29)+$E43","v":1413.6},{"$f":"($D43*'Model Calculations_ALL'!G$29)+$E43","v":1413.6}]
[null,{"$f":"title125","v":"Cement 50 kg bag"},"Bags",1.2330000000000001,6.5015999999999998,{"$f":"($D44*'Model Calculations_ALL'!D$29)+$E44","v":6.5015999999999998},{"$f":"($D44*'Model Calculations_ALL'!E$29)+$E44","v":6.5015999999999998},{"$f":"($D44*'Model Calculations_ALL'!F$29)+$E44","v":6.5015999999999998},{"$f":"($D44*'Model Calculations_ALL'!G$29)+$E44","v":6.5015999999999998}]
[null,{"$f":"title80","v":"Sand"},"m3",0.316,0.60799999999999998,{"$f":"($D45*'Model Calculations_ALL'!D$29)+$E45","v":0.60799999999999998},{"$f":"($D45*'Model Calculations_ALL'!E$29)+$E45","v":0.60799999999999998},{"$f":"($D45*'Model Calculations_ALL'!F$29)+$E45","v":0.60799999999999998},{"$f":"($D45*'Model Calculations_ALL'!G$29)+$E45","v":0.60799999999999998}]
[null,{"$f":"title81","v":"Gravel"},"m3",0.15,0.35,{"$f":"($D46*'Model Calculations_ALL'!D$29)+$E46","v":0.35},{"$f":"($D46*'Model Calculations_ALL'!E$29)+$E46","v":0.35},{"$f":"($D46*'Model Calculations_ALL'!F$29)+$E46","v":0.35},{"$f":"($D46*'Model Calculations_ALL'!G$29)+$E46","v":0.35}]
[null,"Paint","l",0.57599999999999996,1.145,{"$f":"($D47*'Model Calculations_ALL'!D$29)+$E47","v":1.145},{"$f":"($D47*'Model Calculations_ALL'!E$29)+$E47","v":1.145},{"$f":"($D47*'Model Calculations_ALL'!F$29)+$E47","v":1.145},{"$f":"($D47*'Model Calculations_ALL'!G$29)+$E47","v":1.145}]
[null,"Inlet pipe","m",1.3129999999999999,2.9180000000000001,{"$f":"($D48*'Model Calculations_ALL'!D$29)+$E48","v":2.9180000000000001},{"$f":"($D48*'Model Calculations_ALL'!E$29)+$E48","v":2.9180000000000001},{"$f":"($D48*'Model Calculations_ALL'!F$29)+$E48","v":2.9180000000000001},{"$f":"($D48*'Model Calculations_ALL'!G$29)+$E48","v":2.9180000000000001}]
[null,"Iron Angle (5mm)","m",4.234,18.38,{"$f":"($D49*'Model Calculations_ALL'!D$29)+$E49","v":18.38},{"$f":"($D49*'Model Calculations_ALL'!E$29)+$E49","v":18.38},{"$f":"($D49*'Model Calculations_ALL'!F$29)+$E49","v":18.38},{"$f":"($D49*'Model Calculations_ALL'!G$29)+$E49","v":18.38}]
[null,"Square plate","Pcs",0,2,{"$f":"($D50*'Model Calculations_ALL'!D$29)+$E50","v":2},{"$f":"($D50*'Model Calculations_ALL'!E$29)+$E50","v":2},{"$f":"($D50*'Model Calculations_ALL'!F$29)+$E50","v":2},{"$f":"($D50*'Model Calculations_ALL'!G$29)+$E50","v":2}]
[null,"Bolts and nuts","Pcs",0,16,{"$f":"($D51*'Model Calculations_ALL'!D$29)+$E51","v":16},{"$f":"($D51*'Model Calculations_ALL'!E$29)+$E51","v":16},{"$f":"($D51*'Model Calculations_ALL'!F$29)+$E51","v":16},{"$f":"($D51*'Model Calculations_ALL'!G$29)+$E51","v":16}]
[null,"MS pipe","m",0.13500000000000001,2.5779999999999998,{"$f":"($D52*'Model Calculations_ALL'!D$29)+$E52","v":2.5779999999999998},{"$f":"($D52*'Model Calculations_ALL'!E$29)+$E52","v":2.5779999999999998},{"$f":"($D52*'Model Calculations_ALL'!F$29)+$E52","v":2.5779999999999998},{"$f":"($D52*'Model Calculations_ALL'!G$29)+$E52","v":2.5779999999999998}]
[null,"Flange Plat","Pcs",0,2,{"$f":"($D53*'Model Calculations_ALL'!D$29)+$E53","v":2},{"$f":"($D53*'Model Calculations_ALL'!E$29)+$E53","v":2},{"$f":"($D53*'Model Calculations_ALL'!F$29)+$E53","v":2},{"$f":"($D53*'Model Calculations_ALL'!G$29)+$E53","v":2}]
[null,"Flats","m",0,4.2,{"$f":"($D54*'Model Calculations_ALL'!D$29)+$E54","v":4.2},{"$f":"($D54*'Model Calculations_ALL'!E$29)+$E54","v":4.2},{"$f":"($D54*'Model Calculations_ALL'!F$29)+$E54","v":4.2},{"$f":"($D54*'Model Calculations_ALL'!G$29)+$E54","v":4.2}]
[null,"Gas pipe GI","m",0,12,{"$f":"($D55*'Model Calculations_ALL'!D$29)+$E55","v":12},{"$f":"($D55*'Model Calculations_ALL'!E$29)+$E55","v":12},{"$f":"($D55*'Model Calculations_ALL'!F$29)+$E55","v":12},{"$f":"($D55*'Model Calculations_ALL'!G$29)+$E55","v":12}]
[null,"Unskilled Labor","Md",4,8,{"$f":"($D56*'Model Calculations_ALL'!D$29)+$E56","v":8},{"$f":"($D56*'Model Calculations_ALL'!E$29)+$E56","v":8},{"$f":"($D56*'Model Calculations_ALL'!F$29)+$E56","v":8},{"$f":"($D56*'Model Calculations_ALL'!G$29)+$E56","v":8}]
[null,"Skilled labour","Md",1.621,4.8099999999999996,{"$f":"($D57*'Model Calculations_ALL'!D$29)+$E57","v":4.8099999999999996},{"$f":"($D57*'Model Calculations_ALL'!E$29)+$E57","v":4.8099999999999996},{"$f":"($D57*'Model Calculations_ALL'!F$29)+$E57","v":4.8099999999999996},{"$f":"($D57*'Model Calculations_ALL'!G$29)+$E57","v":4.8099999999999996}]
[null,"Building","Md",1.621,4.8099999999999996,{"$f":"($D58*'Model Calculations_ALL'!D$29)+$E58","v":4.8099999999999996},{"$f":"($D58*'Model Calculations_ALL'!E$29)+$E58","v":4.8099999999999996},{"$f":"($D58*'Model Calculations_ALL'!F$29)+$E58","v":4.8099999999999996},{"$f":"($D58*'Model Calculations_ALL'!G$29)+$E58","v":4.8099999999999996}]
[null,"Floating drum-reactor -Some materials"]
[null,"Material","Units","a","b",{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"}]
[null,{"$f":"title75","v":"Bricks "},"Pcs",212,1413.6,{"$f":"($D61*'Model Calculations_ALL'!D$29)+$E61","v":1413.6},{"$f":"($D61*'Model Calculations_ALL'!E$29)+$E61","v":1413.6},{"$f":"($D61*'Model Calculations_ALL'!F$29)+$E61","v":1413.6},{"$f":"($D61*'Model Calculations_ALL'!G$29)+$E61","v":1413.6}]
[null,{"$f":"title125","v":"Cement 50 kg bag"},"Bags",1.2330000000000001,6.5015999999999998,{"$f":"($D62*'Model Calculations_ALL'!D$29)+$E62","v":6.5015999999999998},{"$f":"($D62*'Model Calculations_ALL'!E$29)+$E62","v":6.5015999999999998},{"$f":"($D62*'Model Calculations_ALL'!F$29)+$E62","v":6.5015999999999998},{"$f":"($D62*'Model Calculations_ALL'!G$29)+$E62","v":6.5015999999999998}]
[null,{"$f":"title80","v":"Sand"},"m3",0.316,0.60799999999999998,{"$f":"($D63*'Model Calculations_ALL'!D$29)+$E63","v":0.60799999999999998},{"$f":"($D63*'Model Calculations_ALL'!E$29)+$E63","v":0.60799999999999998},{"$f":"($D63*'Model Calculations_ALL'!F$29)+$E63","v":0.60799999999999998},{"$f":"($D63*'Model Calculations_ALL'!G$29)+$E63","v":0.60799999999999998}]
[null,{"$f":"title81","v":"Gravel"},"m3",0.15,0.35,{"$f":"($D64*'Model Calculations_ALL'!D$29)+$E64","v":0.35},{"$f":"($D64*'Model Calculations_ALL'!E$29)+$E64","v":0.35},{"$f":"($D64*'Model Calculations_ALL'!F$29)+$E64","v":0.35},{"$f":"($D64*'Model Calculations_ALL'!G$29)+$E64","v":0.35}]
[null,"Paint","l",0.57599999999999996,1.145,{"$f":"($D65*'Model Calculations_ALL'!D$29)+$E65","v":1.145},{"$f":"($D65*'Model Calculations_ALL'!E$29)+$E65","v":1.145},{"$f":"($D65*'Model Calculations_ALL'!F$29)+$E65","v":1.145},{"$f":"($D65*'Model Calculations_ALL'!G$29)+$E65","v":1.145}]
[null,"Piping","%",0,0.15,{"$f":"($D66*'Model Calculations_ALL'!D$29)+$E66","v":0.15},{"$f":"($D66*'Model Calculations_ALL'!E$29)+$E66","v":0.15},{"$f":"($D66*'Model Calculations_ALL'!F$29)+$E66","v":0.15},{"$f":"($D66*'Model Calculations_ALL'!G$29)+$E66","v":0.15}]
[null,"Tools","%",0,0.04,{"$f":"($D67*'Model Calculations_ALL'!D$29)+$E67","v":0.04},{"$f":"($D67*'Model Calculations_ALL'!E$29)+$E67","v":0.04},{"$f":"($D67*'Model Calculations_ALL'!F$29)+$E67","v":0.04},{"$f":"($D67*'Model Calculations_ALL'!G$29)+$E67","v":0.04}]
[null,"Tubular reactor- All materials"]
[null,"Material","Units","a","b",{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"}]
[null,"Polyethelene sheet (0,2 mm thick)","m",2.8,12.06,{"$f":"($D70*'Model Calculations_ALL'!D$29)+$E70","v":12.06},{"$f":"($D70*'Model Calculations_ALL'!E$29)+$E70","v":12.06},{"$f":"($D70*'Model Calculations_ALL'!F$29)+$E70","v":12.06},{"$f":"($D70*'Model Calculations_ALL'!G$29)+$E70","v":12.06}]
[null,"PVC tube 1/2''","m",0,25,{"$f":"($D71*'Model Calculations_ALL'!D$29)+$E71","v":25},{"$f":"($D71*'Model Calculations_ALL'!E$29)+$E71","v":25},{"$f":"($D71*'Model Calculations_ALL'!F$29)+$E71","v":25},{"$f":"($D71*'Model Calculations_ALL'!G$29)+$E71","v":25}]
[null,"Plastic valve 1/2''","m",0,4,{"$f":"($D72*'Model Calculations_ALL'!D$29)+$E72","v":4},{"$f":"($D72*'Model Calculations_ALL'!E$29)+$E72","v":4},{"$f":"($D72*'Model Calculations_ALL'!F$29)+$E72","v":4},{"$f":"($D72*'Model Calculations_ALL'!G$29)+$E72","v":4}]
[null,"Plastic hub 1/2''","Pcs",0,2,{"$f":"($D73*'Model Calculations_ALL'!D$29)+$E73","v":2},{"$f":"($D73*'Model Calculations_ALL'!E$29)+$E73","v":2},{"$f":"($D73*'Model Calculations_ALL'!F$29)+$E73","v":2},{"$f":"($D73*'Model Calculations_ALL'!G$29)+$E73","v":2}]
[null,"PVC elbow 1/2''","Pcs",0,4,{"$f":"($D74*'Model Calculations_ALL'!D$29)+$E74","v":4},{"$f":"($D74*'Model Calculations_ALL'!E$29)+$E74","v":4},{"$f":"($D74*'Model Calculations_ALL'!F$29)+$E74","v":4},{"$f":"($D74*'Model Calculations_ALL'!G$29)+$E74","v":4}]
[null,"PVC nipple 1/2''","Pcs",0,2,{"$f":"($D75*'Model Calculations_ALL'!D$29)+$E75","v":2},{"$f":"($D75*'Model Calculations_ALL'!E$29)+$E75","v":2},{"$f":"($D75*'Model Calculations_ALL'!F$29)+$E75","v":2},{"$f":"($D75*'Model Calculations_ALL'!G$29)+$E75","v":2}]
[null,"PVC T 1/2''","Pcs",0,4,{"$f":"($D76*'Model Calculations_ALL'!D$29)+$E76","v":4},{"$f":"($D76*'Model Calculations_ALL'!E$29)+$E76","v":4},{"$f":"($D76*'Model Calculations_ALL'!F$29)+$E76","v":4},{"$f":"($D76*'Model Calculations_ALL'!G$29)+$E76","v":4}]
[null,"Teflon","Pcs",0,2,{"$f":"($D77*'Model Calculations_ALL'!D$29)+$E77","v":2},{"$f":"($D77*'Model Calculations_ALL'!E$29)+$E77","v":2},{"$f":"($D77*'Model Calculations_ALL'!F$29)+$E77","v":2},{"$f":"($D77*'Model Calculations_ALL'!G$29)+$E77","v":2}]
[null,"Metal elbow 1/2''","Pcs",0,2,{"$f":"($D78*'Model Calculations_ALL'!D$29)+$E78","v":2},{"$f":"($D78*'Model Calculations_ALL'!E$29)+$E78","v":2},{"$f":"($D78*'Model Calculations_ALL'!F$29)+$E78","v":2},{"$f":"($D78*'Model Calculations_ALL'!G$29)+$E78","v":2}]
[null,"Metal tube 1/2''","cm",0,38,{"$f":"($D79*'Model Calculations_ALL'!D$29)+$E79","v":38},{"$f":"($D79*'Model Calculations_ALL'!E$29)+$E79","v":38},{"$f":"($D79*'Model Calculations_ALL'!F$29)+$E79","v":38},{"$f":"($D79*'Model Calculations_ALL'!G$29)+$E79","v":38}]
[null,"PVC tube 6''","m",0,2,{"$f":"($D80*'Model Calculations_ALL'!D$29)+$E80","v":2},{"$f":"($D80*'Model Calculations_ALL'!E$29)+$E80","v":2},{"$f":"($D80*'Model Calculations_ALL'!F$29)+$E80","v":2},{"$f":"($D80*'Model Calculations_ALL'!G$29)+$E80","v":2}]
[null,"Pneumatic league","m",0,60,{"$f":"($D81*'Model Calculations_ALL'!D$29)+$E81","v":60},{"$f":"($D81*'Model Calculations_ALL'!E$29)+$E81","v":60},{"$f":"($D81*'Model Calculations_ALL'!F$29)+$E81","v":60},{"$f":"($D81*'Model Calculations_ALL'!G$29)+$E81","v":60}]
[null,"Cloves","kg",0.33900000000000002,0,{"$f":"($D82*'Model Calculations_ALL'!D$29)+$E82","v":0},{"$f":"($D82*'Model Calculations_ALL'!E$29)+$E82","v":0},{"$f":"($D82*'Model Calculations_ALL'!F$29)+$E82","v":0},{"$f":"($D82*'Model Calculations_ALL'!G$29)+$E82","v":0}]
[null,"Net cyclone 4'' feet","roll",0.125,0,{"$f":"($D83*'Model Calculations_ALL'!D$29)+$E83","v":0},{"$f":"($D83*'Model Calculations_ALL'!E$29)+$E83","v":0},{"$f":"($D83*'Model Calculations_ALL'!F$29)+$E83","v":0},{"$f":"($D83*'Model Calculations_ALL'!G$29)+$E83","v":0}]
[null,"Zinc sheets","kg",1.5,0,{"$f":"($D84*'Model Calculations_ALL'!D$29)+$E84","v":0},{"$f":"($D84*'Model Calculations_ALL'!E$29)+$E84","v":0},{"$f":"($D84*'Model Calculations_ALL'!F$29)+$E84","v":0},{"$f":"($D84*'Model Calculations_ALL'!G$29)+$E84","v":0}]
[null,"Unskilled labour","Md",0.75,2,{"$f":"($D85*'Model Calculations_ALL'!D$29)+$E85","v":2},{"$f":"($D85*'Model Calculations_ALL'!E$29)+$E85","v":2},{"$f":"($D85*'Model Calculations_ALL'!F$29)+$E85","v":2},{"$f":"($D85*'Model Calculations_ALL'!G$29)+$E85","v":2}]
[null,"Skilled labour","Md",0.75,2,{"$f":"($D86*'Model Calculations_ALL'!D$29)+$E86","v":2},{"$f":"($D86*'Model Calculations_ALL'!E$29)+$E86","v":2},{"$f":"($D86*'Model Calculations_ALL'!F$29)+$E86","v":2},{"$f":"($D86*'Model Calculations_ALL'!G$29)+$E86","v":2}]
[null,"Building","Md",0.75,1,{"$f":"($D87*'Model Calculations_ALL'!D$29)+$E87","v":1},{"$f":"($D87*'Model Calculations_ALL'!E$29)+$E87","v":1},{"$f":"($D87*'Model Calculations_ALL'!F$29)+$E87","v":1},{"$f":"($D87*'Model Calculations_ALL'!G$29)+$E87","v":1}]
[null,"Tubular reactor - Some materials"]
[null,"Material","Units","a","b",{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"},{"$f":"title130","v":"Quantity"}]
[null,"Polyethelene sheet (0,2 mm thick)","m",2.8,12.06,{"$f":"($D90*'Model Calculations_ALL'!D$29)+$E90","v":12.06},{"$f":"($D90*'Model Calculations_ALL'!E$29)+$E90","v":12.06},{"$f":"($D90*'Model Calculations_ALL'!F$29)+$E90","v":12.06},{"$f":"($D90*'Model Calculations_ALL'!G$29)+$E90","v":12.06}]
[null,"Plastic valve 1/2''","m",0,4,{"$f":"($D91*'Model Calculations_ALL'!D$29)+$E91","v":4},{"$f":"($D91*'Model Calculations_ALL'!E$29)+$E91","v":4},{"$f":"($D91*'Model Calculations_ALL'!F$29)+$E91","v":4},{"$f":"($D91*'Model Calculations_ALL'!G$29)+$E91","v":4}]
[null,"Plastic hub 1/2''","Pcs",0,2,{"$f":"($D92*'Model Calculations_ALL'!D$29)+$E92","v":2},{"$f":"($D92*'Model Calculations_ALL'!E$29)+$E92","v":2},{"$f":"($D92*'Model Calculations_ALL'!F$29)+$E92","v":2},{"$f":"($D92*'Model Calculations_ALL'!G$29)+$E92","v":2}]
[null,"Pneumatic league","m",0,60,{"$f":"($D93*'Model Calculations_ALL'!D$29)+$E93","v":60},{"$f":"($D93*'Model Calculations_ALL'!E$29)+$E93","v":60},{"$f":"($D93*'Model Calculations_ALL'!F$29)+$E93","v":60},{"$f":"($D93*'Model Calculations_ALL'!G$29)+$E93","v":60}]
[null,"Net cyclone 4'' feet","roll",0.125,0,{"$f":"($D94*'Model Calculations_ALL'!D$29)+$E94","v":0},{"$f":"($D94*'Model Calculations_ALL'!E$29)+$E94","v":0},{"$f":"($D94*'Model Calculations_ALL'!F$29)+$E94","v":0},{"$f":"($D94*'Model Calculations_ALL'!G$29)+$E94","v":0}]
[null,"Zinc sheets","kg",1.5,0,{"$f":"($D95*'Model Calculations_ALL'!D$29)+$E95","v":0},{"$f":"($D95*'Model Calculations_ALL'!E$29)+$E95","v":0},{"$f":"($D95*'Model Calculations_ALL'!F$29)+$E95","v":0},{"$f":"($D95*'Model Calculations_ALL'!G$29)+$E95","v":0}]
[null,"Piping","%",0,0.03,{"$f":"($D96*'Model Calculations_ALL'!D$29)+$E96","v":0.03},{"$f":"($D96*'Model Calculations_ALL'!E$29)+$E96","v":0.03},{"$f":"($D96*'Model Calculations_ALL'!F$29)+$E96","v":0.03},{"$f":"($D96*'Model Calculations_ALL'!G$29)+$E96","v":0.03}]
[null,"Tools","%",0.34799999999999998,2.2130000000000001,{"$f":"(($D97*'Model Calculations_ALL'!D$29)+$E97)/100","v":2.213E-2},{"$f":"(($D97*'Model Calculations_ALL'!E$29)+$E97)/100","v":2.213E-2},{"$f":"(($D97*'Model Calculations_ALL'!F$29)+$E97)/100","v":2.213E-2},{"$f":"(($D97*'Model Calculations_ALL'!G$29)+$E97)/100","v":2.213E-2}]
[null,"Unskilled labour","Md",0.75,2,{"$f":"($D98*'Model Calculations_ALL'!D$29)+$E98","v":2},{"$f":"($D98*'Model Calculations_ALL'!E$29)+$E98","v":2},{"$f":"($D98*'Model Calculations_ALL'!F$29)+$E98","v":2},{"$f":"($D98*'Model Calculations_ALL'!G$29)+$E98","v":2}]
[null,"Skilled labour","Md",0.75,2,{"$f":"($D99*'Model Calculations_ALL'!D$29)+$E99","v":2},{"$f":"($D99*'Model Calculations_ALL'!E$29)+$E99","v":2},{"$f":"($D99*'Model Calculations_ALL'!F$29)+$E99","v":2},{"$f":"($D99*'Model Calculations_ALL'!G$29)+$E99","v":2}]
[null,"Building","Md",0.75,1,{"$f":"($D100*'Model Calculations_ALL'!D$29)+$E100","v":1},{"$f":"($D100*'Model Calculations_ALL'!E$29)+$E100","v":1},{"$f":"($D100*'Model Calculations_ALL'!F$29)+$E100","v":1},{"$f":"($D100*'Model Calculations_ALL'!G$29)+$E100","v":1}]

{"sheet":"Label","index":5,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection",{"$f":"VLOOKUP(Start!B2,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[]
["ID","English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3]
[2,"Biogas Process Description","Description du Processus \nde Biogaz \n","Descripción del Proceso de Obtención de Biogás","label",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"Biogas Process Description"},{"$f":"$E9&$A9","v":"label2"}]
[3,"Data Entry","Saisie de Données","Datos de Entrada","label",{"$f":"HLOOKUP($C$2,$B$8:$D10,$A10,FALSE)","v":"Data Entry"},"label3"]
[4,"NEXT >>\nEnergy Demand","SUIVANT >>\nDemande d'Énergie","SIGUIENTE >>\nDemanda de Energía","label",{"$f":"HLOOKUP($C$2,$B$8:$D11,$A11,FALSE)","v":"NEXT >>\nEnergy Demand"},"label4"]
[5,"<< BACK \nStart","<< RETOUR\nDébut \n\n","<< VOLVER\nInicio\n\n\n","label",{"$f":"HLOOKUP($C$2,$B$8:$D12,$A12,FALSE)","v":"<< BACK \nStart"},"label5"]
[6,"Energy Demand","Demande d'Énergie","Demanda de Energía","label",{"$f":"HLOOKUP($C$2,$B$8:$D13,$A13,FALSE)","v":"Energy Demand"},"label6"]
[7,"NEXT >>\nData Entry","SUIVANT >>\nSaisie de Données","SIGUIENTE >>\nDatos de Entrada","label",{"$f":"HLOOKUP($C$2,$B$8:$D14,$A14,FALSE)","v":"NEXT >>\nData Entry"},"label7"]
[8,"Clear data","Effacer les données","Borrar datos","label",{"$f":"HLOOKUP($C$2,$B$8:$D15,$A15,FALSE)","v":"Clear data"},"label8"]
[9,"Load Default Values","Charger les Valeurs par Défaut","Cargar Valores por Defecto","label",{"$f":"HLOOKUP($C$2,$B$8:$D16,$A16,FALSE)","v":"Load Default Values"},"label9"]
[10,"Production Cost 1","Coût de Production 1","Costo de Producción 1","label",{"$f":"HLOOKUP($C$2,$B$8:$D17,$A17,FALSE)","v":"Production Cost 1"},"label10"]
[11,"Production Cost 2","Coût de Production 2","Costo de Producción 2","label",{"$f":"HLOOKUP($C$2,$B$8:$D18,$A18,FALSE)","v":"Production Cost 2"},"label11"]
[12,"Production Cost 3","Coût de Production 3","Costo de Producción 3","label",{"$f":"HLOOKUP($C$2,$B$8:$D19,$A19,FALSE)","v":"Production Cost 3"},"label12"]
[13,"Production Cost 4","Coût de Production 4","Costo de Producción 4","label",{"$f":"HLOOKUP($C$2,$B$8:$D20,$A20,FALSE)","v":"Production Cost 4"},"label13"]
[14,"NEXT >>\nSummary of Results Comparative\n\n","SUIVANT >>\nRésumé des Résultats Comparatifs\n\n","SIGUIENTE >>\nResumen de Resultados Comparativos\n\n\n\n","label",{"$f":"HLOOKUP($C$2,$B$8:$D21,$A21,FALSE)","v":"NEXT >>\nSummary of Results Comparative\n\n"},"label14"]
[15,"NEXT >>\nSummary of Results by Size\n\n\n","SUIVANT >>\nRésumé des Résultats Selon la Taille\n\n\n","SIGUIENTE >>\nResumen de los Resultados por Tamaño\n\n\n\n\n","label",{"$f":"HLOOKUP($C$2,$B$8:$D22,$A22,FALSE)","v":"NEXT >>\nSummary of Results by Size\n\n\n"},"label15"]
[16,"<< BACK \nData Entry","<< RETOUR\nSaisie de Données","<< VOLVER\nDatos de Entrada","label",{"$f":"HLOOKUP($C$2,$B$8:$D23,$A23,FALSE)","v":"<< BACK \nData Entry"},"label16"]
[17,"<< BACK \nProduction Cost 1","<< RETOUR\nCoût de Production 1","<< VOLVER\nCosto de Producción 1","label",{"$f":"HLOOKUP($C$2,$B$8:$D24,$A24,FALSE)","v":"<< BACK \nProduction Cost 1"},"label17"]
[18,"Hide this sheet","Cachez cette feuille","Ocultar esta Hoja","label",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"Hide this sheet"},"label18"]
[19,"<< BACK \nProduction Cost 2","<< RETOUR\nCoût de Production 2","<< VOLVER\nCosto de Producción 2","label",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"<< BACK \nProduction Cost 2"},"label19"]
[20,"<< BACK \nProduction Cost 3","<< RETOUR\nCoût de Production 3","<< VOLVER\nCosto de Producción 3","label",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"<< BACK \nProduction Cost 3"},"label20"]
[21,"<< BACK \nProduction Cost 4","<< RETOUR\nCoût de Production 4","<< VOLVER\nCosto de Producción 4","label",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"<< BACK \nProduction Cost 4"},"label21"]
[22,"Create a PDF report","Créer un rapport PDF","Crear un Reporte en PDF","label",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"Create a PDF report"},"label22"]

{"sheet":"Title","index":6,"n_rows":296,"n_cols":7,"rows_kept":296,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection",{"$f":"VLOOKUP(Start!B2,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[]
["ID","English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3]
[2,"Disclaimer ","Déni de responsabilité ","Descargo de Responsabilidad ","title",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"Disclaimer "},{"$f":"$E9&$A9","v":"title2"}]
[3,"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. © FAO, 2014.","La FAO décline toute responsabilité quant aux erreurs ou défauts des textes du présent site et des bases de données y afférentes, ainsi que pour les dommages pouvant en résulter. La FAO décline également toute responsabilité quant à la mise à jour des données et se dégage de toute responsabilité quant aux erreurs ou omissions concernant les données fournies. Les utilisateurs sont toutefois invités à signaler toute erreur ou lacune de ce produit à la FAO. Les choix  des calculs faits  dans le présent outil sont celles du/des auteur(s) et ne reflètent pas nécessairement les choix et opinions de l’Organisation des Nations Unies pour l’alimentation et l’agriculture (FAO). © FAO, 2014.","La FAO declina cualquier responsabilidad por errores u otros defectos del banco de datos, programa o de la documentación que los acompaña, o por cualquier daño derivado de ellos, así como por el mantenimiento y el mejoramiento de los programas. La FAO declina asimismo cualquier responsabilidad por la actualización de los datos, o por errores u omisiones en los datos que se han proporcionado. Se pide no obstante a los usuarios que señalen eventuales errores o defectos de este producto a la FAO. La elección de los cálculos presente en esta herramienta son las del/de los autor(es) y no reflejan necesariamente  las opiniones y elecciones de la Organización de las Naciones Unidas para la Agricultura y la Alimentación.  © FAO, 2014.","title",{"$f":"HLOOKUP($C$2,$B$8:$D10,$A10,FALSE)","v":"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations. © FAO, 2014."},"title3"]
[4,"RAPID APPRAISAL TOOL FOR BIOGAS COMMUNITY PRODUCTION","OUTIL D'EVALUATION RAPIDE POUR LA PRODUCTION DE BIOGAZ COMMUNAUTAIRE","HERRAMIENTA EVALUACIÓN RÁPIDA PARA LA PRODUCCIÓN DE BIOGÁS COMUNITARIO","title",{"$f":"HLOOKUP($C$2,$B$8:$D11,$A11,FALSE)","v":"RAPID APPRAISAL TOOL FOR BIOGAS COMMUNITY PRODUCTION"},"title4"]
[5,"Size 1","Taille 1","Tamaño 1","title",{"$f":"HLOOKUP($C$2,$B$8:$D12,$A12,FALSE)","v":"Size 1"},"title5"]
[6,"Size 2","Taille 2","Tamaño 2","title",{"$f":"HLOOKUP($C$2,$B$8:$D13,$A13,FALSE)","v":"Size 2"},"title6"]
[7,"Size 3","Taille 3","Tamaño 3","title",{"$f":"HLOOKUP($C$2,$B$8:$D14,$A14,FALSE)","v":"Size 3"},"title7"]
[8,"Size 4","Taille 4","Tamaño 4","title",{"$f":"HLOOKUP($C$2,$B$8:$D15,$A15,FALSE)","v":"Size 4"},"title8"]
[9,"Dairy cattle","Bovins laitiers","Ganado Lechero","title",{"$f":"HLOOKUP($C$2,$B$8:$D16,$A16,FALSE)","v":"Dairy cattle"},"title9"]
[10,"Swine","Porcs ","Cerdos","title",{"$f":"HLOOKUP($C$2,$B$8:$D17,$A17,FALSE)","v":"Swine"},"title10"]
[11,"Buffalo","Buffles ","Búfalos","title",{"$f":"HLOOKUP($C$2,$B$8:$D18,$A18,FALSE)","v":"Buffalo"},"title11"]
[12,"Fuelwood ","Bois de feu","Madera combustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D19,$A19,FALSE)","v":"Fuelwood "},"title12"]
[13,"Charcoal ","Charbon de bois","Carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D20,$A20,FALSE)","v":"Charcoal "},"title13"]
[14,"Briquettes/Pellets ","Briquette/Granulés de bois","Briquetas/Pellets","title",{"$f":"HLOOKUP($C$2,$B$8:$D21,$A21,FALSE)","v":"Briquettes/Pellets "},"title14"]
[15,"Kerosene ","Kérosène","Queroseno","title",{"$f":"HLOOKUP($C$2,$B$8:$D22,$A22,FALSE)","v":"Kerosene "},"title15"]
[16,"LPG ","GPL","Gas de baja presión","title",{"$f":"HLOOKUP($C$2,$B$8:$D23,$A23,FALSE)","v":"LPG "},"title16"]
[17,"Electricity","Électricité","Electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D24,$A24,FALSE)","v":"Electricity"},"title17"]
[18,"BIOGAS SYSTEM FOR RURAL ENERGY","SYSTÈME DE BIOGAZ DE L'ENERGIE RURALE ","SISTEMA DE BIOGÁS PARA ENERGÍA RURAL","title",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"BIOGAS SYSTEM FOR RURAL ENERGY"},"title18"]
[19,"Non monetary benefits","Avantages non-monétaires ","Beneficios no monetarios","title",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"Non monetary benefits"},"title19"]
[20,"Smokeless kitchen","Cuisine sans fumée ","Cocina sin humos","title",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"Smokeless kitchen"},"title20"]
[21,"Effects of bioslurry on agriculture","Effets de la bouillie biologique sur l'agriculture ","Efectos de biolodos sobre la agricultura","title",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"Effects of bioslurry on agriculture"},"title21"]
[22,"Health and hygiene ","Santé et hygiène ","Salud e higiene","title",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"Health and hygiene "},"title22"]
[23,"Study hours","Heures d'étude ","Horas de estudio","title",{"$f":"HLOOKUP($C$2,$B$8:$D30,$A30,FALSE)","v":"Study hours"},"title23"]
[24,"Economic activities","Activités économiques ","Actividades económicas","title",{"$f":"HLOOKUP($C$2,$B$8:$D31,$A31,FALSE)","v":"Economic activities"},"title24"]
[25,"Effect","Effet","Efecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D32,$A32,FALSE)","v":"Effect"},"title25"]
[26,"How?","Comment?","¿Cómo?","title",{"$f":"HLOOKUP($C$2,$B$8:$D33,$A33,FALSE)","v":"How?"},"title26"]
[27,"Reducing the amount of biomass used in the kitchen decreases the amount of pollution.","La réduction de la quantité de biomasse utilisée dans la cuisine diminue la quantité de pollution. ","La reducción de la cantidad de biomasa utilizada en la cocina disminuye la cantidad de contaminación.","title",{"$f":"HLOOKUP($C$2,$B$8:$D34,$A34,FALSE)","v":"Reducing the amount of biomass used in the kitchen decreases the amount of pollution."},"title27"]
[28,"Bioslurry can have a positive effect on soil and agricultural yields.","La bouillie biologique peut avoir un effet positif sur les sols et les rendements agricoles. ","Los biolodos pueden tener un efecto positivo sobre el rendimiento del suelo y la agricultura.","title",{"$f":"HLOOKUP($C$2,$B$8:$D35,$A35,FALSE)","v":"Bioslurry can have a positive effect on soil and agricultural yields."},"title28"]
[29,"Heating water can improve the general hygienic conditions at households levels and reduces diseases. ","Chauffer l’eau peut améliorer les conditions générales d'hygiène des ménages et peut réduire les maladies. ","El agua caliente puede mejorar las condiciones de higiene generales a nivel de los hogares y reduce las enfermedades.","title",{"$f":"HLOOKUP($C$2,$B$8:$D36,$A36,FALSE)","v":"Heating water can improve the general hygienic conditions at households levels and reduces diseases. "},"title29"]
[30,"Extended light availability.","Disponibilité prolongée de lumière.","Extensión de la disponibilidad de luz.","title",{"$f":"HLOOKUP($C$2,$B$8:$D37,$A37,FALSE)","v":"Extended light availability."},"title30"]
[31,"Potential displacement of economic activities primarily related to firewood, charcoal and LPG vendors. Creation of employment opportunities from building, management and processing of biogas plants.","Déplacement potentiel des activités économiques liées principalement au bois de chauffage, charbon de bois et fournisseurs de GPL. Création de nouveaux emplois de la construction, à la gestion et traitement des installations de biogaz.","Desplazamiento potencial de las actividades económicas relacionadas principalmente con madera combustible, carbón vegetal y los vendedores de GLP. Creación de nuevos puestos de trabajo para la construcción, la administración y procesamiento de plantas de biogás.","title",{"$f":"HLOOKUP($C$2,$B$8:$D38,$A38,FALSE)","v":"Potential displacement of economic activities primarily related to firewood, charcoal and LPG vendors. Creation of employment opportunities from building, management and processing of biogas plants."},"title31"]
[32,"ENERGY DEMAND FOR BIOGAS PRODUCTION","DEMANDE D'ÉNERGIE POUR LE BIOGAZ ","DEMANDA DE ENERGÍA PARA BIOGÁS","title",{"$f":"HLOOKUP($C$2,$B$8:$D39,$A39,FALSE)","v":"ENERGY DEMAND FOR BIOGAS PRODUCTION"},"title32"]
[33,"Use white cells to input data","Utilisez  les cellules blanches pour entrer les données ","Utilice las celdas blancas para ingresar los datos","title",{"$f":"HLOOKUP($C$2,$B$8:$D40,$A40,FALSE)","v":"Use white cells to input data"},"title33"]
[34,"Grey cells are used for calculations","Les cellules grises sont utilisées pour les calculs ","Utilice las celdas grises para los cálculos","title",{"$f":"HLOOKUP($C$2,$B$8:$D41,$A41,FALSE)","v":"Grey cells are used for calculations"},"title34"]
[35,"Energy Consumption per rural household","Consommation d'Énergie par Ménages rurale","Consumo de energía por hogar rural","title",{"$f":"HLOOKUP($C$2,$B$8:$D42,$A42,FALSE)","v":"Energy Consumption per rural household"},"title35"]
[36,"Price","Prix","Precio","title",{"$f":"HLOOKUP($C$2,$B$8:$D43,$A43,FALSE)","v":"Price"},"title36"]
[37,"USD/unit","USD/unité","USD/unidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D44,$A44,FALSE)","v":"USD/unit"},"title37"]
[38,"Consumption","Consommation","Consumo","title",{"$f":"HLOOKUP($C$2,$B$8:$D45,$A45,FALSE)","v":"Consumption"},"title38"]
[39,"unit/day","unité/jour","unit/día","title",{"$f":"HLOOKUP($C$2,$B$8:$D46,$A46,FALSE)","v":"unit/day"},"title39"]
[40,"unit/year","unité/an","unidad/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D47,$A47,FALSE)","v":"unit/year"},"title40"]
[41,"Energy expenditure","Dépense d'énergie ","Gasto de energía","title",{"$f":"HLOOKUP($C$2,$B$8:$D48,$A48,FALSE)","v":"Energy expenditure"},"title41"]
[42,"USD/year","USD/an","USD/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D49,$A49,FALSE)","v":"USD/year"},"title42"]
[43,"Biogas equivalent requirement","Exigence en équivalent biogaz","Requerimiento equivalente de biogás","title",{"$f":"HLOOKUP($C$2,$B$8:$D50,$A50,FALSE)","v":"Biogas equivalent requirement"},"title43"]
[44,"m3/day/hh","m3/an/hh","m3/día/hh","title",{"$f":"HLOOKUP($C$2,$B$8:$D51,$A51,FALSE)","v":"m3/day/hh"},"title44"]
[45,"m3/year/hh","m3/an/hh","m3/año/hh","title",{"$f":"HLOOKUP($C$2,$B$8:$D52,$A52,FALSE)","v":"m3/year/hh"},"title45"]
[46,"DATA ENTRY FOR BIOGAS PRODUCTION","SAISIE DE DONNEES POUR LA PRODUCTION DE BIOGAZ ","DATOS DE ENTRADA PARA LA PRODUCCIÓN DE BIOGÁS","title",{"$f":"HLOOKUP($C$2,$B$8:$D53,$A53,FALSE)","v":"DATA ENTRY FOR BIOGAS PRODUCTION"},"title46"]
[47,"Manure Type Selection and Sizes Definition","Sélection des Types de Fumier et Définition des Tailles ","Selección del tipo estiércol y definición de tamaños","title",{"$f":"HLOOKUP($C$2,$B$8:$D54,$A54,FALSE)","v":"Manure Type Selection and Sizes Definition"},"title47"]
[48,"   Manure type","   Type de fumier","   Tipo de estiércol","title",{"$f":"HLOOKUP($C$2,$B$8:$D55,$A55,FALSE)","v":"   Manure type"},"title48"]
[49,"  Country","  Pays","  País","title",{"$f":"HLOOKUP($C$2,$B$8:$D56,$A56,FALSE)","v":"  Country"},"title49"]
[50,"Average annual temperature (°C)","Température moyenne annuelle (°C)","Temperatura anual promedio (°C)","title",{"$f":"HLOOKUP($C$2,$B$8:$D57,$A57,FALSE)","v":"Average annual temperature (°C)"},"title50"]
[51,"Total manure available  (t/year)","Total du fumier disponible (t/an)","Estiercol total disponible  (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D58,$A58,FALSE)","v":"Total manure available  (t/year)"},"title51"]
[52,"Number of stable reared heads","Nombre de têtes en stabulation","Número de cabezas criadas en establos","title",{"$f":"HLOOKUP($C$2,$B$8:$D59,$A59,FALSE)","v":"Number of stable reared heads"},"title52"]
[53,"Number of animals per community","Nombre d'animaux par ménage","Número de animales por comunidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D60,$A60,FALSE)","v":"Number of animals per community"},"title53"]
[54,"Number of animals (Range)","Nombre d'animaux (range) ","Número de animales (intervalo)","title",{"$f":"HLOOKUP($C$2,$B$8:$D61,$A61,FALSE)","v":"Number of animals (Range)"},"title54"]
[55,"Volatile Solids Available (kg VS/day/household)","Particules Volatiles Disponibles (kg VS/jour/ménage)","Volatile Solids Available (kg VS/día/household)","title",{"$f":"HLOOKUP($C$2,$B$8:$D62,$A62,FALSE)","v":"Volatile Solids Available (kg VS/day/household)"},"title55"]
[56,"Share of heads (%)","Part de têtess (%) ","Porcentaje animales (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D63,$A63,FALSE)","v":"Share of heads (%)"},"title56"]
[57,"Manure available (kg manure/day/household)","Fumier disponible (kg de fumier/jour/ménage) ","Estiércol disponible (kg de estiércol/día/hogar)","title",{"$f":"HLOOKUP($C$2,$B$8:$D64,$A64,FALSE)","v":"Manure available (kg manure/day/household)"},"title57"]
[58,"Type of Digesters","Type de Digesteurs ","Tipo de digestores","title",{"$f":"HLOOKUP($C$2,$B$8:$D65,$A65,FALSE)","v":"Type of Digesters"},"title58"]
[59,"Fixed dome","Dôme fixe","Domo Fijo","title",{"$f":"HLOOKUP($C$2,$B$8:$D66,$A66,FALSE)","v":"Fixed dome"},"title59"]
[60,"Floating drum","Tambour flottant","Tambor Flotante","title",{"$f":"HLOOKUP($C$2,$B$8:$D67,$A67,FALSE)","v":"Floating drum"},"title60"]
[61,"Tubular bag","Sac tubulaire","Tubular","title",{"$f":"HLOOKUP($C$2,$B$8:$D68,$A68,FALSE)","v":"Tubular bag"},"title61"]
[62,"The fixed dome digester is filled through the inlet pipe until the level reaches the bottom level of the expansion chamber. The produced biogas is accumulated at the upper part of the digester called storage part. The difference in the level between slurry inside of the digester and the expansion chamber creates a gas pressure. The collected gas requires space and presses a part of the substrate into an expansion chamber. The slurry flows back into the digester immediately after gas is released. Fixed dome digesters are usually built underground. ","Le digesteur à dôme fixe est rempli par le tuyau d'aspiration jusqu'à ce que le niveau atteigne le plus bas niveau de la chambre d'expansion. Le biogaz produit est accumulé dans la partie supérieure du digesteur, partie dite de stockage. La différence de niveau entre la suspension à l'intérieur du digesteur et la chambre d'expansion crée une pression de gaz. Le gaz recueilli a besoin d'espace et appuie sur une partie du substrat dans une chambre d'expansion. La suspension s'écoule de nouveau dans le digesteur immédiatement après que le gaz est libéré. Les digesteurs à dôme fixe sont généralement construits sous terre.","Los digestores de Domo Fijo se llenan a través de la tubería de entrada hasta que el nivel alcance el nivel inferior de la cámara de expansión. El biogás producido se acumula en la parte superior del digestor, llamada parte de almacenamiento. La diferencia en el nivel entre los lodos en el interior del digestor y la cámara de expansión crea una presión de gas. El gas recogido requiere espacio y presiona una parte del sustrato dentro de la cámara de expansión. Los lodos fluyen de nuevo en el digestor inmediatamente después de que el gas es liberado. Los digestores de domo fijo son usualmente construidos bajo tierra.","title",{"$f":"HLOOKUP($C$2,$B$8:$D69,$A69,FALSE)","v":"The fixed dome digester is filled through the inlet pipe until the level reaches the bottom level of the expansion chamber. The produced biogas is accumulated at the upper part of the digester called storage part. The difference in the level between slurry inside of the digester and the expansion chamber creates a gas pressure. The collected gas requires space and presses a part of the substrate into an expansion chamber. The slurry flows back into the digester immediately after gas is released. Fixed dome digesters are usually built underground. "},"title62"]
[63,"This design includes a movable inverted drum placed on a well-shaped digester. An inverted steel drum that acts as a storage tank is placed on the digester, which can move up and down depending on the amount of accumulated gas at the top of the digester. The weight of this inverted drum applies the pressure needed for the gas flow through the pipeline for use. Floating drum digesters produce biogas at a constant pressure with variable volume. ","Cette conception inclut un tambour inversé mobile placé sur un digesteur bien en forme. Un tambour d'acier inversé qui agit comme un réservoir de stockage est placé sur le digesteur, qui peut se déplacer vers le haut et vers le bas en fonction de la quantité de gaz accumulée dans la partie supérieure du digesteur. Le poids de ce tambour inversé applique la pression nécessaire à l'écoulement de gaz à travers le pipeline destiné à être utilisé. Les digesteurs de biogaz produisent une batterie flottante avec une pression constante à volume variable.","Este diseño incluye un tambor móvil invertido localizado en el digestor. Un tambor de acero invertido que actúa como un tanque de almacenamiento se coloca en el digestor, este puede moverse hacia arriba y hacia abajo dependiendo de la cantidad de gas acumulado en la parte superior del digestor. El peso de este tambor invertido, aplica la presión necesaria para que el gas fluya a través de la tubería de salida para su disposición final. Los digestores de tambor flotante producen biogás a una presión constante con un volumen variable.","title",{"$f":"HLOOKUP($C$2,$B$8:$D70,$A70,FALSE)","v":"This design includes a movable inverted drum placed on a well-shaped digester. An inverted steel drum that acts as a storage tank is placed on the digester, which can move up and down depending on the amount of accumulated gas at the top of the digester. The weight of this inverted drum applies the pressure needed for the gas flow through the pipeline for use. Floating drum digesters produce biogas at a constant pressure with variable volume. "},"title63"]
[64,"Tubular or Plug-flow digesters consist of a narrow and long tank with, an average length to width ratio of 5:1.The inlet and outlet of the digester are located at opposite ends, kept above ground, while the remaining parts of the digester is buried in the ground in an inclined position. As the fresh substrate is added from the inlet, the digestated flows towards the outlet at the other end of the tank. \n\n","Les tubulaires ou autoclaves à écoulement piston sont constitués d'un réservoir étroit et long avec une longueur moyenne à largeur de 5:1. L'entrée et la sortie du digesteur sont situés à des extrémités opposées, maintenu au dessus du sol, tandis que les parties restantes du digesteur est enterré dans le sol dans une position inclinée. Comme le substrat frais est ajouté à partir de l'entrée, le digestat s'écoule vers la sortie à l'autre extrémité de la cuve.","Los digestores Tubulares o de Flujo de Pistón consisten en un tanque estrecho y largo, con una relación promedio de largo a ancho de 5:1. La entrada y la salida del digestor se encuentran en los extremos opuestos y estas se mantienen por encima del suelo, mientras que las partes restantes del digestor están enterradas en el suelo con cierta inclinación. A medida que se alimenta sustrato fresco, el digestato fluye hacia la salida en el otro extremo del tanque.\n\n","title",{"$f":"HLOOKUP($C$2,$B$8:$D71,$A71,FALSE)","v":"Tubular or Plug-flow digesters consist of a narrow and long tank with, an average length to width ratio of 5:1.The inlet and outlet of the digester are located at opposite ends, kept above ground, while the remaining parts of the digester is buried in the ground in an inclined position. As the fresh substrate is added from the inlet, the digestated flows towards the outlet at the other end of the tank. \n\n"},"title64"]
[65,"Production Cost and Financial Parameters","Coût de Production et Paramètres Financiers ","Costo de producción y parámetros financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D72,$A72,FALSE)","v":"Production Cost and Financial Parameters"},"title65"]
[66,"Input prices","Prix des intrants ","Precios de entrada","title",{"$f":"HLOOKUP($C$2,$B$8:$D73,$A73,FALSE)","v":"Input prices"},{"$f":"$E73&$A73","v":"title66"}]
[67,"Feedstock","Matières premières ","Materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D74,$A74,FALSE)","v":"Feedstock"},"title67"]
[68,"Selection of materials costing method ","Sélection de la méthode  des coûts de matériaux","Selección del método para el costo de los materiales","title",{"$f":"HLOOKUP($C$2,$B$8:$D75,$A75,FALSE)","v":"Selection of materials costing method "},"title68"]
[69,"Unit","Unité","Unidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D76,$A76,FALSE)","v":"Unit"},"title69"]
[70,"Water","Eau","Agua","title",{"$f":"HLOOKUP($C$2,$B$8:$D77,$A77,FALSE)","v":"Water"},"title70"]
[71,"Selecting this option you are asked for the simple and basic materials required to build biodigester.","En sélectionnant cette option, vous êtes demandé à fournir la liste de matériaux simples et de base nécessaires à la construction d’un biodigesteur.","Seleccionando esta opción usted tendrá que proporcionar la lista de materiales completa requeridos para la construcción de biodigestores.","title",{"$f":"HLOOKUP($C$2,$B$8:$D78,$A78,FALSE)","v":"Selecting this option you are asked for the simple and basic materials required to build biodigester."},"title71"]
[72,"Other materials costs are calculated as a fraction of the materials costs introduced.","D’autres coûts des matériaux sont calculées comme une fraction des coûts des matières introduites.","Otros costos de materiales son calculados como una fracción de los costos de los materiales introducidos.","title",{"$f":"HLOOKUP($C$2,$B$8:$D79,$A79,FALSE)","v":"Other materials costs are calculated as a fraction of the materials costs introduced."},"title72"]
[73,"By accessing to each COST_SIZE# sheet, you can check proxies for quantities and costs of the full list of materials.","En ayant accès à chaque feuille COST_ SIZE#, vous pouvez vérifier les procurations pour les quantités et les coûts de la liste complète des matériaux. ","Accediendo a cada hoja COST_SIZE #, puede revisar las cantidades y costos representativos de la lista de materiales completa.","title",{"$f":"HLOOKUP($C$2,$B$8:$D80,$A80,FALSE)","v":"By accessing to each COST_SIZE# sheet, you can check proxies for quantities and costs of the full list of materials."},"title73"]
[74,"Materials - Simple costing","Matériaux - Coûts simples ","Materiales - Costeo Simple","title",{"$f":"HLOOKUP($C$2,$B$8:$D81,$A81,FALSE)","v":"Materials - Simple costing"},"title74"]
[75,"Bricks ","Briques ","Ladrillos","title",{"$f":"HLOOKUP($C$2,$B$8:$D82,$A82,FALSE)","v":"Bricks "},"title75"]
[76,"Cement 50 kg","Ciment 50 kg","Cemento de 50 kg","title",{"$f":"HLOOKUP($C$2,$B$8:$D83,$A83,FALSE)","v":"Cement 50 kg"},"title76"]
[77,"Plastic bag (0.2 mm thick)","Sac en plastique (0,2 mm d'épaisseur)","Bolsa de plástico (0.2 mm de espesor)","title",{"$f":"HLOOKUP($C$2,$B$8:$D84,$A84,FALSE)","v":"Plastic bag (0.2 mm thick)"},"title77"]
[78,"Piece","Pièce","Pieza","title",{"$f":"HLOOKUP($C$2,$B$8:$D85,$A85,FALSE)","v":"Piece"},"title78"]
[79,"Bag","Sac","Bolsa","title",{"$f":"HLOOKUP($C$2,$B$8:$D86,$A86,FALSE)","v":"Bag"},"title79"]
[80,"Sand","Sable","Arena","title",{"$f":"HLOOKUP($C$2,$B$8:$D87,$A87,FALSE)","v":"Sand"},"title80"]
[81,"Gravel","Gravier","Grava","title",{"$f":"HLOOKUP($C$2,$B$8:$D88,$A88,FALSE)","v":"Gravel"},"title81"]
[82,"Other costs","Autres coûts ","Otros costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D89,$A89,FALSE)","v":"Other costs"},"title82"]
[83,"Maintenance (%)","Entretien (%)","Mantenimiento (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D90,$A90,FALSE)","v":"Maintenance (%)"},"title83"]
[84,"Labour","Travail","Mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D91,$A91,FALSE)","v":"Labour"},"title84"]
[85,"Semi-skilled worker (masonry) ","Travailleur semi-qualifié (maçonnerie)","Trabajadores semicualificados (construcción) ","title",{"$f":"HLOOKUP($C$2,$B$8:$D92,$A92,FALSE)","v":"Semi-skilled worker (masonry) "},"title85"]
[86,"USD/person-hour","USD/heure-personne ","USD/persona-hora","title",{"$f":"HLOOKUP($C$2,$B$8:$D93,$A93,FALSE)","v":"USD/person-hour"},"title86"]
[87,"Unskilled worker","Travailleur non-qualifié ","Trabajadores no cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D94,$A94,FALSE)","v":"Unskilled worker"},"title87"]
[88,"Household (hh) Profile","Profil du Ménage (hh)","Perfil de hogares (hh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D95,$A95,FALSE)","v":"Household (hh) Profile"},"title88"]
[89,"Fuelwood collection","Collecte de bois de feu ","Recolección de madera combustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D96,$A96,FALSE)","v":"Fuelwood collection"},"title89"]
[90,"Share of hh collecting fuelwood","Portion du ménage qui collecte du bois de feu","Proporción de madera combustible recolectada por hh","title",{"$f":"HLOOKUP($C$2,$B$8:$D97,$A97,FALSE)","v":"Share of hh collecting fuelwood"},"title90"]
[91,"Share of hh purchasing fuelwood","Portion du ménage qui achète du bois de feu","Proporción de madera combustible comprada por hh","title",{"$f":"HLOOKUP($C$2,$B$8:$D98,$A98,FALSE)","v":"Share of hh purchasing fuelwood"},"title91"]
[92,"Income-earning opportunity in rural areas from Biogas use","Possibilité de gagner un revenu de l'utilisation du biogaz dans les zones rurales","Oportunidades de generación de ingresos en las zonas rurales por el uso de biogás","title",{"$f":"HLOOKUP($C$2,$B$8:$D99,$A99,FALSE)","v":"Income-earning opportunity in rural areas from Biogas use"},"title92"]
[93,"Share of net time saved dedicated to income generation (%)","Portion du temps épargné net dédié à la génération de revenus (%)","Proporción de tiempo neto dedicado a la generación de ingresos (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D100,$A100,FALSE)","v":"Share of net time saved dedicated to income generation (%)"},"title93"]
[94,"Time usage","Utilisation du temps ","Tiempo de uso","title",{"$f":"HLOOKUP($C$2,$B$8:$D101,$A101,FALSE)","v":"Time usage"},"title94"]
[95,"Cooking using fuelwood","Cuisson à l'aide du bois de feu","Cocinar usando madera combustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D102,$A102,FALSE)","v":"Cooking using fuelwood"},"title95"]
[96,"Biogas-related activities","Activités liées à la production de biogaz","Actividades relacionadas con el biogás","title",{"$f":"HLOOKUP($C$2,$B$8:$D103,$A103,FALSE)","v":"Biogas-related activities"},"title96"]
[97,"Dung collection","Collecte de fumier","Recolección del estiércol","title",{"$f":"HLOOKUP($C$2,$B$8:$D104,$A104,FALSE)","v":"Dung collection"},"title97"]
[98,"Water collection","Collecte d'eau","Recolección de agua","title",{"$f":"HLOOKUP($C$2,$B$8:$D105,$A105,FALSE)","v":"Water collection"},"title98"]
[99,"Mixing the digester","Mélange du digesteur","Mezcla en el digestor","title",{"$f":"HLOOKUP($C$2,$B$8:$D106,$A106,FALSE)","v":"Mixing the digester"},"title99"]
[100,"Average time spent","Temps passé en moyenne","Tiempo promedio de permanencia","title",{"$f":"HLOOKUP($C$2,$B$8:$D107,$A107,FALSE)","v":"Average time spent"},"title100"]
[101,"h/day","h/jour","h/día","title",{"$f":"HLOOKUP($C$2,$B$8:$D108,$A108,FALSE)","v":"h/day"},"title101"]
[102,"Social Benefits","Avantages Sociaux ","Beneficios sociales","title",{"$f":"HLOOKUP($C$2,$B$8:$D109,$A109,FALSE)","v":"Social Benefits"},"title102"]
[103,"Consumption fertilizer per household","Consommation d’engrais par ménage ","Consumo de fertilizantes por hogar","title",{"$f":"HLOOKUP($C$2,$B$8:$D110,$A110,FALSE)","v":"Consumption fertilizer per household"},"title103"]
[104,"Nitrogen","Azote","Nitrógeno","title",{"$f":"HLOOKUP($C$2,$B$8:$D111,$A111,FALSE)","v":"Nitrogen"},"title104"]
[105,"Phosphorous","Phosphore","Fosforoso","title",{"$f":"HLOOKUP($C$2,$B$8:$D112,$A112,FALSE)","v":"Phosphorous"},"title105"]
[106,"Potassium","Potassium","Potasio","title",{"$f":"HLOOKUP($C$2,$B$8:$D113,$A113,FALSE)","v":"Potassium"},"title106"]
[107,"Do you use manure as fertilizer?","Utilisez-vous du fumier comme engrais?","¿Utiliza el estiércol como fertilizante?","title",{"$f":"HLOOKUP($C$2,$B$8:$D114,$A114,FALSE)","v":"Do you use manure as fertilizer?"},"title107"]
[108,"Implementation of Biogas Programme","Mise en œuvre du programme biogaz","Implementación del programa de Biogás","title",{"$f":"HLOOKUP($C$2,$B$8:$D115,$A115,FALSE)","v":"Implementation of Biogas Programme"},"title108"]
[109,"Implementation of Biogas Programme (years)","Mise en œuvre du programme Biogaz (ans) ","Implementación del programa de Biogás (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D116,$A116,FALSE)","v":"Implementation of Biogas Programme (years)"},"title109"]
[110,"Unit Price","Prix unitaire ","Precio unitario","title",{"$f":"HLOOKUP($C$2,$B$8:$D117,$A117,FALSE)","v":"Unit Price"},"title110"]
[111,"kg/year","kg/an","kg/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D118,$A118,FALSE)","v":"kg/year"},"title111"]
[112,"Financial variables","Variables financières ","Variables financieras","title",{"$f":"HLOOKUP($C$2,$B$8:$D119,$A119,FALSE)","v":"Financial variables"},"title112"]
[113,"Loan interest rate (%)","Taux d'intérêt du prêt (%)","Tasa de interés de créditos (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D120,$A120,FALSE)","v":"Loan interest rate (%)"},"title113"]
[114,"Loan term (years)","Durée du prêt (années)","Plazo del crédito (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D121,$A121,FALSE)","v":"Loan term (years)"},"title114"]
[115,"Discount rate (%)","Taux d'actualisation (%)","Tasa de descuento (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D122,$A122,FALSE)","v":"Discount rate (%)"},"title115"]
[116,"Loan ratio (%)","Ratio du prêt (%)","Proporción de créditos (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D123,$A123,FALSE)","v":"Loan ratio (%)"},"title116"]
[117,"kg/day/hh","Kg/jour/hh","Kg/día/hh","title",{"$f":"HLOOKUP($C$2,$B$8:$D124,$A124,FALSE)","v":"kg/day/hh"},"title117"]
[118,"Kg/day","Kg/jour","Kg/día","title",{"$f":"HLOOKUP($C$2,$B$8:$D125,$A125,FALSE)","v":"Kg/day"},"title118"]
[119,"PROCESSING COSTS FOR BIOGAS PRODUCTION ","COÛTS DE TRANSFORMATION DU BIOGAZ ","COSTOS DE PROCESAMIENTO PARA LA PRODUCCIÓN DE BIOGÁS ","title",{"$f":"HLOOKUP($C$2,$B$8:$D126,$A126,FALSE)","v":"PROCESSING COSTS FOR BIOGAS PRODUCTION "},"title119"]
[120,"Biogas production (m3/day)","Production de biogaz (m3/jour)","Producción de biogás (m3/día)","title",{"$f":"HLOOKUP($C$2,$B$8:$D127,$A127,FALSE)","v":"Biogas production (m3/day)"},"title120"]
[121,"Biogas production (m3/year)","Production de biogaz (m3/an)","Producción de biogás (m3/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D128,$A128,FALSE)","v":"Biogas production (m3/year)"},"title121"]
[122,"Recommended size of biodigestor (m3)","Taille recommandée du biodigesteur (m3)","Tamaño recomendado del biodigestor (m3)","title",{"$f":"HLOOKUP($C$2,$B$8:$D129,$A129,FALSE)","v":"Recommended size of biodigestor (m3)"},"title122"]
[123,"Materials Cost Details","Détails des Coûts des Matériaux ","Detalles de costos de materiales","title",{"$f":"HLOOKUP($C$2,$B$8:$D130,$A130,FALSE)","v":"Materials Cost Details"},"title123"]
[124,"Construction materials","Matériaux de construction","Materiales de construcción","title",{"$f":"HLOOKUP($C$2,$B$8:$D131,$A131,FALSE)","v":"Construction materials"},"title124"]
[125,"Cement 50 kg bag","Ciment 50 kg","Cemento de 50 kg bolsa","title",{"$f":"HLOOKUP($C$2,$B$8:$D132,$A132,FALSE)","v":"Cement 50 kg bag"},"title125"]
[126,"Tubular bag (0,2 mm thick)","Sac tubulaire (0,2 mm thick)","Bolsa tubular (0,2 mm de espesor)","title",{"$f":"HLOOKUP($C$2,$B$8:$D133,$A133,FALSE)","v":"Tubular bag (0,2 mm thick)"},"title126"]
[127,"Other Materials","Autres Matériaux","Otros Materiales","title",{"$f":"HLOOKUP($C$2,$B$8:$D134,$A134,FALSE)","v":"Other Materials"},"title127"]
[128,"Other accessories","Autres accessoires","Otros accesorios","title",{"$f":"HLOOKUP($C$2,$B$8:$D135,$A135,FALSE)","v":"Other accessories"},"title128"]
[129,"Total construction material","Total des matériaux de construction","Materiales de construcción totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D136,$A136,FALSE)","v":"Total construction material"},"title129"]
[130,"Quantity","Quantité ","Cantidad ","title",{"$f":"HLOOKUP($C$2,$B$8:$D137,$A137,FALSE)","v":"Quantity"},"title130"]
[131,"metre","mètre","metro","title",{"$f":"HLOOKUP($C$2,$B$8:$D138,$A138,FALSE)","v":"metre"},"title131"]
[132,"Total Production Cost","Total des coûts de production","Costos totales de producción","title",{"$f":"HLOOKUP($C$2,$B$8:$D139,$A139,FALSE)","v":"Total Production Cost"},"title132"]
[133,"Unit cost of biogas (USD/m3)","Coût unitaire de production de biogaz (USD/m3)","Costo unitario de biogás (USD/m3)","title",{"$f":"HLOOKUP($C$2,$B$8:$D140,$A140,FALSE)","v":"Unit cost of biogas (USD/m3)"},{"$f":"$E140&$A140","v":"title133"}]
[134,"Average loan interest without policy","Intérêt moyen des prêts sans politique","Interés promedio del préstamo antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D141,$A141,FALSE)","v":"Average loan interest without policy"},"title134"]
[135,"Loan amount","Montant du prêt","Monto del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D142,$A142,FALSE)","v":"Loan amount"},"title135"]
[136,"Loan interest rate","Taux d'intérêt du prêt","Tasa de interés de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D143,$A143,FALSE)","v":"Loan interest rate"},"title136"]
[137,"Loan payment","Paiement du prêt","Pago del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D144,$A144,FALSE)","v":"Loan payment"},"title137"]
[138,"Annual loan payment","Paiement annuel du prêt","Pago anual del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D145,$A145,FALSE)","v":"Annual loan payment"},"title138"]
[139,"Loan terms","Conditions du prêt","Plazo del créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D146,$A146,FALSE)","v":"Loan terms"},"title139"]
[140,"Total loan payment","Paiement total du prêt","Pago total del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D147,$A147,FALSE)","v":"Total loan payment"},"title140"]
[141,"Loan interest","Intérêt du prêt","Intereses de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D148,$A148,FALSE)","v":"Loan interest"},"title141"]
[142,"Average loan interest","Intérêt moyen des prêts","Interés promedio del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D149,$A149,FALSE)","v":"Average loan interest"},"title142"]
[143,"USD/month","USD/mois","USD/mes","title",{"$f":"HLOOKUP($C$2,$B$8:$D150,$A150,FALSE)","v":"USD/month"},"title143"]
[144," year","an","año","title",{"$f":"HLOOKUP($C$2,$B$8:$D151,$A151,FALSE)","v":" year"},"title144"]
[145,"Biodigester Options","Options de Biodigesteur","Opciones de biodigestores","title",{"$f":"HLOOKUP($C$2,$B$8:$D152,$A152,FALSE)","v":"Biodigester Options"},"title145"]
[146,"Tubular","Tubulaire","Tubular","title",{"$f":"HLOOKUP($C$2,$B$8:$D153,$A153,FALSE)","v":"Tubular"},"title146"]
[147,"Total investment","Investissement total","Inversión total","title",{"$f":"HLOOKUP($C$2,$B$8:$D154,$A154,FALSE)","v":"Total investment"},"title147"]
[148,"Operating costs","Coûts opérationnels","Costos de operacións","title",{"$f":"HLOOKUP($C$2,$B$8:$D155,$A155,FALSE)","v":"Operating costs"},"title148"]
[149,"Water/urine","Eau/urine","Agua/urine","title",{"$f":"HLOOKUP($C$2,$B$8:$D156,$A156,FALSE)","v":"Water/urine"},"title149"]
[150,"Subtotal","Sous-total","Subtotal","title",{"$f":"HLOOKUP($C$2,$B$8:$D157,$A157,FALSE)","v":"Subtotal"},"title150"]
[151,"Labour for installation and construction","Main-d'oeuvre pour l'installation et la construction","Mano de obra para la instalación y la construcción","title",{"$f":"HLOOKUP($C$2,$B$8:$D158,$A158,FALSE)","v":"Labour for installation and construction"},"title151"]
[152,"Skilled worker","Ouvrier qualifié","Trabajadores cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D159,$A159,FALSE)","v":"Skilled worker"},"title152"]
[153,"Total labour for installation","Travail total pour l'installation","Mano de obra de instalación total","title",{"$f":"HLOOKUP($C$2,$B$8:$D160,$A160,FALSE)","v":"Total labour for installation"},"title153"]
[154,"person-day","personne-jour","persona-día","title",{"$f":"HLOOKUP($C$2,$B$8:$D161,$A161,FALSE)","v":"person-day"},"title154"]
[155,"Total maintenance cost","Coût total de l'entretien","Costos total de mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D162,$A162,FALSE)","v":"Total maintenance cost"},"title155"]
[156,"Subtotal fixed costs","Sous-total des coûts fixes","Subtotal costos fijos","title",{"$f":"HLOOKUP($C$2,$B$8:$D163,$A163,FALSE)","v":"Subtotal fixed costs"},"title156"]
[157,"Total Depreciation","Amortissement total","Depreciación total","title",{"$f":"HLOOKUP($C$2,$B$8:$D164,$A164,FALSE)","v":"Total Depreciation"},"title157"]
[158,"Depreciation","Amortissement","Depreciación","title",{"$f":"HLOOKUP($C$2,$B$8:$D165,$A165,FALSE)","v":"Depreciation"},"title158"]
[159,"Total costs","Coûts totals","Costos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D166,$A166,FALSE)","v":"Total costs"},"title159"]
[160,"Total operating costs","Coûts totals d'opérations","Costos de operación totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D167,$A167,FALSE)","v":"Total operating costs"},"title160"]
[161,"Total fixed costs","Total des coûts fixes","Costos fijos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D168,$A168,FALSE)","v":"Total fixed costs"},"title161"]
[162,"Total other costs","Total des autres coûts","Otros costos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D169,$A169,FALSE)","v":"Total other costs"},"title162"]
[163,"Total production costs","Total des coûts de production","Costos de producción totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D170,$A170,FALSE)","v":"Total production costs"},"title163"]
[164,"Show costing details","Voir Détails des Coûts","Mostrar detalles de cálculo de costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D171,$A171,FALSE)","v":"Show costing details"},"title164"]
[165,"Hide costing details","Masquer les Détails des Coûts","Ocultar detalles de cálculo de costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D172,$A172,FALSE)","v":"Hide costing details"},"title165"]
[166,"Production Cost Details","Détails sur les Coûts de Production","Detalles de costos de producción","title",{"$f":"HLOOKUP($C$2,$B$8:$D173,$A173,FALSE)","v":"Production Cost Details"},"title166"]
[167,"FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A FIXED DOME BIODIGESTOR","ANALYSE FINANCIÈRE DE LA PRODUCTION DE BIOGAZ DANS UN BIODIGESTEUR DOME FIXE","ANÁLISIS FINANCIERO DE LA PRODUCCIÓN DE BIOGAS EN UN BIODIGESTOR DE DOMO FIJO","title",{"$f":"HLOOKUP($C$2,$B$8:$D174,$A174,FALSE)","v":"FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A FIXED DOME BIODIGESTOR"},"title167"]
[168,"Operating Year","Année Opérationnelle","Año de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D175,$A175,FALSE)","v":"Operating Year"},"title168"]
[169,"Lifetime of the reactor","Durée de vie du réacteur","Vida útil del reactor","title",{"$f":"HLOOKUP($C$2,$B$8:$D176,$A176,FALSE)","v":"Lifetime of the reactor"},"title169"]
[170,"Direct capital cost (USD)","Coût direct du capital (USD)","Costo de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D177,$A177,FALSE)","v":"Direct capital cost (USD)"},"title170"]
[171,"Reactor construction ","Construction du réacteur ","Construcción del reactor ","title",{"$f":"HLOOKUP($C$2,$B$8:$D178,$A178,FALSE)","v":"Reactor construction "},"title171"]
[172,"Total capital cost (USD)","Coût total du capital (USD)","Costo total de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D179,$A179,FALSE)","v":"Total capital cost (USD)"},"title172"]
[173,"Total savings on energy \"revenue\"","Total des économies sur l'énergie \"revenus\"","Total ahorro de energía \"ingresos\"","title",{"$f":"HLOOKUP($C$2,$B$8:$D180,$A180,FALSE)","v":"Total savings on energy \"revenue\""},"title173"]
[174,"Appraisal","Évaluation","Evaluación","title",{"$f":"HLOOKUP($C$2,$B$8:$D181,$A181,FALSE)","v":"Appraisal"},"title174"]
[175,"Project lifetime","Durée de vie du projet","Tiempo de vida del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D182,$A182,FALSE)","v":"Project lifetime"},"title175"]
[176," per year","par année","por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D183,$A183,FALSE)","v":" per year"},"title176"]
[177,"Annual operating and maintenance cost ","Coûts d'opérations et d'entretien annuel ","Costo anual de operación y mantenimiento ","title",{"$f":"HLOOKUP($C$2,$B$8:$D184,$A184,FALSE)","v":"Annual operating and maintenance cost "},"title177"]
[178,"Sub-total operating cost (USD)","Sous-total des coûts d'opérations (USD)","Sub-total costos de operación (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D185,$A185,FALSE)","v":"Sub-total operating cost (USD)"},"title178"]
[179,"Biomass cost (USD/year)","Coût de la biomasse (USD/an)","Costo de la biomasa (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D186,$A186,FALSE)","v":"Biomass cost (USD/year)"},"title179"]
[180,"Water cost (USD/year)","Coût de l'eau (USD/an)","Costo del agua (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D187,$A187,FALSE)","v":"Water cost (USD/year)"},"title180"]
[181,"Sub-total maintenance cost","Sous-total des coûts d'entretien","Sub-total costos de mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D188,$A188,FALSE)","v":"Sub-total maintenance cost"},"title181"]
[182,"Sub-total of annual investment cost","Sous-total des coûts d'investissement annuel","Sub-total del costo anual de la inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D189,$A189,FALSE)","v":"Sub-total of annual investment cost"},"title182"]
[183,"Total annual production cost (USD)","Total des coûts de production annuelle (USD)","Costo de producción total anual (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D190,$A190,FALSE)","v":"Total annual production cost (USD)"},"title183"]
[184,"Financial without policy","Analyse financière sans politique","Análisis financiero antes de intereses","title",{"$f":"HLOOKUP($C$2,$B$8:$D191,$A191,FALSE)","v":"Financial without policy"},"title184"]
[185,"Loan payment (USD/month)","Paiement de prêt (USD/mois)","Pago del crédito (USD/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D192,$A192,FALSE)","v":"Loan payment (USD/month)"},"title185"]
[186,"Loan payment (USD/year)","Paiement de prêt (USD/an)","Pago del crédito (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D193,$A193,FALSE)","v":"Loan payment (USD/year)"},"title186"]
[187,"Total loan payment (USD)","Paiement total du prêt (USD)","Pago total del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D194,$A194,FALSE)","v":"Total loan payment (USD)"},"title187"]
[188,"Loan interest payment (USD)","Paiement prêt d'intérêt  (USD)","Pago de interés del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D195,$A195,FALSE)","v":"Loan interest payment (USD)"},"title188"]
[189,"Average loan interest payment for project lifetime","Paiement prêt d'intérêt moyen pour la vie du projet","Pago de intereses del préstamo promedio por la vida del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D196,$A196,FALSE)","v":"Average loan interest payment for project lifetime"},"title189"]
[190,"Total revenue (USD)","Total des revenus (USD)","Ingresos totales (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D197,$A197,FALSE)","v":"Total revenue (USD)"},"title190"]
[191,"Total operating and maintenance cost (USD)","Total des coûts d'opérations et d'entretien (USD)","Costo total de operación y mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D198,$A198,FALSE)","v":"Total operating and maintenance cost (USD)"},"title191"]
[192,"Loan payment (USD)","Paiement de prêt (USD)","Pago del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D199,$A199,FALSE)","v":"Loan payment (USD)"},"title192"]
[193,"Cash flow (USD per year)","Flux de trésorerie (USD par année)","El flujo de efectivo (USD por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D200,$A200,FALSE)","v":"Cash flow (USD per year)"},"title193"]
[194,"Financial analysis without policy","Analyse financière sans politique","Análisis financiero sin incentivos","title",{"$f":"HLOOKUP($C$2,$B$8:$D201,$A201,FALSE)","v":"Financial analysis without policy"},"title194"]
[195,"Net present value","Valeur actuelle nette","Valor Actual Neto","title",{"$f":"HLOOKUP($C$2,$B$8:$D202,$A202,FALSE)","v":"Net present value"},"title195"]
[196,"Internal rate of return (IRR)","Taux de rendement interne (TRI)","Tasa Interna de Rendimiento (TIR)","title",{"$f":"HLOOKUP($C$2,$B$8:$D203,$A203,FALSE)","v":"Internal rate of return (IRR)"},"title196"]
[197,"Not Feasible","Pas faisable","No es factible","title",{"$f":"HLOOKUP($C$2,$B$8:$D204,$A204,FALSE)","v":"Not Feasible"},"title197"]
[198,"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business.","Du point de vue de l'utilisateur digesteur, dans les deux premières années il devrait y avoir une sorte de garantie de sorte que les coûts de maintenance seront payés par l'entreprise de production de biogaz.","Desde el punto de vista del uso del biodigestor, en los dos primeros años debe haber algún tipo de garantía para que los costos de mantenimiento sean pagados por el negocio del biogás.","title",{"$f":"HLOOKUP($C$2,$B$8:$D205,$A205,FALSE)","v":"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business."},"title198"]
[199,"FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A FLOATING DRUM BIODIGESTOR","ANALYSE FINANCIÈRE DE LA PRODUCTION DE BIOGAZ DANS UN BIODIGESTEUR TAMBOUR FLOTTANT ","ANÁLISIS FINANCIERO DE LA PRODUCCIÓN DE BIOGAS EN UN BIODIGESTOR DE TAMBOR FLOTANTE","title",{"$f":"HLOOKUP($C$2,$B$8:$D206,$A206,FALSE)","v":"FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A FLOATING DRUM BIODIGESTOR"},"title199"]
[200," FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A TUBULAR BIODIGESTOR","ANALYSE FINANCIÈRE DE LA PRODUCTION DE BIOGAZ DANS UN BIODIGESTEUR SAC TUBULAIRE","ANÁLISIS FINANCIERO DE LA PRODUCCIÓN DE BIOGAS EN UN BIODIGESTOR TUBULAR","title",{"$f":"HLOOKUP($C$2,$B$8:$D207,$A207,FALSE)","v":" FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A TUBULAR BIODIGESTOR"},"title200"]
[201,"Change to Detailed Costing","Changer à Etablissement des Coûts Détaillés","Cambiar a costo detallado","title",{"$f":"HLOOKUP($C$2,$B$8:$D208,$A208,FALSE)","v":"Change to Detailed Costing"},"title201"]
[202,"Change to Simple Costing","Changer à Etablissement des Coûts Simples","Cambiar a costo simple","title",{"$f":"HLOOKUP($C$2,$B$8:$D209,$A209,FALSE)","v":"Change to Simple Costing"},{"$f":"$E209&$A209","v":"title202"}]
[203,"Materials - detailed costing","Matériaux - des coûts détaillés","Costo detallado de materiales","title",{"$f":"HLOOKUP($C$2,$B$8:$D210,$A210,FALSE)","v":"Materials - detailed costing"},"title203"]
[204,"Paint","Peinture","Pintura","title",{"$f":"HLOOKUP($C$2,$B$8:$D211,$A211,FALSE)","v":"Paint"},"title204"]
[205,"Net cyclone 4'' feet","Cyclone net 4'' pieds","Ciclón neto 4'' pies","title",{"$f":"HLOOKUP($C$2,$B$8:$D212,$A212,FALSE)","v":"Net cyclone 4'' feet"},"title205"]
[206,"Zinc sheets","Feuilles de zinc","Láminas de zinc","title",{"$f":"HLOOKUP($C$2,$B$8:$D213,$A213,FALSE)","v":"Zinc sheets"},"title206"]
[207,"Plastic bag (0,2 mm thick)","Sac en plastique (0,2 mm d'épaisseur)","Bolsa de plástico (0.2 mm de espesor)","title",{"$f":"HLOOKUP($C$2,$B$8:$D214,$A214,FALSE)","v":"Plastic bag (0,2 mm thick)"},"title207"]
[208,"Pressure manometer","Manomètre à pression ","Manómetro de presión","title",{"$f":"HLOOKUP($C$2,$B$8:$D215,$A215,FALSE)","v":"Pressure manometer"},"title208"]
[209,"Plastic valve 1/2''","Valve en plastique de 1/2'' ","Válvula plástica 1/2''","title",{"$f":"HLOOKUP($C$2,$B$8:$D216,$A216,FALSE)","v":"Plastic valve 1/2''"},"title209"]
[210,"Plastic hub 1/2''","Plastique moyeu de 1/2'' ","Buje plástico 1/2''","title",{"$f":"HLOOKUP($C$2,$B$8:$D217,$A217,FALSE)","v":"Plastic hub 1/2''"},"title210"]
[211,"Pneumatic league","Ligue pneumatique","Liga neumática","title",{"$f":"HLOOKUP($C$2,$B$8:$D218,$A218,FALSE)","v":"Pneumatic league"},"title211"]
[212,"H2S filter","Filtre H2S","Filtro de H2S ","title",{"$f":"HLOOKUP($C$2,$B$8:$D219,$A219,FALSE)","v":"H2S filter"},"title212"]
[213,"Main valve","Vanne principale ","Válvula principal","title",{"$f":"HLOOKUP($C$2,$B$8:$D220,$A220,FALSE)","v":"Main valve"},"title213"]
[214,"Mixing device","Dispositif de mélange ","Dispositivo de mezclado","title",{"$f":"HLOOKUP($C$2,$B$8:$D221,$A221,FALSE)","v":"Mixing device"},"title214"]
[215,"Gas stove","Cuisinière à gaz ","Cocina a gas","title",{"$f":"HLOOKUP($C$2,$B$8:$D222,$A222,FALSE)","v":"Gas stove"},"title215"]
[216,"Gaslight","Lampe à gaz ","Luz a Gas","title",{"$f":"HLOOKUP($C$2,$B$8:$D223,$A223,FALSE)","v":"Gaslight"},"title216"]
[217,"Minimum technical parameters required to run the tool have now been loaded.","Paramètres techniques minimales requises pour exécuter l'outil ont été chargés.","Los parámetros técnicos mínimos necesarios para ejecutar la herramienta ya están cargados.","title",{"$f":"HLOOKUP($C$2,$B$8:$D224,$A224,FALSE)","v":"Minimum technical parameters required to run the tool have now been loaded."},"title217"]
[218,"Now You will need to define specific parameters for your country and selected crops","Maintenant, vous aurez besoin de définir des paramètres spécifiques pour votre pays et pour les cultures sélectionnées.","Ahora usted tendrá que definir los parámetros específicos para su país y para los cultivos seleccionados.","title",{"$f":"HLOOKUP($C$2,$B$8:$D225,$A225,FALSE)","v":"Now You will need to define specific parameters for your country and selected crops"},"title218"]
[219,"If you want to obtain more accurate results, you will need to provide your own data.","Si vous voulez obtenir des résultats plus précis, vous devrez fournir vos propres données.","Si desea obtener resultados más precisos, usted tendrá que proporcionar sus propios datos.","title",{"$f":"HLOOKUP($C$2,$B$8:$D226,$A226,FALSE)","v":"If you want to obtain more accurate results, you will need to provide your own data."},"title219"]
[220,"In order to print a new report you need to close the current report file first.","Pour imprimer un nouveau rapport, vous devez d'abord fermer le rapport ouvert.","Con el fin de imprimir un nuevo informe, necesita primero cerrar el informe actualmente abierto.","title",{"$f":"HLOOKUP($C$2,$B$8:$D227,$A227,FALSE)","v":"In order to print a new report you need to close the current report file first."},"title220"]
[221,"yes","oui","sí","title",{"$f":"HLOOKUP($C$2,$B$8:$D228,$A228,FALSE)","v":"yes"},"title221"]
[222,"How much manure is used as fertilizer?","Combien de fumier est utilisé comme engrais?","¿Cuánto estiércol se utiliza como fertilizante?","title",{"$f":"HLOOKUP($C$2,$B$8:$D229,$A229,FALSE)","v":"How much manure is used as fertilizer?"},"title222"]
[223,"Size Selection","Sélection de la taille","Selección del tamaño","title",{"$f":"HLOOKUP($C$2,$B$8:$D230,$A230,FALSE)","v":"Size Selection"},"title223"]
[224,"Manure type","Type de fumier ","Tipo de estiércol","title",{"$f":"HLOOKUP($C$2,$B$8:$D231,$A231,FALSE)","v":"Manure type"},"title224"]
[225,"Number of animals (#/household)","Nombre d'animaux (#/ménage) ","Número de animales (#/hogar)","title",{"$f":"HLOOKUP($C$2,$B$8:$D232,$A232,FALSE)","v":"Number of animals (#/household)"},"title225"]
[226,"Recommended size of biodigester (m3)","Taille recommandée de biodigesteur (m3)","Tamaño recomendado del biodigestor (m3)","title",{"$f":"HLOOKUP($C$2,$B$8:$D233,$A233,FALSE)","v":"Recommended size of biodigester (m3)"},"title226"]
[227,"Number of heads available ","Nombre de têtes disponibles ","Número de cabezas disponibles ","title",{"$f":"HLOOKUP($C$2,$B$8:$D234,$A234,FALSE)","v":"Number of heads available "},"title227"]
[228,"Number of potential biodigesters ","Nombre de biodigesteurs potentiels ","Número de biodigestores potenciales ","title",{"$f":"HLOOKUP($C$2,$B$8:$D235,$A235,FALSE)","v":"Number of potential biodigesters "},"title228"]
[229,"SUMMARY OF RESULTS FOR BIOGAS PRODUCTION FROM ","RÉSUMÉ DES RÉSULTATS POUR LA PRODUCTION DE BIOGAZ DE ","RESUMEN DE RESULTADOS PARA LA PRODUCCIÓN DE BIOGÁS A PARTIR DE ESTIÉRCOL DE ","title",{"$f":"HLOOKUP($C$2,$B$8:$D236,$A236,FALSE)","v":"SUMMARY OF RESULTS FOR BIOGAS PRODUCTION FROM "},"title229"]
[230," MANURE "," FUMIER DE "," MANURE ","title",{"$f":"HLOOKUP($C$2,$B$8:$D237,$A237,FALSE)","v":" MANURE "},"title230"]
[231,"A pdf report has been generated. It will automatically opened and will be saved in the same folder in which the tool file is found.","Un rapport PDF a été généré. Il ouvrira automatiquement et sera enregistré dans le même dossier où se trouve l'outil.","Un informe en pdf ha sido generado. Se abrirá automáticamente y se guardará en la misma carpeta en la que se encuentra la herramienta.","title",{"$f":"HLOOKUP($C$2,$B$8:$D238,$A238,FALSE)","v":"A pdf report has been generated. It will automatically opened and will be saved in the same folder in which the tool file is found."},"title231"]
[232,"Generating Report","Generating Report","Generación de un informe","title",{"$f":"HLOOKUP($C$2,$B$8:$D239,$A239,FALSE)","v":"Generating Report"},"title232"]
[233," animals"," animaux"," animales","title",{"$f":"HLOOKUP($C$2,$B$8:$D240,$A240,FALSE)","v":" animals"},"title233"]
[234,"Production Costs and Investment","Coûts de Production et d'Investissement ","Costos de producción e inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D241,$A241,FALSE)","v":"Production Costs and Investment"},"title234"]
[235,"Production costs (volume and electricity equivalent basis)","Coûts de production (sur base du volume et de l'électricité équivalent)","Costos de producción (base de volumen y electricidad equivalente)","title",{"$f":"HLOOKUP($C$2,$B$8:$D242,$A242,FALSE)","v":"Production costs (volume and electricity equivalent basis)"},"title235"]
[236,"Investment (USD)","Investissement (USD)","Inversión (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D243,$A243,FALSE)","v":"Investment (USD)"},"title236"]
[237,"Volume basis (USD/m3)","Sur base du volume (USD/m3)","Volumen base (USD/m3)","title",{"$f":"HLOOKUP($C$2,$B$8:$D244,$A244,FALSE)","v":"Volume basis (USD/m3)"},"title237"]
[238,"Electricity equivalent basis (USD/kWh equivalent)","Sur base de l'électricité équivalent (USD/kWh équivalent)","Base equivalente de electricidad (USD/kWh equivalentes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D245,$A245,FALSE)","v":"Electricity equivalent basis (USD/kWh equivalent)"},"title238"]
[239,"Fixed-dome ","Dôme fixe ","Domo fijo ","title",{"$f":"HLOOKUP($C$2,$B$8:$D246,$A246,FALSE)","v":"Fixed-dome "},"title239"]
[240,"Floating-drum","Tambour flottant","Tambor flotante","title",{"$f":"HLOOKUP($C$2,$B$8:$D247,$A247,FALSE)","v":"Floating-drum"},"title240"]
[241,"Tubular ","Tubulaire"," Tubular ","title",{"$f":"HLOOKUP($C$2,$B$8:$D248,$A248,FALSE)","v":"Tubular "},"title241"]
[242,"Price fuelwood ","Prix du bois de chauffage","Precio de madera combustible ","title",{"$f":"HLOOKUP($C$2,$B$8:$D249,$A249,FALSE)","v":"Price fuelwood "},"title242"]
[243,"Price charcoal","Prix  du charbon de bois","Precio carbón vegetal","title",{"$f":"HLOOKUP($C$2,$B$8:$D250,$A250,FALSE)","v":"Price charcoal"},"title243"]
[244,"Price briquettes/pellets","Prix briquettes/granulés de bois","Precio briquetas/pellets","title",{"$f":"HLOOKUP($C$2,$B$8:$D251,$A251,FALSE)","v":"Price briquettes/pellets"},"title244"]
[245,"Price Kerosene","Prix du kérosène","Precio queroseno","title",{"$f":"HLOOKUP($C$2,$B$8:$D252,$A252,FALSE)","v":"Price Kerosene"},"title245"]
[246,"Price LPG","Prix GPL","Precio gas (LP)","title",{"$f":"HLOOKUP($C$2,$B$8:$D253,$A253,FALSE)","v":"Price LPG"},"title246"]
[247,"Price Electricity","Prix de l'électricité","Precio de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D254,$A254,FALSE)","v":"Price Electricity"},"title247"]
[248,"Household beneficiaries and energy demand covered","Ménages bénéficiaires et la demande d'énergie couverts","Hogares beneficiados y demanda de energía cubierta","title",{"$f":"HLOOKUP($C$2,$B$8:$D255,$A255,FALSE)","v":"Household beneficiaries and energy demand covered"},"title248"]
[249,"Jobs creation","Création d'emplois ","Empleos creados","title",{"$f":"HLOOKUP($C$2,$B$8:$D256,$A256,FALSE)","v":"Jobs creation"},"title249"]
[250,"Net time savings per household","Gain de temps net par ménage","Ahorro neto de tiempo por hogar","title",{"$f":"HLOOKUP($C$2,$B$8:$D257,$A257,FALSE)","v":"Net time savings per household"},"title250"]
[251,"Fertilizer equivalent from bioslurry per household","Engrais équivalent de bouillie biologique par ménage","Fertilizante equivalente a partir del biolodo por hogar","title",{"$f":"HLOOKUP($C$2,$B$8:$D258,$A258,FALSE)","v":"Fertilizer equivalent from bioslurry per household"},"title251"]
[252,"Household beneficiaries","Ménages bénéficiaires","Hogares beneficiados","title",{"$f":"HLOOKUP($C$2,$B$8:$D259,$A259,FALSE)","v":"Household beneficiaries"},"title252"]
[253,"Energy demand covered","Demande d'énergie couverts","Demanda de energía cubierta","title",{"$f":"HLOOKUP($C$2,$B$8:$D260,$A260,FALSE)","v":"Energy demand covered"},"title253"]
[254,"Job creation potential from construction of ","Création potentielle d'emplois de la construction de ","Job creation potential from construction of ","title",{"$f":"HLOOKUP($C$2,$B$8:$D261,$A261,FALSE)","v":"Job creation potential from construction of "},"title254"]
[255," biodesgester in a "," biodigesteur(s) dans un projet de "," biodesgester in a ","title",{"$f":"HLOOKUP($C$2,$B$8:$D262,$A262,FALSE)","v":" biodesgester in a "},"title255"]
[256," years biogas project."," ans."," years biogas project.","title",{"$f":"HLOOKUP($C$2,$B$8:$D263,$A263,FALSE)","v":" years biogas project."},"title256"]
[257,"Traditional fuel wood collection","Collecte traditionnelle de bois de chauffage","Recolección de madera combustible tradicional","title",{"$f":"HLOOKUP($C$2,$B$8:$D264,$A264,FALSE)","v":"Traditional fuel wood collection"},"title257"]
[258,"Biogas production","Production de biogaz ","Producción de biogás","title",{"$f":"HLOOKUP($C$2,$B$8:$D265,$A265,FALSE)","v":"Biogas production"},"title258"]
[259,"Mixing in the biodigester","Mélange dans le biodigesteur","Mezcla en el biodigestor","title",{"$f":"HLOOKUP($C$2,$B$8:$D266,$A266,FALSE)","v":"Mixing in the biodigester"},"title259"]
[260," Cooking","Cuisine","Cocina","title",{"$f":"HLOOKUP($C$2,$B$8:$D267,$A267,FALSE)","v":" Cooking"},"title260"]
[261,"Fertilizer substitution (%)","Substitution d'engrais (%)","Sustitución de fertilizantes (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D268,$A268,FALSE)","v":"Fertilizer substitution (%)"},"title261"]
[262,"Economic Benefits","Avantages Économiques","Beneficios económicos","title",{"$f":"HLOOKUP($C$2,$B$8:$D269,$A269,FALSE)","v":"Economic Benefits"},"title262"]
[263,"Financial Analysis Results","Résultats de l'Analyse Financière","Resumen de análisis financiero","title",{"$f":"HLOOKUP($C$2,$B$8:$D270,$A270,FALSE)","v":"Financial Analysis Results"},"title263"]
[264,"Fuel and money savings through biogas production","Économies de carburant et d'argent grâce à la production de biogaz","Ahorro de combustible y dinero por la producción de biogás","title",{"$f":"HLOOKUP($C$2,$B$8:$D271,$A271,FALSE)","v":"Fuel and money savings through biogas production"},"title264"]
[265,"Net present value (USD)","Valeur actuelle nette (USD)","Valor Actual Neto (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D272,$A272,FALSE)","v":"Net present value (USD)"},"title265"]
[266,"Internal rate of return (%)","Taux de rendement interne (%)","Tasa Interna de Retorno (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D273,$A273,FALSE)","v":"Internal rate of return (%)"},{"$f":"$E273&$A273","v":"title266"}]
[267,"Fuel cost savings ","Économies de carburant","Ahorro de costes de combustible ","title",{"$f":"HLOOKUP($C$2,$B$8:$D274,$A274,FALSE)","v":"Fuel cost savings "},"title267"]
[268,"Benefit of bioslurry fertilizer","Avantages d'engrais de bouillie biologique ","Beneficio de fertilizante de biolodo","title",{"$f":"HLOOKUP($C$2,$B$8:$D275,$A275,FALSE)","v":"Benefit of bioslurry fertilizer"},"title268"]
[269,"Value of time savings","Valeur du gains de temps ","Valor del tiempo ahorrado","title",{"$f":"HLOOKUP($C$2,$B$8:$D276,$A276,FALSE)","v":"Value of time savings"},"title269"]
[270,"Total Benefits per household","Total des prestations par ménage ","Beneficios totales por hogar","title",{"$f":"HLOOKUP($C$2,$B$8:$D277,$A277,FALSE)","v":"Total Benefits per household"},"title270"]
[271,"l/year","l/an","l/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D278,$A278,FALSE)","v":"l/year"},"title271"]
[272,"kWh/year","kWh/an","kWh/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D279,$A279,FALSE)","v":"kWh/year"},"title272"]
[273,"Woody biomass saving","Économie de la biomasse ligneux","Ahorro de biomasa maderera","title",{"$f":"HLOOKUP($C$2,$B$8:$D280,$A280,FALSE)","v":"Woody biomass saving"},"title273"]
[274,"Fossil fuels avoided","Combustibles fossiles évités ","Combustibles fósiles no utilizado","title",{"$f":"HLOOKUP($C$2,$B$8:$D281,$A281,FALSE)","v":"Fossil fuels avoided"},"title274"]
[275," Electricity avoided","Électricité évitée","Electricidad no utilizada","title",{"$f":"HLOOKUP($C$2,$B$8:$D282,$A282,FALSE)","v":" Electricity avoided"},"title275"]
[276,"Number of heads available","Nombre de têtes disponibles","Número de cabezas disponibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D283,$A283,FALSE)","v":"Number of heads available"},"title276"]
[277,"Annual biogas production (m3/year)","Production annuelle de biogaz  (m3/an)","Producción anual de biogás (m3/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D284,$A284,FALSE)","v":"Annual biogas production (m3/year)"},"title277"]
[278,"Selection","Sélection","Selección","title",{"$f":"HLOOKUP($C$2,$B$8:$D285,$A285,FALSE)","v":"Selection"},"title278"]
[279,"Production Costs","Coûts de Production","Costos de producción","title",{"$f":"HLOOKUP($C$2,$B$8:$D286,$A286,FALSE)","v":"Production Costs"},"title279"]
[280,"Employment Generation for Biogas Project","Créations d'Emplois pour le Projet de Biogaz","Generación de empleos para el proyecto de implementación de biogás","title",{"$f":"HLOOKUP($C$2,$B$8:$D287,$A287,FALSE)","v":"Employment Generation for Biogas Project"},"title280"]
[281,"Comparison of production costs-(USD/kWh equivalent)","Comparaison des coûts de production (USD/kWh équivalent)","Comparación de los costos de producción-(USD/kWh equivalentes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D288,$A288,FALSE)","v":"Comparison of production costs-(USD/kWh equivalent)"},"title281"]
[282,"Comparison of employment generation","Comparaison de la création d'emplois","Comparación de la generación de empleo","title",{"$f":"HLOOKUP($C$2,$B$8:$D289,$A289,FALSE)","v":"Comparison of employment generation"},"title282"]
[283,"Financial Analysis","Analyse Financière","Análisis financiero","title",{"$f":"HLOOKUP($C$2,$B$8:$D290,$A290,FALSE)","v":"Financial Analysis"},"title283"]
[284,"Hours per year","Heures par an","Horas por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D291,$A291,FALSE)","v":"Hours per year"},"title284"]
[285,"Selecting this option you are asked for a full list of materials required to build a biodigester.","En sélectionnant cette option, vous êtes demandé à fournir la liste complète des matériaux nécessaires à la construction d’un biodigesteur. ","Seleccionando esta opción usted tendrá que proporcionar los materiales simples y básicos que se requieren para construir los biodigestores.","title",{"$f":"HLOOKUP($C$2,$B$8:$D292,$A292,FALSE)","v":"Selecting this option you are asked for a full list of materials required to build a biodigester."},"title285"]
[286,"It is assumed that only a portion of the time savings from using biogas can be used for other income generation activities considering the limited earning opportunities that may be available in rural areas.","On suppose que seule une partie des gains de temps de l'utilisation du biogaz peut être utilisé pour d'autres activités génératrices de revenus en tenant compte des possibilités de gains limités qui peuvent être disponibles dans les zones rurales.","Se asume que solamente una parte del tiempo dedicado a usar el biogás puede ser utilizado para otras actividades que generen ingresos, considerando las limitadas oportunidades de ingresos disponibles en las zonas rurales.","title",{"$f":"HLOOKUP($C$2,$B$8:$D293,$A293,FALSE)","v":"It is assumed that only a portion of the time savings from using biogas can be used for other income generation activities considering the limited earning opportunities that may be available in rural areas."},"title286"]
[287,"Coal","Charbon ","Carbón","title",{"$f":"HLOOKUP($C$2,$B$8:$D294,$A294,FALSE)","v":"Coal"},"title287"]
[288,"Natural Gas","Gaz Naturel","Gas Natural","title",{"$f":"HLOOKUP($C$2,$B$8:$D295,$A295,FALSE)","v":"Natural Gas"},"title288"]
[289,"Equivalent Price - "," Prix équivalant - ","Precio Equivalente - ","title",{"$f":"HLOOKUP($C$2,$B$8:$D296,$A296,FALSE)","v":"Equivalent Price - "},"title289"]

{"sheet":"Start","index":7,"n_rows":28,"n_cols":3,"rows_kept":28,"cut":false,"hidden":false,"merged":[[24,2,26,12],[27,2,27,5],[23,2,23,5]]}
[]
[null,"EN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title2","v":"Disclaimer "}]
[null,null,{"$f":"title3","v":"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations. © FAO, 2014."}]
[]
[]
[null,null,"© FAO, 2014"]

{"sheet":"Process Description","index":8,"n_rows":11,"n_cols":16,"rows_kept":11,"cut":false,"hidden":false,"merged":[[9,15,9,17],[10,15,10,17],[5,15,5,17],[2,2,2,17],[6,15,6,17],[7,15,7,17],[8,15,8,17],[10,12,10,13],[9,12,9,13],[8,12,8,13],[7,12,7,13],[6,12,6,13],[5,12,5,13]]}
[]
[]
[null,null,{"$f":"title18","v":"BIOGAS SYSTEM FOR RURAL ENERGY"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title19","v":"Non monetary benefits"},null,{"$f":"title25","v":"Effect"},{"$f":"title26","v":"How?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title20","v":"Smokeless kitchen"},null,"+",{"$f":"title27","v":"Reducing the amount of biomass used in the kitchen decreases the amount of pollution."}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title21","v":"Effects of bioslurry on agriculture"},null,"+",{"$f":"title28","v":"Bioslurry can have a positive effect on soil and agricultural yields."}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title22","v":"Health and hygiene "},null,"+",{"$f":"title29","v":"Heating water can improve the general hygienic conditions at households levels and reduces diseases. "}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title23","v":"Study hours"},null,"+",{"$f":"title30","v":"Extended light availability."}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title24","v":"Economic activities"},null," - / +",{"$f":"title31","v":"Potential displacement of economic activities primarily related to firewood, charcoal and LPG vendors. Creation of employment opportunities from building, management and processing of biogas plants."}]

{"sheet":"Energy_Demand","index":9,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[25,9,25,10],[26,9,26,10],[9,4,9,5],[25,6,25,7],[26,6,26,7],[10,6,10,7],[8,6,9,7],[8,9,9,10],[11,6,11,7],[12,6,12,7],[13,6,13,7],[14,6,14,7],[15,6,15,7],[19,6,19,7],[23,12,23,14],[24,12,24,13],[2,2,2,10],[23,9,23,11],[24,9,24,10],[25,12,25,13],[26,12,26,13],[5,2,5,3],[5,4,5,6],[25,2,27,2],[23,3,23,5],[24,3,24,4],[23,6,23,8],[24,6,24,7],[26,3,26,4],[8,2,10,2],[8,4,8,5],[25,3,25,4],[16,6,16,7],[17,6,17,7],[18,6,18,7]]}
[]
[]
[null,null,{"$f":"title32","v":"ENERGY DEMAND FOR BIOGAS PRODUCTION"}]
[]
[]
[null,null,{"$f":"title33","v":"Use white cells to input data"},null,{"$f":"title34","v":"Grey cells are used for calculations"}]
[null,null,{"$f":"title35","v":"Energy Consumption per rural household"}]
[]
[null,null,null,null,null,null,{"$f":"title41","v":"Energy expenditure"},null,null,{"$f":"title43","v":"Biogas equivalent requirement"}]
[null,null,null,{"$f":"title36","v":"Price"},{"$f":"title38","v":"Consumption"}]
[null,null,null,{"$f":"title37","v":"USD/unit"},{"$f":"title39","v":"unit/day"},{"$f":"title40","v":"unit/year"},{"$f":"title42","v":"USD/year"},null,null,{"$f":"title44","v":"m3/day/hh"},{"$f":"title45","v":"m3/year/hh"}]
[null,null,{"$f":"title287&\" (kg)\"","v":"Coal (kg)"},null,null,{"$f":"E12*365","v":0},{"$f":"D12*F12","v":0},null,{"$f":"+$D12/PROPERTIES_DATABASE!$F32","v":0},{"$f":"$E12/(PROPERTIES_DATABASE!$E32)","v":0},{"$f":"J12*365","v":0}]
[null,null,{"$f":"title288&\" (m3)\"","v":"Natural Gas (m3)"},null,null,{"$f":"E13*365","v":0},{"$f":"D13*F13","v":0},null,{"$f":"+$D13/PROPERTIES_DATABASE!$F33","v":0},{"$f":"$E13/(PROPERTIES_DATABASE!$E33)","v":0},0]
[null,null,{"$f":"title12&\" (kg)\"","v":"Fuelwood  (kg)"},null,null,0,{"$f":"D14*F14","v":0},null,{"$f":"+$D14/PROPERTIES_DATABASE!$F35","v":0},{"$f":"$E14/(PROPERTIES_DATABASE!$E36)","v":0},0]
[null,null,{"$f":"title13&\" (kg)\"","v":"Charcoal  (kg)"},null,null,0,{"$f":"D15*F15","v":0},null,{"$f":"+$D15/PROPERTIES_DATABASE!$F37","v":0},{"$f":"$E15/(PROPERTIES_DATABASE!$E37)","v":0},0]
[null,null,{"$f":"title14&\" (kg)\"","v":"Briquettes/Pellets  (kg)"},null,null,0,{"$f":"D16*F16","v":0},null,{"$f":"+$D16/PROPERTIES_DATABASE!$F35","v":0},{"$f":"$E16/(PROPERTIES_DATABASE!$E35)","v":0},0]
[null,null,{"$f":"title15&\" (l)\"","v":"Kerosene  (l)"},null,null,0,{"$f":"F17*D17","v":0},null,{"$f":"+$D17/PROPERTIES_DATABASE!$F38","v":0},{"$f":"$E17/(PROPERTIES_DATABASE!$E38)","v":0},0]
[null,null,{"$f":"title16&\" (l)\"","v":"LPG  (l)"},null,null,0,{"$f":"F18*D18","v":0},null,{"$f":"+$D18/PROPERTIES_DATABASE!$F39","v":0},{"$f":"$E18/(PROPERTIES_DATABASE!$E39)","v":0},0]
[null,null,{"$f":"title17&\" (kWh)\"","v":"Electricity (kWh)"},null,null,0,{"$f":"F19*D19","v":0},null,{"$f":"+$D$19","v":0},{"$f":"$E19*3.6/(PROPERTIES_DATABASE!$D$26*PROPERTIES_DATABASE!$D$34)","v":0},0]
[null,null,null,null,1,null,{"$f":"SUM(G12:H19)","v":0},null,null,{"$f":"SUM(J12:J19)","v":0},{"$f":"SUM(K12:K19)","v":0}]
[]
[null,null,"Avoided Fossil fuel Consumption"]
[]
[null,null,null,{"$f":"title5","v":"Size 1"},null,null,{"$f":"title6","v":"Size 2"},null,null,{"$f":"title7","v":"Size 3"},null,null,{"$f":"title8","v":"Size 4"}]
[null,null,null,"Biogas (m3/year)",null,{"$f":"COST_SIZE1!G8","v":{"$error":"#DIV/0!"}},"Biogas (m3/year)",null,{"$f":"COST_SIZE2!G8","v":{"$error":"#DIV/0!"}},"Biogas (m3/year)",null,{"$f":"COST_SIZE3!G8","v":{"$error":"#DIV/0!"}},"Biogas (m3/year)",null,{"$f":"COST_SIZE4!G8","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Avoided ",null,"Expenditures","Avoided ",null,"Expenditures","Avoided ",null,"Expenditures","Avoided ",null,"Expenditures"]
[null,null,null,"fuel consumption ",null,"avoided ","fuel consumption ",null,"avoided ","fuel consumption ",null,"avoided ","fuel consumption ",null,"avoided "]
[null,null,null,"(%)",{"$f":"title40","v":"unit/year"},{"$f":"title42","v":"USD/year"},"(%)",{"$f":"title40","v":"unit/year"},{"$f":"title42","v":"USD/year"},"(%)",{"$f":"title40","v":"unit/year"},{"$f":"title42","v":"USD/year"},"(%)",{"$f":"title40","v":"unit/year"},{"$f":"title42","v":"USD/year"}]
[null,null,"Fossil Fuels",{"$f":"+F25/$K$20","v":{"$error":"#DIV/0!"}},{"$f":"+F25","v":{"$error":"#DIV/0!"}},{"$f":"+($G$20/$K$20)*F25","v":{"$error":"#DIV/0!"}},{"$f":"+I25/$K$20","v":{"$error":"#DIV/0!"}},{"$f":"+I25","v":{"$error":"#DIV/0!"}},{"$f":"+($G$20/$K$20)*I25","v":{"$error":"#DIV/0!"}},{"$f":"+L25/$K$20","v":{"$error":"#DIV/0!"}},{"$f":"+L25","v":{"$error":"#DIV/0!"}},{"$f":"+($G$20/$K$20)*L25","v":{"$error":"#DIV/0!"}},{"$f":"+O25/$K$20","v":{"$error":"#DIV/0!"}},{"$f":"+O25","v":{"$error":"#DIV/0!"}},{"$f":"+($G$20/$K$20)*O25","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"SUM(E29:E29)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F29:F29)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(H29:H29)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I29:I29)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K29:K29)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L29:L29)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(N29:N29)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O29:O29)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Data entry needs","index":10,"n_rows":106,"n_cols":32,"rows_kept":106,"cut":false,"hidden":false,"merged":[[26,3,28,7],[22,3,24,7],[31,3,33,7],[13,3,13,6],[2,2,2,7],[11,3,11,4],[12,3,12,4],[11,5,11,6],[12,5,12,6],[5,3,5,4],[41,3,41,7],[42,3,42,7],[43,3,43,7],[80,2,81,2],[80,6,81,7],[74,2,75,2]]}
[]
[]
[null,null,{"$f":"title46","v":"DATA ENTRY FOR BIOGAS PRODUCTION"}]
[]
[]
[null,null,{"$f":"title33","v":"Use white cells to input data"},{"$f":"title34","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title47","v":"Manure Type Selection and Sizes Definition"}]
[]
[null,null,{"$f":"title48","v":"   Manure type"},{"$f":"title49","v":"  Country"},{"$f":"+VLOOKUP($AA$97,DUMMY_DATABASE!$B$18:$C$244,2,FALSE)","v":0},{"$f":"+\"Region \"&E10","v":"Region 0"},{"$f":"title50","v":"Average annual temperature (°C)"}]
[]
[null,null,null,{"$f":"title51","v":"Total manure available  (t/year)"},null,{"$f":"title52","v":"Number of stable reared heads"}]
[]
[null,null,null,{"$f":"title53","v":"Number of animals per community"}]
[null,null,null,{"$f":"UPPER(title5)","v":"SIZE 1"},{"$f":"UPPER(title6)","v":"SIZE 2"},{"$f":"UPPER(title7)","v":"SIZE 3"},{"$f":"UPPER(title8)","v":"SIZE 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"heads/hh","head","hh",{"$f":"title118","v":"Kg/day"},{"$f":"title117","v":"kg/day/hh"}]
[null,null,{"$f":"title54","v":"Number of animals (Range)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(AC22:AD22)","v":0},{"$f":"+$F$13*$D$18","v":0},{"$f":"+AC16/AB16","v":{"$error":"#DIV/0!"}},{"$f":"+$D$13*$D$18","v":0},{"$f":"+AE16*1000/AD16/365","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title55","v":"Volatile Solids Available (kg VS/day/household)"},{"$f":"D19/VLOOKUP($AA$92,DUMMY_DATABASE!$F$8:$G$10,2,FALSE)","v":0},{"$f":"E19/VLOOKUP($AA$92,DUMMY_DATABASE!$F$8:$G$10,2,FALSE)","v":0},{"$f":"F19/VLOOKUP($AA$92,DUMMY_DATABASE!$F$8:$G$10,2,FALSE)","v":0},{"$f":"G19/VLOOKUP($AA$92,DUMMY_DATABASE!$F$8:$G$10,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(AC23:AD23)","v":0},{"$f":"+$F$13*$E$18","v":0},{"$f":"+AC17/AB17","v":{"$error":"#DIV/0!"}},{"$f":"+$D$13*$E$18","v":0},{"$f":"+AE17*1000/AD17/365","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title56","v":"Share of heads (%)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(AC24:AD24)","v":0},{"$f":"+$F$13*$F$18","v":0},{"$f":"+AC18/AB18","v":{"$error":"#DIV/0!"}},{"$f":"+$D$13*$F$18","v":0},{"$f":"+AE18*1000/AD18/365","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title57","v":"Manure available (kg manure/day/household)"},{"$f":"+VLOOKUP(D15&$AA$92,DUMMY_DATABASE!$K$3:$M$14,3,FALSE)","v":0},{"$f":"+VLOOKUP(E15&$AA$92,DUMMY_DATABASE!$K$3:$M$14,3,FALSE)","v":0},{"$f":"+VLOOKUP(F15&$AA$92,DUMMY_DATABASE!$K$3:$M$14,3,FALSE)","v":0},{"$f":"+VLOOKUP(G15&$AA$92,DUMMY_DATABASE!$K$3:$M$14,3,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(AC25:AD25)","v":0},{"$f":"+$F$13*$G$18","v":0},{"$f":"+AC19/AB19","v":{"$error":"#DIV/0!"}},{"$f":"+$D$13*$G$18","v":0},{"$f":"+AE19*1000/AD19/365","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title58","v":"Type of Digesters"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Range","min","max"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title5","v":"Size 1"},0,0]
[null,null,{"$f":"title59","v":"Fixed dome"},{"$f":"title62","v":"The fixed dome digester is filled through the inlet pipe until the level reaches the bottom level of the expansion chamber. The produced biogas is accumulated at the upper part of the digester called storage part. The difference in the level between slurry inside of the digester and the expansion chamber creates a gas pressure. The collected gas requires space and presses a part of the substrate into an expansion chamber. The slurry flows back into the digester immediately after gas is released. Fixed dome digesters are usually built underground. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Size 2"},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,{"$f":"title7","v":"Size 3"},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title8","v":"Size 4"},0,0]
[]
[null,null,{"$f":"title60","v":"Floating drum"},{"$f":"title63","v":"This design includes a movable inverted drum placed on a well-shaped digester. An inverted steel drum that acts as a storage tank is placed on the digester, which can move up and down depending on the amount of accumulated gas at the top of the digester. The weight of this inverted drum applies the pressure needed for the gas flow through the pipeline for use. Floating drum digesters produce biogas at a constant pressure with variable volume. "}]
[null,null,null,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/head/year","heads/hh",{"$f":"title117","v":"kg/day/hh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$D$13*$D$18/$F$13","v":{"$error":"#DIV/0!"}},4,{"$f":"+AC29*AB29*10000/365","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$D$13*$E$18/$F$13","v":{"$error":"#DIV/0!"}},6,{"$f":"+AC30*AB30*10000/365","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$D$13*$F$18/$F$13","v":{"$error":"#DIV/0!"}},8,{"$f":"+AC31*AB31*10000/365","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title61","v":"Tubular bag"},{"$f":"title64","v":"Tubular or Plug-flow digesters consist of a narrow and long tank with, an average length to width ratio of 5:1.The inlet and outlet of the digester are located at opposite ends, kept above ground, while the remaining parts of the digester is buried in the ground in an inclined position. As the fresh substrate is added from the inlet, the digestated flows towards the outlet at the other end of the tank. \n\n"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$D$13*$G$18/$F$13","v":{"$error":"#DIV/0!"}},10,{"$f":"+AC32*AB32*10000/365","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,{"$f":"title65","v":"Production Cost and Financial Parameters"}]
[]
[null,null,{"$f":"title66","v":"Input prices"},null,{"$f":"title69","v":"Unit"},null,null,{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title67","v":"Feedstock"},null,"USD/t",{"$f":"title70","v":"Water"},null,"USD/m3"]
[]
[null,null,{"$f":"title68","v":"Selection of materials costing method "},null,{"$f":"title69","v":"Unit"},null,null,{"$f":"title69","v":"Unit"}]
[]
[null,null,null,{"$f":"+VLOOKUP($AB$103,$AB$105:$AE$106,2)","v":"Selecting this option you are asked for the simple and basic materials required to build biodigester."}]
[null,null,null,{"$f":"+VLOOKUP($AB$103,$AB$105:$AE$106,3)","v":"Other materials costs are calculated as a fraction of the materials costs introduced."}]
[null,null,null,{"$f":"IF($AB$103=2,\"\",VLOOKUP($AB$103,$AB$105:$AE$106,4))","v":"By accessing to each COST_SIZE# sheet, you can check proxies for quantities and costs of the full list of materials."}]
[]
[null,null,{"$f":"title74","v":"Materials - Simple costing"},null,{"$f":"title69","v":"Unit"},null,null,{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title75","v":"Bricks "},null,{"$f":"title78","v":"Piece"},{"$f":"title80","v":"Sand"},null,"m3"]
[null,null,{"$f":"title76","v":"Cement 50 kg"},null,{"$f":"title79","v":"Bag"},{"$f":"title81","v":"Gravel"},null,"m3"]
[null,null,{"$f":"title77","v":"Plastic bag (0.2 mm thick)"},null,"m"]
[]
[null,null,{"$f":"title203","v":"Materials - detailed costing"},null,{"$f":"title69","v":"Unit"},null,null,{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title75","v":"Bricks "},null,"pc",{"$f":"title209","v":"Plastic valve 1/2''"},null,"pc"]
[null,null,{"$f":"title76","v":"Cement 50 kg"},null,{"$f":"title79","v":"Bag"},{"$f":"title210","v":"Plastic hub 1/2''"},null,"pc"]
[null,null,{"$f":"title80","v":"Sand"},null,"m3",{"$f":"title211","v":"Pneumatic league"},null,"pc"]
[null,null,{"$f":"title81","v":"Gravel"},null,"m3",{"$f":"title212","v":"H2S filter"},null,"set"]
[null,null,{"$f":"title204","v":"Paint"},null,"l",{"$f":"title213","v":"Main valve"},null,"pc"]
[null,null,{"$f":"title205","v":"Net cyclone 4'' feet"},null,"pc",{"$f":"title214","v":"Mixing device"},null,"pc"]
[null,null,{"$f":"title206","v":"Zinc sheets"},null,"kg",{"$f":"title215","v":"Gas stove"},null,"pc"]
[null,null,{"$f":"title207","v":"Plastic bag (0,2 mm thick)"},null,"m",{"$f":"title216","v":"Gaslight"},null,"pc"]
[null,null,{"$f":"title208","v":"Pressure manometer"},null,"pc"]
[]
[null,null,{"$f":"title82","v":"Other costs"},null,{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title83","v":"Maintenance (%)"}]
[null,null,{"$f":"title84","v":"Labour"},null,{"$f":"title69","v":"Unit"},null,null,{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title85","v":"Semi-skilled worker (masonry) "},null,{"$f":"title86","v":"USD/person-hour"},{"$f":"title87","v":"Unskilled worker"},null,{"$f":"title86","v":"USD/person-hour"}]
[]
[]
[null,null,{"$f":"title88","v":"Household (hh) Profile"}]
[]
[null,null,{"$f":"title89","v":"Fuelwood collection"},null,{"$f":"title94","v":"Time usage"},null,{"$f":"title100","v":"Average time spent"},{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title90","v":"Share of hh collecting fuelwood"},null,{"$f":"title89","v":"Fuelwood collection"},null,null,{"$f":"title101","v":"h/day"}]
[null,null,{"$f":"title91","v":"Share of hh purchasing fuelwood"},{"$f":"100%-D71","v":1},{"$f":"title95","v":"Cooking using fuelwood"},null,null,{"$f":"title101","v":"h/day"}]
[]
[null,null,{"$f":"title92","v":"Income-earning opportunity in rural areas from Biogas use"},null,{"$f":"title96","v":"Biogas-related activities"},null,{"$f":"title100","v":"Average time spent"},{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title93","v":"Share of net time saved dedicated to income generation (%)"},null,{"$f":"title97","v":"Dung collection"},null,null,{"$f":"title101","v":"h/day"}]
[null,null,null,null,{"$f":"title98","v":"Water collection"},null,null,{"$f":"title101","v":"h/day"}]
[null,null,null,null,{"$f":"title99","v":"Mixing the digester"},null,null,{"$f":"title101","v":"h/day"}]
[]
[null,null,{"$f":"title102","v":"Social Benefits"}]
[]
[null,null,{"$f":"title103","v":"Consumption fertilizer per household"},{"$f":"title110","v":"Unit Price"},{"$f":"title38","v":"Consumption"},null,{"$f":"title112","v":"Financial variables"}]
[null,null,null,"USD/kg",{"$f":"title111","v":"kg/year"},{"$f":"title69","v":"Unit"}]
[null,null,{"$f":"title104","v":"Nitrogen"},null,null,null,{"$f":"title113","v":"Loan interest rate (%)"}]
[null,null,{"$f":"title105","v":"Phosphorous"},null,null,null,{"$f":"title114","v":"Loan term (years)"}]
[null,null,{"$f":"title106","v":"Potassium"},null,null,null,{"$f":"title115","v":"Discount rate (%)"}]
[null,null,{"$f":"title107","v":"Do you use manure as fertilizer?"},null,"no",null,{"$f":"title116","v":"Loan ratio (%)"}]
[null,null,{"$f":"title222","v":"How much manure is used as fertilizer?"},null,null,{"$f":"title111","v":"kg/year"}]
[]
[null,null,{"$f":"title108","v":"Implementation of Biogas Programme"}]
[null,null,{"$f":"title109","v":"Implementation of Biogas Programme (years)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dairy cattle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title9","v":"Dairy cattle"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title11","v":"Buffalo"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title10","v":"Swine"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select a country"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title221","v":"yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"Fertilizer",{"$f":"+IF($E$86=\"no\",TRUE,FALSE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costing",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"selection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simple",1,{"$f":"title71","v":"Selecting this option you are asked for the simple and basic materials required to build biodigester."},{"$f":"title72","v":"Other materials costs are calculated as a fraction of the materials costs introduced."},{"$f":"title73","v":"By accessing to each COST_SIZE# sheet, you can check proxies for quantities and costs of the full list of materials."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Detailed",2,{"$f":"title285","v":"Selecting this option you are asked for a full list of materials required to build a biodigester."},{"$f":"title73","v":"By accessing to each COST_SIZE# sheet, you can check proxies for quantities and costs of the full list of materials."},null," "]

{"sheet":"COST_SIZE1","index":11,"n_rows":82,"n_cols":11,"rows_kept":82,"cut":false,"hidden":false,"merged":[[5,3,5,5],[2,2,2,10],[59,9,59,10],[13,5,13,6],[13,7,13,8],[13,9,13,10],[22,2,23,2],[22,3,23,3],[27,2,28,2],[27,3,28,3],[54,2,55,2],[54,3,55,3],[12,5,12,10],[16,2,17,2],[16,3,17,3],[68,5,68,10],[59,2,60,2],[59,3,60,3],[59,4,60,4],[72,2,73,2],[72,3,73,3],[72,4,73,4],[69,5,69,6],[69,7,69,8],[69,9,69,10],[60,5,60,6],[60,7,60,8],[60,9,60,10],[59,5,59,6],[59,7,59,8]]}
[]
[]
[null,null,{"$f":"title119&'Data entry needs'!$D$15","v":"PROCESSING COSTS FOR BIOGAS PRODUCTION SIZE 1"}]
[]
[]
[null,null,{"$f":"title33","v":"Use white cells to input data"},{"$f":"title34","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title120","v":"Biogas production (m3/day)"},{"$f":"'Model Calculations_ALL'!D32","v":{"$error":"#DIV/0!"}},{"$f":"title121","v":"Biogas production (m3/year)"},null,{"$f":"D8*365","v":{"$error":"#DIV/0!"}},{"$f":"title122","v":"Recommended size of biodigestor (m3)"},null,null,{"$f":"IF('Model Calculations_ALL'!$D$29<1,ROUNDUP('Model Calculations_ALL'!$D$29,2),ROUNDUP('Model Calculations_ALL'!$D$29,0))","v":0}]
[]
[]
[null,null,"Materials Cost Details"]
[]
[null,null,null,null,null,{"$f":"title145","v":"Biodigester Options"}]
[null,null,null,null,null,{"$f":"title59","v":"Fixed dome"},null,{"$f":"title60","v":"Floating drum"},null,{"$f":"title146","v":"Tubular"}]
[]
[]
[null,null,{"$f":"title148","v":"Operating costs"},{"$f":"title69","v":"Unit"},{"$f":"title110","v":"Unit Price"},{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title37&\")\"","v":"(USD/unit)"},{"$f":"\"(\"&title40&\")\"","v":"(unit/year)"},{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title40&\")\"","v":"(unit/year)"},{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title40&\")\"","v":"(unit/year)"},{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title67","v":"Feedstock"},"t",{"$f":"'Data entry needs'!$D$38","v":0},{"$f":"(('Model Calculations_ALL'!$D$25)/1000)*365","v":0},{"$f":"E19*F19","v":0},{"$f":"+F19","v":0},{"$f":"E19*H19","v":0},{"$f":"+H19","v":0},{"$f":"J19*E19","v":0}]
[null,null,{"$f":"title149","v":"Water/urine"},"m3",{"$f":"'Data entry needs'!$G$38","v":0},{"$f":"(('Model Calculations_ALL'!$D$26)/1000)*365","v":0},{"$f":"E20*F20","v":0},{"$f":"+F20","v":0},{"$f":"E20*H20","v":0},{"$f":"+H20","v":0},{"$f":"J20*E20","v":0}]
[null,null,{"$f":"title150","v":"Subtotal"},null,{"$f":"title42","v":"USD/year"},null,{"$f":"SUM(G19:G20)","v":0},null,{"$f":"SUM(I19:I20)","v":0},null,{"$f":"SUM(K19:K20)","v":0}]
[]
[null,null,{"$f":"title151","v":"Labour for installation and construction"},{"$f":"title69","v":"Unit"},{"$f":"title110","v":"Unit Price"},{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title86&\")\"","v":"(USD/person-hour)"},{"$f":"\"(\"&title154&\")\"","v":"(person-day)"},"(USD)",{"$f":"\"(\"&title154&\")\"","v":"(person-day)"},"(USD)",{"$f":"\"(\"&title154&\")\"","v":"(person-day)"},"(USD)"]
[null,null,{"$f":"title87","v":"Unskilled worker"},{"$f":"title154","v":"person-day"},{"$f":"'Data entry needs'!G65","v":0},{"$f":"MATERIALS_ALL!$F$28+MATERIALS_ALL!$F$30","v":14.298999999999999},{"$f":"E25*F25*8","v":0},{"$f":"MATERIALS_ALL!$F$56+MATERIALS_ALL!$F$58","v":12.809999999999999},{"$f":"E25*H25*8","v":0},{"$f":"MATERIALS_ALL!$F$85+MATERIALS_ALL!$F$87","v":3},{"$f":"E25*J25*8","v":0}]
[null,null,{"$f":"title152","v":"Skilled worker"},{"$f":"title154","v":"person-day"},{"$f":"'Data entry needs'!D65","v":0},{"$f":"MATERIALS_ALL!$F$29","v":4.819},{"$f":"E26*F26*8","v":0},{"$f":"MATERIALS_ALL!$F$58","v":4.8099999999999996},{"$f":"H26*E26*8","v":0},{"$f":"MATERIALS_ALL!$F$86","v":2},{"$f":"J26*E26*8","v":0}]
[null,null,{"$f":"title153","v":"Total labour for installation"},null,"USD",{"$f":"SUM(G25:G26)","v":0},null,{"$f":"SUM(I25:I26)","v":0},null,{"$f":"SUM(K25:K26)","v":0}]
[null,null,{"$f":"title124","v":"Construction materials"},{"$f":"title69","v":"Unit"},{"$f":"title110","v":"Unit Price"},{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title37&\")\"","v":"(USD/unit)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},"(USD)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},"(USD)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},"(USD)"]
[null,null,{"$f":"title75","v":"Bricks "},"pc",{"$f":"+MATERIALS_ALL!$M$10","v":0},{"$f":"MATERIALS_ALL!$F$34","v":706.8},{"$f":"F30*E30","v":0},{"$f":"MATERIALS_ALL!$F$61","v":1413.6},{"$f":"H30*E30","v":0}]
[null,null,{"$f":"title125","v":"Cement 50 kg bag"},{"$f":"LOWER(title79)","v":"bag"},{"$f":"+MATERIALS_ALL!$M$11","v":0},{"$f":"MATERIALS_ALL!$F$35","v":7.2240000000000002},{"$f":"F31*E31","v":0},{"$f":"MATERIALS_ALL!$F$62","v":6.5015999999999998},{"$f":"H31*E31","v":0}]
[null,null,{"$f":"title80","v":"Sand"},"m3",{"$f":"+MATERIALS_ALL!$M$12","v":0},{"$f":"MATERIALS_ALL!$F$36","v":1.6519999999999999},{"$f":"F32*E32","v":0},{"$f":"MATERIALS_ALL!$F$63","v":0.60799999999999998},{"$f":"H32*E32","v":0}]
[null,null,{"$f":"title81","v":"Gravel"},"m3",{"$f":"+MATERIALS_ALL!$M$13","v":0},{"$f":"MATERIALS_ALL!$F$37","v":0.86399999999999999},{"$f":"F33*E33","v":0},{"$f":"MATERIALS_ALL!$F$64","v":0.35},{"$f":"H33*E33","v":0}]
[null,null,{"$f":"title126","v":"Tubular bag (0,2 mm thick)"},{"$f":"title131","v":"metre"},{"$f":"+MATERIALS_ALL!$M$14","v":0},null,null,null,null,{"$f":"MATERIALS_ALL!$F$90","v":12.06},{"$f":"J34*E34","v":0}]
[null,null,{"$f":"title127","v":"Other Materials"},"%",null,{"$f":"IF('Data entry needs'!$AB$103=1,MATERIALS_ALL!$P$10,0)","v":0.46571881700060663},{"$f":"IF('Data entry needs'!$AB$103=1,SUM(G30:G34)*(F35/(1-F35)),0)","v":0},{"$f":"IF('Data entry needs'!$AB$103=1,MATERIALS_ALL!$Q$10,0)","v":0.54029784830588234},{"$f":"IF('Data entry needs'!$AB$103=1,SUM(I30:I34)*(H35/(1-H35)),0)","v":0},{"$f":"IF('Data entry needs'!$AB$103=1,MATERIALS_ALL!$R$10,0)","v":0.88177164479819903},{"$f":"IF('Data entry needs'!$AB$103=1,SUM(K30:K34)*(H49/F49/(1-J35)),0)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title128","v":"Other accessories"},"%",null,{"$f":"(MATERIALS_ALL!$F$39+MATERIALS_ALL!$F$40)","v":0.16864999999999999},{"$f":"IF('Data entry needs'!$AB$104=1,(SUM(G30:G33)+G35)*(F36/(1-F36)),(SUM(G30:G33)+SUM(G37:G48))*(F36/(1-F36)))","v":0},{"$f":"MATERIALS_ALL!$F$66+MATERIALS_ALL!$F$67","v":0.19},{"$f":"IF('Data entry needs'!$AB$104=1,(SUM(I30:I33)+I35)*(H36/(1-H36)),(SUM(I30:I33)+SUM(I37:I48))*(H36/(1-H36)))","v":0},{"$f":"MATERIALS_ALL!$F$96+MATERIALS_ALL!$F$97","v":5.2129999999999996E-2},{"$f":"IF('Data entry needs'!$AB$103=1,(SUM(K30:K34)+K35)*(J36/(1-J36)),(SUM(K30:K34)+SUM(K37:K48))*(J36/(1-J36)))","v":{"$error":"#DIV/0!"}}]
[null,null,"Paint","l",{"$f":"+MATERIALS_ALL!$M$15","v":0},{"$f":"MATERIALS_ALL!$F$38","v":0.35099999999999998},{"$f":"F37*E37","v":0},{"$f":"MATERIALS_ALL!$F$65","v":1.145},{"$f":"H37*E37","v":0}]
[null,null,"Net cyclone 4'' feet","roll",{"$f":"+MATERIALS_ALL!$M$16","v":0},null,{"$f":"F38*E38","v":0},null,{"$f":"H38*E38","v":0},{"$f":"MATERIALS_ALL!$F$94","v":0},{"$f":"J38*E38","v":0}]
[null,null,"Zinc sheets","kg",{"$f":"+MATERIALS_ALL!$M$17","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$F$95","v":0},0]
[null,null,"Plastic valve 1/2''","pc",{"$f":"+MATERIALS_ALL!$M$18","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$F$91","v":4},0]
[null,null,"Plastic hub 1/2''","pc",{"$f":"+MATERIALS_ALL!$M$19","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$F$92","v":2},0]
[null,null,"Pneumatic league","pc",{"$f":"+MATERIALS_ALL!$M$20","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$F$93","v":60},0]
[null,null,"Gas stove","pc",{"$f":"+MATERIALS_ALL!$M$21","v":0},1,0,1,0,1,0]
[null,null,"Gas light","pc",{"$f":"+MATERIALS_ALL!$M$22","v":0},1,0,1,0,1,0]
[null,null,"Main valve","pc",{"$f":"+MATERIALS_ALL!$M$23","v":0},1,0,1,0,1,0]
[null,null,"H2S filter","set",{"$f":"+MATERIALS_ALL!$M$24","v":0},1,0,1,0,1,0]
[null,null,"Pressure manometer","pc",{"$f":"+MATERIALS_ALL!$M$25","v":0},1,0,1,0,1,0]
[null,null,"Mixing decive","pc",{"$f":"+MATERIALS_ALL!$M$26","v":0},1,{"$f":"F48*E48","v":0},1,{"$f":"H48*E48","v":0},1,0]
[null,null,{"$f":"title129","v":"Total construction material"},null,"USD",{"$f":"IF('Data entry needs'!$AB$103=1,SUM(G30:G48),SUM(G30:G34,G36:G48))","v":0},null,{"$f":"IF('Data entry needs'!$AB$103=1,SUM(I30:I48),SUM(I30:I34,I36:I48))","v":0},null,{"$f":"IF('Data entry needs'!$AB$103=1,SUM(K30:K48),SUM(K30:K34,K36:K48))","v":{"$error":"#DIV/0!"}}]
[null,null,"Total investment cost",null,"USD",{"$f":"+(F49+F27)","v":0},null,{"$f":"+(H49+H27)","v":0},null,{"$f":"+(J49+J27)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"title157","v":"Total Depreciation"},{"$f":"+F50/MATERIALS_ALL!$D$4","v":0},{"$f":"title157","v":"Total Depreciation"},{"$f":"+H50/MATERIALS_ALL!$D$5","v":0},{"$f":"title157","v":"Total Depreciation"},{"$f":"+J50/MATERIALS_ALL!$D$6","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title155","v":"Total maintenance cost"},null,{"$f":"+'Data entry needs'!$D$63","v":0},null,{"$f":"+G51*$E$52","v":0},null,{"$f":"+I51*$E$52","v":0},null,{"$f":"+K51*$E$52","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title156","v":"Subtotal fixed costs"},null,{"$f":"title42","v":"USD/year"},null,{"$f":"SUM(G51:G52)","v":0},null,{"$f":"SUM(I51:I52)","v":0},null,{"$f":"SUM(K51:K52)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title82","v":"Other costs"},null,null,null,"Total",null,{"$f":"title158","v":"Depreciation"},null,{"$f":"title158","v":"Depreciation"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title141","v":"Loan interest"},null,null,null,{"$f":"-FA_FIXED_SIZE1!$K$30","v":0},null,{"$f":"-FA_FLOATING_SIZE1!$K$30","v":0},null,{"$f":"-FA_TUBULAR_SIZE1!$K$30","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title156","v":"Subtotal fixed costs"},null,{"$f":"title42","v":"USD/year"},null,{"$f":"SUM(G55:G57)","v":0},null,{"$f":"SUM(I55:I57)","v":0},null,{"$f":"SUM(K55:K57)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title159","v":"Total costs"},null,null,{"$f":"title59","v":"Fixed dome"},null,{"$f":"title60","v":"Floating drum"},null,{"$f":"title146","v":"Tubular"}]
[null,null,"Investment",null,null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title160","v":"Total operating costs"},null,null,{"$f":"+G21","v":0},{"$f":"+F62/$G$65","v":{"$error":"#DIV/0!"}},{"$f":"+I21","v":0},{"$f":"+H62/$I$65","v":{"$error":"#DIV/0!"}},{"$f":"+K21","v":0},{"$f":"+J62/$K$65","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title161","v":"Total fixed costs"},null,null,{"$f":"+G53","v":0},{"$f":"+F63/$G$65","v":{"$error":"#DIV/0!"}},{"$f":"+I53","v":0},{"$f":"+H63/$I$65","v":{"$error":"#DIV/0!"}},{"$f":"+K53","v":{"$error":"#DIV/0!"}},{"$f":"+J63/$K$65","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title162","v":"Total other costs"},null,null,{"$f":"+G58","v":0},{"$f":"+F64/$G$65","v":{"$error":"#DIV/0!"}},{"$f":"+I58","v":0},{"$f":"+H64/$I$65","v":{"$error":"#DIV/0!"}},{"$f":"+K58","v":{"$error":"#DIV/0!"}},{"$f":"+J64/$K$65","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title163","v":"Total production costs"},null,null,null,{"$f":"+F62+F63+F64","v":0},null,{"$f":"I21+I53+I57","v":0},null,{"$f":"K21+K53+K57","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title132","v":"Total Production Cost"}]
[]
[null,null,null,null,null,{"$f":"title145","v":"Biodigester Options"}]
[null,null,null,null,null,{"$f":"title59","v":"Fixed dome"},null,{"$f":"title60","v":"Floating drum"},null,{"$f":"title146","v":"Tubular"}]
[null,null,{"$f":"title133","v":"Unit cost of biogas (USD/m3)"},null,null,null,{"$f":"G65/G8","v":{"$error":"#DIV/0!"}},null,{"$f":"I65/G8","v":{"$error":"#DIV/0!"}},null,{"$f":"K65/G8","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title134","v":"Average loan interest without policy"},{"$f":"title69","v":"Unit"},{"$f":"title116","v":"Loan ratio (%)"},{"$f":"title147","v":"Total investment"},{"$f":"title135","v":"Loan amount"},{"$f":"title147","v":"Total investment"},{"$f":"title135","v":"Loan amount"},{"$f":"title147","v":"Total investment"},{"$f":"title135","v":"Loan amount"}]
[null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,{"$f":"title135","v":"Loan amount"},"USD",{"$f":"+'Data entry needs'!$H$86","v":0},{"$f":"+$F$50","v":0},{"$f":"$E$75*F75","v":0},{"$f":"+$H$50","v":0},{"$f":"$E$75*H75","v":0},{"$f":"+$J$50","v":{"$error":"#DIV/0!"}},{"$f":"$E$75*J75","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title136","v":"Loan interest rate"},"%",null,null,{"$f":"+'Data entry needs'!$H$83","v":0},null,{"$f":"+G76","v":0},null,{"$f":"+I76","v":0}]
[null,null,{"$f":"title137","v":"Loan payment"},{"$f":"title143","v":"USD/month"},null,null,{"$f":"PMT(G76/12,G79*12,G75,0)","v":{"$error":"#NUM!"}},null,{"$f":"PMT(I76/12,I79*12,I75,0)","v":{"$error":"#NUM!"}},null,{"$f":"PMT(K76/12,K79*12,K75,0)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title138","v":"Annual loan payment"},{"$f":"title42","v":"USD/year"},null,null,{"$f":"G77*12","v":{"$error":"#NUM!"}},null,{"$f":"I77*12","v":{"$error":"#NUM!"}},null,{"$f":"K77*12","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title139","v":"Loan terms"},{"$f":"title144","v":" year"},null,null,{"$f":"+'Data entry needs'!$H$84","v":0},null,{"$f":"+G79","v":0},null,{"$f":"+G79","v":0}]
[null,null,{"$f":"title140","v":"Total loan payment"},"USD",null,null,{"$f":"G78*G79","v":{"$error":"#NUM!"}},null,{"$f":"I78*I79","v":{"$error":"#NUM!"}},null,{"$f":"K78*K79","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title141","v":"Loan interest"},"USD",null,null,{"$f":"G80+G75","v":{"$error":"#NUM!"}},null,{"$f":"I80+I75","v":{"$error":"#NUM!"}},null,{"$f":"K80+K75","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title142","v":"Average loan interest"},{"$f":"title42","v":"USD/year"},null,null,{"$f":"+G81/20","v":{"$error":"#NUM!"}},null,{"$f":"+I81/20","v":{"$error":"#NUM!"}},null,{"$f":"+K81/10","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA_FIXED_SIZE1","index":12,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[33,24,35,29],[1,1,1,22]]}
[]
[null,{"$f":"title167","v":"FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A FIXED DOME BIODIGESTOR"}]
[]
[]
[null,{"$f":"title168","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title169","v":"Lifetime of the reactor"},20]
[]
[null,null,{"$f":"title174","v":"Appraisal"},{"$f":"title175","v":"Project lifetime"},{"$f":"title176","v":" per year"}]
[null,{"$f":"title170","v":"Direct capital cost (USD)"}]
[null,{"$f":"title171","v":"Reactor construction "},{"$f":"+COST_SIZE1!$F$50","v":0},{"$f":"+MATERIALS_ALL!$D$4","v":20},{"$f":"C10/D10","v":0}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"SUM(C10:C10)","v":0}]
[null,{"$f":"title173","v":"Total savings on energy \"revenue\""},null,{"$f":"SUM(D33:W33)","v":{"$error":"#DIV/0!"}},{"$f":"D12/C6","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title177","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title178","v":"Sub-total operating cost (USD)"},{"$f":"C17+C18","v":0},{"$f":"D17+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title179","v":"Biomass cost (USD/year)"},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0},{"$f":"COST_SIZE1!$G$19","v":0}]
[null,{"$f":"title180","v":"Water cost (USD/year)"},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0},{"$f":"COST_SIZE1!$G$20","v":0}]
[null,{"$f":"title181","v":"Sub-total maintenance cost"},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0},{"$f":"COST_SIZE1!$G$52","v":0}]
[null,{"$f":"title182","v":"Sub-total of annual investment cost"},{"$f":"E10","v":0},{"$f":"C20","v":0},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title183","v":"Total annual production cost (USD)"},{"$f":"C20+C16+C19","v":0},{"$f":"D20+D16+D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title184","v":"Financial without policy"},{"$f":"title174","v":"Appraisal"}]
[null,{"$f":"title135","v":"Loan amount"},{"$f":"C11*'Data entry needs'!$H$86","v":0}]
[null,{"$f":"title113","v":"Loan interest rate (%)"},{"$f":"'Data entry needs'!H83","v":0}]
[null,{"$f":"title114","v":"Loan term (years)"},{"$f":"'Data entry needs'!H84","v":0}]
[null,{"$f":"title185","v":"Loan payment (USD/month)"},{"$f":"PMT(C25/12,C26*12,C24)","v":{"$error":"#NUM!"}}]
[null,{"$f":"title186","v":"Loan payment (USD/year)"},null,{"$f":"IF(D14<=$C$26,$C$27*12,0)","v":0},{"$f":"IF(E14<=$C$26,$C$27*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title187","v":"Total loan payment (USD)"},{"$f":"+SUM(D28:W28)","v":0}]
[null,{"$f":"title188","v":"Loan interest payment (USD)"},null,{"$f":"+C29+C24","v":0},{"$f":"title189","v":"Average loan interest payment for project lifetime"},null,null,null,null,null,{"$f":"+D30/C6","v":0},{"$f":"title42","v":"USD/year"}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title190","v":"Total revenue (USD)"},0,{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"-ABS(C11-C24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"title198","v":"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business."}]
[null,{"$f":"title191","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D16-D19","v":0},{"$f":"-E16-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Loan payment (USD)"},0,{"$f":"+D28","v":0},{"$f":"+E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title193","v":"Cash flow (USD per year)"},{"$f":"SUM(C33:C36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title194","v":"Financial analysis without policy"}]
[null,{"$f":"title195","v":"Net present value"},{"$f":"NPV('Data entry needs'!H85,D37:W37)+C37","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title196","v":"Internal rate of return (IRR)"},{"$f":"IF(C39<0,title197,IRR(C37:W37,'Data entry needs'!H85))","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA_FLOATING_SIZE1","index":13,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,1,1,22],[33,24,35,29]]}
[]
[null,{"$f":"title199","v":"FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A FLOATING DRUM BIODIGESTOR"}]
[]
[]
[null,{"$f":"title168","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title169","v":"Lifetime of the reactor"},20]
[]
[null,null,{"$f":"title174","v":"Appraisal"},{"$f":"title175","v":"Project lifetime"},{"$f":"title176","v":" per year"}]
[null,{"$f":"title170","v":"Direct capital cost (USD)"}]
[null,{"$f":"title171","v":"Reactor construction "},{"$f":"+COST_SIZE1!$H$50","v":0},{"$f":"+MATERIALS_ALL!$D$5","v":20},{"$f":"C10/D10","v":0}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"SUM(C10:C10)","v":0}]
[null,{"$f":"title173","v":"Total savings on energy \"revenue\""},null,{"$f":"SUM(D33:W33)","v":{"$error":"#DIV/0!"}},{"$f":"D12/C6","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title177","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title178","v":"Sub-total operating cost (USD)"},{"$f":"C17+C18","v":0},{"$f":"D17+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title179","v":"Biomass cost (USD/year)"},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0},{"$f":"COST_SIZE1!$I$19","v":0}]
[null,{"$f":"title180","v":"Water cost (USD/year)"},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0},{"$f":"COST_SIZE1!$I$20","v":0}]
[null,{"$f":"title181","v":"Sub-total maintenance cost"},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0},{"$f":"COST_SIZE1!$I$52","v":0}]
[null,{"$f":"title182","v":"Sub-total of annual investment cost"},{"$f":"E10","v":0},{"$f":"C20","v":0},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title183","v":"Total annual production cost (USD)"},{"$f":"C20+C16+C19","v":0},{"$f":"D20+D16+D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title184","v":"Financial without policy"},{"$f":"title174","v":"Appraisal"}]
[null,{"$f":"title135","v":"Loan amount"},{"$f":"C11*'Data entry needs'!$H$86","v":0}]
[null,{"$f":"title113","v":"Loan interest rate (%)"},{"$f":"'Data entry needs'!H83","v":0}]
[null,{"$f":"title114","v":"Loan term (years)"},{"$f":"'Data entry needs'!H84","v":0}]
[null,{"$f":"title185","v":"Loan payment (USD/month)"},{"$f":"PMT(C25/12,C26*12,C24)","v":{"$error":"#NUM!"}}]
[null,{"$f":"title186","v":"Loan payment (USD/year)"},null,{"$f":"IF(D14<=$C$26,$C$27*12,0)","v":0},{"$f":"IF(E14<=$C$26,$C$27*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title187","v":"Total loan payment (USD)"},{"$f":"+SUM(D28:W28)","v":0}]
[null,{"$f":"title188","v":"Loan interest payment (USD)"},null,{"$f":"+C29+C24","v":0},{"$f":"title189","v":"Average loan interest payment for project lifetime"},null,null,null,null,null,{"$f":"+D30/C6","v":0},{"$f":"title42","v":"USD/year"}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title190","v":"Total revenue (USD)"},0,{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"-ABS(C11-C24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"title198","v":"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business."}]
[null,{"$f":"title191","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D16-D19","v":0},{"$f":"-E16-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Loan payment (USD)"},0,{"$f":"+D28","v":0},{"$f":"+E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title193","v":"Cash flow (USD per year)"},{"$f":"SUM(C33:C36)","v":0},{"$f":"SUM(D33:D36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E33:E36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F33:F36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title194","v":"Financial analysis without policy"}]
[null,{"$f":"title195","v":"Net present value"},{"$f":"NPV('Data entry needs'!H85,D37:W37)+C37","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title196","v":"Internal rate of return (IRR)"},{"$f":"IF(C39<0,title197,IRR(C37:W37,'Data entry needs'!H85))","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA_TUBULAR_SIZE1","index":14,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,1,1,22],[33,24,35,29]]}
[]
[null,{"$f":"title200","v":" FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A TUBULAR BIODIGESTOR"}]
[]
[]
[null,{"$f":"title168","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title169","v":"Lifetime of the reactor"},10]
[]
[null,null,{"$f":"title174","v":"Appraisal"},{"$f":"title175","v":"Project lifetime"},{"$f":"title176","v":" per year"}]
[null,{"$f":"title170","v":"Direct capital cost (USD)"}]
[null,{"$f":"title171","v":"Reactor construction "},{"$f":"+COST_SIZE1!$J$50","v":{"$error":"#DIV/0!"}},{"$f":"+MATERIALS_ALL!$D$6","v":10},{"$f":"C10/D10","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"SUM(C10:C10)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title173","v":"Total savings on energy \"revenue\""},null,{"$f":"SUM(D33:W33)","v":{"$error":"#DIV/0!"}},{"$f":"D12/C6","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title177","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title178","v":"Sub-total operating cost (USD)"},{"$f":"C17+C18","v":0},{"$f":"D17+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title179","v":"Biomass cost (USD/year)"},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0},{"$f":"COST_SIZE1!$K$19","v":0}]
[null,{"$f":"title180","v":"Water cost (USD/year)"},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0},{"$f":"COST_SIZE1!$K$20","v":0}]
[null,{"$f":"title181","v":"Sub-total maintenance cost"},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE1!$K$52","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title182","v":"Sub-total of annual investment cost"},{"$f":"E10","v":{"$error":"#DIV/0!"}},{"$f":"C20","v":{"$error":"#DIV/0!"}},{"$f":"D20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title183","v":"Total annual production cost (USD)"},{"$f":"C20+C16+C19","v":{"$error":"#DIV/0!"}},{"$f":"D20+D16+D19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title184","v":"Financial without policy"},{"$f":"title174","v":"Appraisal"}]
[null,{"$f":"title135","v":"Loan amount"},{"$f":"C11*'Data entry needs'!$H$86","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$f":"+C24","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title113","v":"Loan interest rate (%)"},{"$f":"'Data entry needs'!$H$83","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Data entry needs'!$H$83","v":0}]
[null,{"$f":"title114","v":"Loan term (years)"},{"$f":"'Data entry needs'!H84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+C26","v":0}]
[null,{"$f":"title185","v":"Loan payment (USD/month)"},{"$f":"PMT(C25/12,C26*12,C24)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$f":"PMT(M25/12,M26*12,M24)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title186","v":"Loan payment (USD/year)"},null,{"$f":"IF(D14<=$C$26,$C$27*12,0)","v":0},{"$f":"IF(E14<=$C$26,$C$27*12,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(M14<=$C$26,$C$27*12+$M$27*12,0)","v":0},{"$f":"IF(N14<=$C$26,$C$27*12+$M$27*12,0)","v":0},{"$f":"IF(O14<=$C$26,$C$27*12+$M$27*12,0)","v":0},{"$f":"IF(P14<=$C$26,$C$27*12+$M$27*12,0)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"title187","v":"Total loan payment (USD)"},{"$f":"+SUM(D28:W28)","v":0}]
[null,{"$f":"title188","v":"Loan interest payment (USD)"},null,{"$f":"+C29+C24","v":{"$error":"#DIV/0!"}},{"$f":"title189","v":"Average loan interest payment for project lifetime"},null,null,null,null,null,{"$f":"+D30/C6","v":{"$error":"#DIV/0!"}},{"$f":"title42","v":"USD/year"}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title190","v":"Total revenue (USD)"},0,{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$187","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"-ABS(C11-C24)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"title198","v":"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business."}]
[null,{"$f":"title191","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D16-D19","v":{"$error":"#DIV/0!"}},{"$f":"-E16-E19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title192","v":"Loan payment (USD)"},0,{"$f":"+D28","v":0},{"$f":"+E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title193","v":"Cash flow (USD per year)"},{"$f":"SUM(C33:C36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D33:D36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E33:E36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F33:F36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title194","v":"Financial analysis without policy"}]
[null,{"$f":"title195","v":"Net present value"},{"$f":"NPV('Data entry needs'!H85,D37:M37)+C37","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title196","v":"Internal rate of return (IRR)"},{"$f":"IF(C39<0, title197, IRR(C37:M37,'Data entry needs'!H85))","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST_SIZE2","index":15,"n_rows":82,"n_cols":11,"rows_kept":82,"cut":false,"hidden":false,"merged":[[2,2,2,10],[5,3,5,5],[12,5,12,10],[13,5,13,6],[13,7,13,8],[13,9,13,10],[16,2,17,2],[16,3,17,3],[22,2,23,2],[22,3,23,3],[27,2,28,2],[27,3,28,3],[68,5,68,10],[54,2,55,2],[54,3,55,3],[59,2,60,2],[59,3,60,3],[59,4,60,4],[59,5,59,6],[59,7,59,8],[59,9,59,10],[60,5,60,6],[60,7,60,8],[60,9,60,10],[69,5,69,6],[69,7,69,8],[69,9,69,10],[72,2,73,2],[72,3,73,3],[72,4,73,4]]}
[]
[]
[null,null,{"$f":"title119&'Data entry needs'!$E$15","v":"PROCESSING COSTS FOR BIOGAS PRODUCTION SIZE 2"}]
[]
[]
[null,null,{"$f":"title33","v":"Use white cells to input data"},{"$f":"title34","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title120","v":"Biogas production (m3/day)"},{"$f":"'Model Calculations_ALL'!E32","v":{"$error":"#DIV/0!"}},{"$f":"title121","v":"Biogas production (m3/year)"},null,{"$f":"D8*365","v":{"$error":"#DIV/0!"}},{"$f":"title122","v":"Recommended size of biodigestor (m3)"},null,null,{"$f":"IF('Model Calculations_ALL'!$E$29<1,ROUNDUP('Model Calculations_ALL'!$E$29,2),ROUNDUP('Model Calculations_ALL'!$E$29,0))","v":0}]
[]
[]
[null,null,"Materials Cost Details"]
[]
[null,null,null,null,null,{"$f":"title145","v":"Biodigester Options"}]
[null,null,null,null,null,{"$f":"title59","v":"Fixed dome"},null,{"$f":"title60","v":"Floating drum"},null,{"$f":"title146","v":"Tubular"}]
[]
[]
[null,null,{"$f":"title148","v":"Operating costs"},{"$f":"title69","v":"Unit"},{"$f":"title110","v":"Unit Price"},{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title37&\")\"","v":"(USD/unit)"},{"$f":"\"(\"&title40&\")\"","v":"(unit/year)"},{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title40&\")\"","v":"(unit/year)"},{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title40&\")\"","v":"(unit/year)"},{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title67","v":"Feedstock"},"t",{"$f":"'Data entry needs'!$D$38","v":0},{"$f":"(('Model Calculations_ALL'!$E$25)/1000)*365","v":0},{"$f":"E19*F19","v":0},{"$f":"+F19","v":0},{"$f":"E19*H19","v":0},{"$f":"+H19","v":0},{"$f":"J19*E19","v":0}]
[null,null,{"$f":"title149","v":"Water/urine"},"m3",{"$f":"'Data entry needs'!$G$38","v":0},{"$f":"(('Model Calculations_ALL'!$E$26)/1000)*365","v":0},{"$f":"E20*F20","v":0},{"$f":"+F20","v":0},{"$f":"E20*H20","v":0},{"$f":"+H20","v":0},{"$f":"J20*E20","v":0}]
[null,null,{"$f":"title150","v":"Subtotal"},null,{"$f":"title42","v":"USD/year"},null,{"$f":"SUM(G19:G20)","v":0},null,{"$f":"SUM(I19:I20)","v":0},null,{"$f":"SUM(K19:K20)","v":0}]
[]
[null,null,{"$f":"title151","v":"Labour for installation and construction"},{"$f":"title69","v":"Unit"},{"$f":"title110","v":"Unit Price"},{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title86&\")\"","v":"(USD/person-hour)"},{"$f":"\"(\"&title154&\")\"","v":"(person-day)"},"(USD)",{"$f":"\"(\"&title154&\")\"","v":"(person-day)"},"(USD)",{"$f":"\"(\"&title154&\")\"","v":"(person-day)"},"(USD)"]
[null,null,{"$f":"title87","v":"Unskilled worker"},{"$f":"title154","v":"person-day"},{"$f":"'Data entry needs'!G65","v":0},{"$f":"MATERIALS_ALL!$G$28+MATERIALS_ALL!$G$30","v":14.298999999999999},{"$f":"E25*F25*8","v":0},{"$f":"MATERIALS_ALL!$G$56+MATERIALS_ALL!$G$58","v":12.809999999999999},{"$f":"E25*H25*8","v":0},{"$f":"MATERIALS_ALL!$G$85+MATERIALS_ALL!$G$87","v":3},{"$f":"E25*J25*8","v":0}]
[null,null,{"$f":"title152","v":"Skilled worker"},{"$f":"title154","v":"person-day"},{"$f":"'Data entry needs'!D65","v":0},{"$f":"MATERIALS_ALL!$G$29","v":4.819},{"$f":"E26*F26*8","v":0},{"$f":"MATERIALS_ALL!$G$58","v":4.8099999999999996},{"$f":"H26*E26*8","v":0},{"$f":"MATERIALS_ALL!$G$86","v":2},{"$f":"J26*E26*8","v":0}]
[null,null,{"$f":"title153","v":"Total labour for installation"},null,"USD",{"$f":"SUM(G25:G26)","v":0},null,{"$f":"SUM(I25:I26)","v":0},null,{"$f":"SUM(K25:K26)","v":0}]
[null,null,{"$f":"title124","v":"Construction materials"},{"$f":"title69","v":"Unit"},{"$f":"title110","v":"Unit Price"},{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title37&\")\"","v":"(USD/unit)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},"(USD)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},"(USD)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},"(USD)"]
[null,null,{"$f":"title75","v":"Bricks "},"pc",{"$f":"+MATERIALS_ALL!$M$10","v":0},{"$f":"MATERIALS_ALL!$G$34","v":706.8},{"$f":"F30*E30","v":0},{"$f":"MATERIALS_ALL!$G$61","v":1413.6},{"$f":"H30*E30","v":0}]
[null,null,{"$f":"title125","v":"Cement 50 kg bag"},{"$f":"LOWER(title79)","v":"bag"},{"$f":"+MATERIALS_ALL!$M$11","v":0},{"$f":"MATERIALS_ALL!$G$35","v":7.2240000000000002},{"$f":"F31*E31","v":0},{"$f":"MATERIALS_ALL!$G$62","v":6.5015999999999998},{"$f":"H31*E31","v":0}]
[null,null,{"$f":"title80","v":"Sand"},"m3",{"$f":"+MATERIALS_ALL!$M$12","v":0},{"$f":"MATERIALS_ALL!$G$36","v":1.6519999999999999},{"$f":"F32*E32","v":0},{"$f":"MATERIALS_ALL!$G$63","v":0.60799999999999998},{"$f":"H32*E32","v":0}]
[null,null,{"$f":"title81","v":"Gravel"},"m3",{"$f":"+MATERIALS_ALL!$M$13","v":0},{"$f":"MATERIALS_ALL!$G$37","v":0.86399999999999999},{"$f":"F33*E33","v":0},{"$f":"MATERIALS_ALL!$G$64","v":0.35},{"$f":"H33*E33","v":0}]
[null,null,{"$f":"title126","v":"Tubular bag (0,2 mm thick)"},{"$f":"title131","v":"metre"},{"$f":"+MATERIALS_ALL!$M$14","v":0},null,null,null,null,{"$f":"MATERIALS_ALL!$G$90","v":12.06},{"$f":"J34*E34","v":0}]
[null,null,{"$f":"title127","v":"Other Materials"},"%",null,{"$f":"IF('Data entry needs'!$AB$103=1,MATERIALS_ALL!$P$10,0)","v":0.46571881700060663},{"$f":"IF('Data entry needs'!$AB$103=1,SUM(G30:G34)*(F35/(1-F35)),0)","v":0},{"$f":"IF('Data entry needs'!$AB$103=1,MATERIALS_ALL!$Q$10,0)","v":0.54029784830588234},{"$f":"IF('Data entry needs'!$AB$103=1,SUM(I30:I34)*(H35/(1-H35)),0)","v":0},{"$f":"IF('Data entry needs'!$AB$103=1,MATERIALS_ALL!$R$10,0)","v":0.88177164479819903},{"$f":"IF('Data entry needs'!$AB$103=1,SUM(K30:K34)*(H49/F49/(1-J35)),0)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title128","v":"Other accessories"},"%",null,{"$f":"(MATERIALS_ALL!$G$39+MATERIALS_ALL!$G$40)","v":0.16864999999999999},{"$f":"IF('Data entry needs'!$AB$104=1,(SUM(G30:G33)+G35)*(F36/(1-F36)),(SUM(G30:G33)+SUM(G37:G48))*(F36/(1-F36)))","v":0},{"$f":"MATERIALS_ALL!$G$66+MATERIALS_ALL!$G$67","v":0.19},{"$f":"IF('Data entry needs'!$AB$104=1,(SUM(I30:I33)+I35)*(H36/(1-H36)),(SUM(I30:I33)+SUM(I37:I48))*(H36/(1-H36)))","v":0},{"$f":"MATERIALS_ALL!$G$96+MATERIALS_ALL!$G$97","v":5.2129999999999996E-2},{"$f":"IF('Data entry needs'!$AB$103=1,(SUM(K30:K33)+K35)*(J36/(1-J36)),(SUM(K30:K33)+SUM(K37:K48))*(J36/(1-J36)))","v":{"$error":"#DIV/0!"}}]
[null,null,"Paint","l",{"$f":"+MATERIALS_ALL!$M$15","v":0},{"$f":"MATERIALS_ALL!$G$38","v":0.35099999999999998},{"$f":"F37*E37","v":0},{"$f":"MATERIALS_ALL!$G$65","v":1.145},{"$f":"H37*E37","v":0}]
[null,null,"Net cyclone 4'' feet","roll",{"$f":"+MATERIALS_ALL!$M$16","v":0},null,{"$f":"F38*E38","v":0},null,{"$f":"H38*E38","v":0},{"$f":"MATERIALS_ALL!$G$94","v":0},{"$f":"J38*E38","v":0}]
[null,null,"Zinc sheets","kg",{"$f":"+MATERIALS_ALL!$M$17","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$G$95","v":0},0]
[null,null,"Plastic valve 1/2''","pc",{"$f":"+MATERIALS_ALL!$M$18","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$G$91","v":4},0]
[null,null,"Plastic hub 1/2''","pc",{"$f":"+MATERIALS_ALL!$M$19","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$G$92","v":2},0]
[null,null,"Pneumatic league","pc",{"$f":"+MATERIALS_ALL!$M$20","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$G$93","v":60},0]
[null,null,"Gas stove","pc",{"$f":"+MATERIALS_ALL!$M$21","v":0},1,0,1,0,1,0]
[null,null,"Gas light","pc",{"$f":"+MATERIALS_ALL!$M$22","v":0},1,0,1,0,1,0]
[null,null,"Main valve","pc",{"$f":"+MATERIALS_ALL!$M$23","v":0},1,0,1,0,1,0]
[null,null,"H2S filter","set",{"$f":"+MATERIALS_ALL!$M$24","v":0},1,0,1,0,1,0]
[null,null,"Pressure manometer","pc",{"$f":"+MATERIALS_ALL!$M$25","v":0},1,0,1,0,1,0]
[null,null,"Mixing decive","pc",{"$f":"+MATERIALS_ALL!$M$26","v":0},1,{"$f":"F48*E48","v":0},1,{"$f":"H48*E48","v":0},1,0]
[null,null,{"$f":"title129","v":"Total construction material"},null,"USD",{"$f":"IF('Data entry needs'!$AB$103=1,SUM(G30:G48),SUM(G30:G34,G36:G48))","v":0},null,{"$f":"IF('Data entry needs'!$AB$103=1,SUM(I30:I48),SUM(I30:I34,I36:I48))","v":0},null,{"$f":"IF('Data entry needs'!$AB$103=1,SUM(K30:K48),SUM(K30:K34,K36:K48))","v":{"$error":"#DIV/0!"}}]
[null,null,"Total investment cost",null,"USD",{"$f":"+(F49+F27)","v":0},null,{"$f":"+(H49+H27)","v":0},null,{"$f":"+(J49+J27)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"title157","v":"Total Depreciation"},{"$f":"+F50/MATERIALS_ALL!$D$4","v":0},{"$f":"title157","v":"Total Depreciation"},{"$f":"+H50/MATERIALS_ALL!$D$5","v":0},{"$f":"title157","v":"Total Depreciation"},{"$f":"+J50/MATERIALS_ALL!$D$6","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title155","v":"Total maintenance cost"},null,{"$f":"+'Data entry needs'!$D$63","v":0},null,{"$f":"+G51*$E$52","v":0},null,{"$f":"+I51*$E$52","v":0},null,{"$f":"+K51*$E$52","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title156","v":"Subtotal fixed costs"},null,{"$f":"title42","v":"USD/year"},null,{"$f":"SUM(G51:G52)","v":0},null,{"$f":"SUM(I51:I52)","v":0},null,{"$f":"SUM(K51:K52)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title82","v":"Other costs"},null,null,null,"Total",null,{"$f":"title158","v":"Depreciation"},null,{"$f":"title158","v":"Depreciation"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title141","v":"Loan interest"},null,null,null,{"$f":"-FA_FIXED_SIZE2!$K$30","v":0},null,{"$f":"-FA_FLOATING_SIZE2!$K$30","v":0},null,{"$f":"-FA_TUBULAR_SIZE2!$K$30","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title156","v":"Subtotal fixed costs"},null,{"$f":"title42","v":"USD/year"},null,{"$f":"SUM(G55:G57)","v":0},null,{"$f":"SUM(I55:I57)","v":0},null,{"$f":"SUM(K55:K57)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title159","v":"Total costs"},null,null,{"$f":"title59","v":"Fixed dome"},null,{"$f":"title60","v":"Floating drum"},null,{"$f":"title146","v":"Tubular"}]
[null,null,"Investment",null,null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title160","v":"Total operating costs"},null,null,{"$f":"+G21","v":0},{"$f":"+F62/$G$65","v":{"$error":"#DIV/0!"}},{"$f":"+I21","v":0},{"$f":"+H62/$I$65","v":{"$error":"#DIV/0!"}},{"$f":"+K21","v":0},{"$f":"+J62/$K$65","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title161","v":"Total fixed costs"},null,null,{"$f":"+G53","v":0},{"$f":"+F63/$G$65","v":{"$error":"#DIV/0!"}},{"$f":"+I53","v":0},{"$f":"+H63/$I$65","v":{"$error":"#DIV/0!"}},{"$f":"+K53","v":{"$error":"#DIV/0!"}},{"$f":"+J63/$K$65","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title162","v":"Total other costs"},null,null,{"$f":"+G58","v":0},{"$f":"+F64/$G$65","v":{"$error":"#DIV/0!"}},{"$f":"+I58","v":0},{"$f":"+H64/$I$65","v":{"$error":"#DIV/0!"}},{"$f":"+K58","v":{"$error":"#DIV/0!"}},{"$f":"+J64/$K$65","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title163","v":"Total production costs"},null,null,null,{"$f":"+F62+F63+F64","v":0},null,{"$f":"I21+I53+I57","v":0},null,{"$f":"K21+K53+K57","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title132","v":"Total Production Cost"}]
[]
[null,null,null,null,null,{"$f":"title145","v":"Biodigester Options"}]
[null,null,null,null,null,{"$f":"title59","v":"Fixed dome"},null,{"$f":"title60","v":"Floating drum"},null,{"$f":"title146","v":"Tubular"}]
[null,null,{"$f":"title133","v":"Unit cost of biogas (USD/m3)"},null,null,null,{"$f":"G65/G8","v":{"$error":"#DIV/0!"}},null,{"$f":"I65/G8","v":{"$error":"#DIV/0!"}},null,{"$f":"K65/G8","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title134","v":"Average loan interest without policy"},{"$f":"title69","v":"Unit"},{"$f":"title116","v":"Loan ratio (%)"},{"$f":"title147","v":"Total investment"},{"$f":"title135","v":"Loan amount"},{"$f":"title147","v":"Total investment"},{"$f":"title135","v":"Loan amount"},{"$f":"title147","v":"Total investment"},{"$f":"title135","v":"Loan amount"}]
[null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,{"$f":"title135","v":"Loan amount"},"USD",{"$f":"+'Data entry needs'!$H$86","v":0},{"$f":"+$F$50","v":0},{"$f":"$E$75*F75","v":0},{"$f":"+$H$50","v":0},{"$f":"$E$75*H75","v":0},{"$f":"+$J$50","v":{"$error":"#DIV/0!"}},{"$f":"$E$75*J75","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title136","v":"Loan interest rate"},"%",null,null,{"$f":"+'Data entry needs'!$H$83","v":0},null,{"$f":"+G76","v":0},null,{"$f":"+I76","v":0}]
[null,null,{"$f":"title137","v":"Loan payment"},{"$f":"title143","v":"USD/month"},null,null,{"$f":"PMT(G76/12,G79*12,G75,0)","v":{"$error":"#NUM!"}},null,{"$f":"PMT(I76/12,I79*12,I75,0)","v":{"$error":"#NUM!"}},null,{"$f":"PMT(K76/12,K79*12,K75,0)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title138","v":"Annual loan payment"},{"$f":"title42","v":"USD/year"},null,null,{"$f":"G77*12","v":{"$error":"#NUM!"}},null,{"$f":"I77*12","v":{"$error":"#NUM!"}},null,{"$f":"K77*12","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title139","v":"Loan terms"},{"$f":"title144","v":" year"},null,null,{"$f":"+'Data entry needs'!$H$84","v":0},null,{"$f":"+G79","v":0},null,{"$f":"+G79","v":0}]
[null,null,{"$f":"title140","v":"Total loan payment"},"USD",null,null,{"$f":"G78*G79","v":{"$error":"#NUM!"}},null,{"$f":"I78*I79","v":{"$error":"#NUM!"}},null,{"$f":"K78*K79","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title141","v":"Loan interest"},"USD",null,null,{"$f":"G80+G75","v":{"$error":"#NUM!"}},null,{"$f":"I80+I75","v":{"$error":"#NUM!"}},null,{"$f":"K80+K75","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title142","v":"Average loan interest"},{"$f":"title42","v":"USD/year"},null,null,{"$f":"+G81/20","v":{"$error":"#NUM!"}},null,{"$f":"+I81/20","v":{"$error":"#NUM!"}},null,{"$f":"+K81/10","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA_FIXED_SIZE2","index":16,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,1,1,22],[33,24,35,29]]}
[]
[null,{"$f":"title167","v":"FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A FIXED DOME BIODIGESTOR"}]
[]
[]
[null,{"$f":"title168","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title169","v":"Lifetime of the reactor"},20]
[]
[null,null,{"$f":"title174","v":"Appraisal"},{"$f":"title175","v":"Project lifetime"},{"$f":"title176","v":" per year"}]
[null,{"$f":"title170","v":"Direct capital cost (USD)"}]
[null,{"$f":"title171","v":"Reactor construction "},{"$f":"+COST_SIZE2!$F$50","v":0},{"$f":"+MATERIALS_ALL!$D$4","v":20},{"$f":"C10/D10","v":0}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"SUM(C10:C10)","v":0}]
[null,{"$f":"title173","v":"Total savings on energy \"revenue\""},null,{"$f":"SUM(D33:W33)","v":{"$error":"#DIV/0!"}},{"$f":"D12/C6","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title177","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title178","v":"Sub-total operating cost (USD)"},{"$f":"C17+C18","v":0},{"$f":"D17+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title179","v":"Biomass cost (USD/year)"},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0},{"$f":"COST_SIZE2!$G$19","v":0}]
[null,{"$f":"title180","v":"Water cost (USD/year)"},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0},{"$f":"COST_SIZE2!$G$20","v":0}]
[null,{"$f":"title181","v":"Sub-total maintenance cost"},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0},{"$f":"COST_SIZE2!$G$52","v":0}]
[null,{"$f":"title182","v":"Sub-total of annual investment cost"},{"$f":"E10","v":0},{"$f":"C20","v":0},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title183","v":"Total annual production cost (USD)"},{"$f":"C20+C16+C19","v":0},{"$f":"D20+D16+D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title184","v":"Financial without policy"},{"$f":"title174","v":"Appraisal"}]
[null,{"$f":"title135","v":"Loan amount"},{"$f":"C11*'Data entry needs'!$H$86","v":0}]
[null,{"$f":"title113","v":"Loan interest rate (%)"},{"$f":"'Data entry needs'!H83","v":0}]
[null,{"$f":"title114","v":"Loan term (years)"},{"$f":"'Data entry needs'!H84","v":0}]
[null,{"$f":"title185","v":"Loan payment (USD/month)"},{"$f":"PMT(C25/12,C26*12,C24)","v":{"$error":"#NUM!"}}]
[null,{"$f":"title186","v":"Loan payment (USD/year)"},null,{"$f":"IF(D14<=$C$26,$C$27*12,0)","v":0},{"$f":"IF(E14<=$C$26,$C$27*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title187","v":"Total loan payment (USD)"},{"$f":"+SUM(D28:W28)","v":0}]
[null,{"$f":"title188","v":"Loan interest payment (USD)"},null,{"$f":"+C29+C24","v":0},{"$f":"title189","v":"Average loan interest payment for project lifetime"},null,null,null,null,null,{"$f":"+D30/C6","v":0},{"$f":"title42","v":"USD/year"}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title190","v":"Total revenue (USD)"},0,{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"-ABS(C11-C24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"title198","v":"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business."}]
[null,{"$f":"title191","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D16-D19","v":0},{"$f":"-E16-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Loan payment (USD)"},0,{"$f":"+D28","v":0},{"$f":"+E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title193","v":"Cash flow (USD per year)"},{"$f":"SUM(C33:C36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title194","v":"Financial analysis without policy"}]
[null,{"$f":"title195","v":"Net present value"},{"$f":"NPV('Data entry needs'!H85,D37:W37)+C37","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title196","v":"Internal rate of return (IRR)"},{"$f":"IF(C39<0, title197, IRR(C37:W37,'Data entry needs'!H85))","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA_FLOATING_SIZE2","index":17,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,1,1,22],[33,24,35,29]]}
[]
[null,{"$f":"title199","v":"FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A FLOATING DRUM BIODIGESTOR"}]
[]
[]
[null,{"$f":"title168","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title169","v":"Lifetime of the reactor"},20]
[]
[null,null,{"$f":"title174","v":"Appraisal"},{"$f":"title175","v":"Project lifetime"},{"$f":"title176","v":" per year"}]
[null,{"$f":"title170","v":"Direct capital cost (USD)"}]
[null,{"$f":"title171","v":"Reactor construction "},{"$f":"+COST_SIZE2!$H$50","v":0},{"$f":"+MATERIALS_ALL!$D$5","v":20},{"$f":"C10/D10","v":0}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"SUM(C10:C10)","v":0}]
[null,{"$f":"title173","v":"Total savings on energy \"revenue\""},null,{"$f":"SUM(D33:W33)","v":{"$error":"#DIV/0!"}},{"$f":"D12/C6","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title177","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title178","v":"Sub-total operating cost (USD)"},{"$f":"C17+C18","v":0},{"$f":"D17+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title179","v":"Biomass cost (USD/year)"},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0},{"$f":"COST_SIZE2!$I$19","v":0}]
[null,{"$f":"title180","v":"Water cost (USD/year)"},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0},{"$f":"COST_SIZE2!$I$20","v":0}]
[null,{"$f":"title181","v":"Sub-total maintenance cost"},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0},{"$f":"COST_SIZE2!$I$52","v":0}]
[null,{"$f":"title182","v":"Sub-total of annual investment cost"},{"$f":"E10","v":0},{"$f":"C20","v":0},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title183","v":"Total annual production cost (USD)"},{"$f":"C20+C16+C19","v":0},{"$f":"D20+D16+D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title184","v":"Financial without policy"},{"$f":"title174","v":"Appraisal"}]
[null,{"$f":"title135","v":"Loan amount"},{"$f":"C11*'Data entry needs'!$H$86","v":0}]
[null,{"$f":"title113","v":"Loan interest rate (%)"},{"$f":"'Data entry needs'!H83","v":0}]
[null,{"$f":"title114","v":"Loan term (years)"},{"$f":"'Data entry needs'!H84","v":0}]
[null,{"$f":"title185","v":"Loan payment (USD/month)"},{"$f":"PMT(C25/12,C26*12,C24)","v":{"$error":"#NUM!"}}]
[null,{"$f":"title186","v":"Loan payment (USD/year)"},null,{"$f":"IF(D14<=$C$26,$C$27*12,0)","v":0},{"$f":"IF(E14<=$C$26,$C$27*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title187","v":"Total loan payment (USD)"},{"$f":"+SUM(D28:W28)","v":0}]
[null,{"$f":"title188","v":"Loan interest payment (USD)"},null,{"$f":"+C29+C24","v":0},{"$f":"title189","v":"Average loan interest payment for project lifetime"},null,null,null,null,null,{"$f":"+D30/C6","v":0},{"$f":"title42","v":"USD/year"}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title190","v":"Total revenue (USD)"},0,{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"-ABS(C11-C24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"title198","v":"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business."}]
[null,{"$f":"title191","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D16-D19","v":0},{"$f":"-E16-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Loan payment (USD)"},0,{"$f":"+D28","v":0},{"$f":"+E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title193","v":"Cash flow (USD per year)"},{"$f":"SUM(C33:C36)","v":0},{"$f":"SUM(D33:D36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E33:E36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F33:F36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title194","v":"Financial analysis without policy"}]
[null,{"$f":"title195","v":"Net present value"},{"$f":"NPV('Data entry needs'!H85,D37:W37)+C37","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title196","v":"Internal rate of return (IRR)"},{"$f":"IF(C39<0, title197, IRR(C37:W37,'Data entry needs'!H85))","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA_TUBULAR_SIZE2","index":18,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,1,1,22],[33,24,35,29]]}
[]
[null,{"$f":"title200","v":" FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A TUBULAR BIODIGESTOR"}]
[]
[]
[null,{"$f":"title168","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title169","v":"Lifetime of the reactor"},10]
[]
[null,null,{"$f":"title174","v":"Appraisal"},{"$f":"title175","v":"Project lifetime"},{"$f":"title176","v":" per year"}]
[null,{"$f":"title170","v":"Direct capital cost (USD)"}]
[null,{"$f":"title171","v":"Reactor construction "},{"$f":"+COST_SIZE2!$J$50","v":{"$error":"#DIV/0!"}},{"$f":"+MATERIALS_ALL!$D$6","v":10},{"$f":"C10/D10","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"SUM(C10:C10)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title173","v":"Total savings on energy \"revenue\""},null,{"$f":"SUM(D33:W33)","v":{"$error":"#DIV/0!"}},{"$f":"D12/C6","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title177","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title178","v":"Sub-total operating cost (USD)"},{"$f":"C17+C18","v":0},{"$f":"D17+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title179","v":"Biomass cost (USD/year)"},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0},{"$f":"COST_SIZE2!$K$19","v":0}]
[null,{"$f":"title180","v":"Water cost (USD/year)"},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0},{"$f":"COST_SIZE2!$K$20","v":0}]
[null,{"$f":"title181","v":"Sub-total maintenance cost"},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE2!$K$52","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title182","v":"Sub-total of annual investment cost"},{"$f":"E10","v":{"$error":"#DIV/0!"}},{"$f":"C20","v":{"$error":"#DIV/0!"}},{"$f":"D20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title183","v":"Total annual production cost (USD)"},{"$f":"C20+C16+C19","v":{"$error":"#DIV/0!"}},{"$f":"D20+D16+D19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title184","v":"Financial without policy"},{"$f":"title174","v":"Appraisal"}]
[null,{"$f":"title135","v":"Loan amount"},{"$f":"C11*'Data entry needs'!$H$86","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$f":"C24","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title113","v":"Loan interest rate (%)"},{"$f":"'Data entry needs'!H83","v":0},null,null,null,null,null,null,null,null,null,{"$f":"C25","v":0}]
[null,{"$f":"title114","v":"Loan term (years)"},{"$f":"'Data entry needs'!H84","v":0},null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"title185","v":"Loan payment (USD/month)"},{"$f":"PMT(C25/12,C26*12,C24)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"title186","v":"Loan payment (USD/year)"},null,{"$f":"IF(D14<=$C$26,$C$27*12,0)","v":0},{"$f":"IF(E14<=$C$26,$C$27*12,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(M14<=$C$26,$C$27*12+$M$27*12,0)","v":0},{"$f":"IF(N14<=$C$26,$C$27*12+$M$27*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"title187","v":"Total loan payment (USD)"},{"$f":"+SUM(D28:W28)","v":0}]
[null,{"$f":"title188","v":"Loan interest payment (USD)"},null,{"$f":"+C29+C24","v":{"$error":"#DIV/0!"}},{"$f":"title189","v":"Average loan interest payment for project lifetime"},null,null,null,null,null,{"$f":"+D30/C6","v":{"$error":"#DIV/0!"}},{"$f":"title42","v":"USD/year"}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title190","v":"Total revenue (USD)"},0,{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$188","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"-ABS(C11-C24)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"title198","v":"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business."}]
[null,{"$f":"title191","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D16-D19","v":{"$error":"#DIV/0!"}},{"$f":"-E16-E19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title192","v":"Loan payment (USD)"},0,{"$f":"+D28","v":0},{"$f":"+E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title193","v":"Cash flow (USD per year)"},{"$f":"SUM(C33:C36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D33:D36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E33:E36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F33:F36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title194","v":"Financial analysis without policy"}]
[null,{"$f":"title195","v":"Net present value"},{"$f":"NPV('Data entry needs'!H85,D37:M37)+C37","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title196","v":"Internal rate of return (IRR)"},{"$f":"IF(C39<0, title197, IRR(C37:M37,'Data entry needs'!H85))","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST_SIZE3","index":19,"n_rows":82,"n_cols":11,"rows_kept":82,"cut":false,"hidden":false,"merged":[[2,2,2,10],[5,3,5,5],[12,5,12,10],[13,5,13,6],[13,7,13,8],[13,9,13,10],[16,2,17,2],[16,3,17,3],[22,2,23,2],[22,3,23,3],[27,2,28,2],[27,3,28,3],[68,5,68,10],[54,2,55,2],[54,3,55,3],[59,2,60,2],[59,3,60,3],[59,4,60,4],[59,5,59,6],[59,7,59,8],[59,9,59,10],[60,5,60,6],[60,7,60,8],[60,9,60,10],[69,5,69,6],[69,7,69,8],[69,9,69,10],[72,2,73,2],[72,3,73,3],[72,4,73,4]]}
[]
[]
[null,null,{"$f":"title119&'Data entry needs'!$F$15","v":"PROCESSING COSTS FOR BIOGAS PRODUCTION SIZE 3"}]
[]
[]
[null,null,{"$f":"title33","v":"Use white cells to input data"},{"$f":"title34","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title120","v":"Biogas production (m3/day)"},{"$f":"'Model Calculations_ALL'!F32","v":{"$error":"#DIV/0!"}},{"$f":"title121","v":"Biogas production (m3/year)"},null,{"$f":"D8*365","v":{"$error":"#DIV/0!"}},{"$f":"title122","v":"Recommended size of biodigestor (m3)"},null,null,{"$f":"IF('Model Calculations_ALL'!$F$29<1,ROUNDUP('Model Calculations_ALL'!$F$29,2),ROUNDUP('Model Calculations_ALL'!$F$29,0))","v":0}]
[]
[]
[null,null,"Materials Cost Details"]
[]
[null,null,null,null,null,{"$f":"title145","v":"Biodigester Options"}]
[null,null,null,null,null,{"$f":"title59","v":"Fixed dome"},null,{"$f":"title60","v":"Floating drum"},null,{"$f":"title146","v":"Tubular"}]
[]
[]
[null,null,{"$f":"title148","v":"Operating costs"},{"$f":"title69","v":"Unit"},{"$f":"title110","v":"Unit Price"},{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title37&\")\"","v":"(USD/unit)"},{"$f":"\"(\"&title40&\")\"","v":"(unit/year)"},{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title40&\")\"","v":"(unit/year)"},{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title40&\")\"","v":"(unit/year)"},{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title67","v":"Feedstock"},"t",{"$f":"'Data entry needs'!$D$38","v":0},{"$f":"(('Model Calculations_ALL'!$F$25)/1000)*365","v":0},{"$f":"E19*F19","v":0},{"$f":"+F19","v":0},{"$f":"E19*H19","v":0},{"$f":"+H19","v":0},{"$f":"J19*E19","v":0}]
[null,null,{"$f":"title149","v":"Water/urine"},"m3",{"$f":"'Data entry needs'!$G$38","v":0},{"$f":"(('Model Calculations_ALL'!$F$26)/1000)*365","v":0},{"$f":"E20*F20","v":0},{"$f":"+F20","v":0},{"$f":"E20*H20","v":0},{"$f":"+H20","v":0},{"$f":"J20*E20","v":0}]
[null,null,{"$f":"title150","v":"Subtotal"},null,{"$f":"title42","v":"USD/year"},null,{"$f":"SUM(G19:G20)","v":0},null,{"$f":"SUM(I19:I20)","v":0},null,{"$f":"SUM(K19:K20)","v":0}]
[]
[null,null,{"$f":"title151","v":"Labour for installation and construction"},{"$f":"title69","v":"Unit"},{"$f":"title110","v":"Unit Price"},{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title86&\")\"","v":"(USD/person-hour)"},{"$f":"\"(\"&title154&\")\"","v":"(person-day)"},"(USD)",{"$f":"\"(\"&title154&\")\"","v":"(person-day)"},"(USD)",{"$f":"\"(\"&title154&\")\"","v":"(person-day)"},"(USD)"]
[null,null,{"$f":"title87","v":"Unskilled worker"},{"$f":"title154","v":"person-day"},{"$f":"'Data entry needs'!G65","v":0},{"$f":"MATERIALS_ALL!$H$28+MATERIALS_ALL!$H$30","v":14.298999999999999},{"$f":"E25*F25*8","v":0},{"$f":"MATERIALS_ALL!$H$56+MATERIALS_ALL!$H$58","v":12.809999999999999},{"$f":"E25*H25*8","v":0},{"$f":"MATERIALS_ALL!$H$85+MATERIALS_ALL!$H$87","v":3},{"$f":"E25*J25*8","v":0}]
[null,null,{"$f":"title152","v":"Skilled worker"},{"$f":"title154","v":"person-day"},{"$f":"'Data entry needs'!D65","v":0},{"$f":"MATERIALS_ALL!$H$29","v":4.819},{"$f":"E26*F26*8","v":0},{"$f":"MATERIALS_ALL!$H$58","v":4.8099999999999996},{"$f":"H26*E26*8","v":0},{"$f":"MATERIALS_ALL!$H$86","v":2},{"$f":"J26*E26*8","v":0}]
[null,null,{"$f":"title153","v":"Total labour for installation"},null,"USD",{"$f":"SUM(G25:G26)","v":0},null,{"$f":"SUM(I25:I26)","v":0},null,{"$f":"SUM(K25:K26)","v":0}]
[null,null,{"$f":"title124","v":"Construction materials"},{"$f":"title69","v":"Unit"},{"$f":"title110","v":"Unit Price"},{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title37&\")\"","v":"(USD/unit)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},"(USD)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},"(USD)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},"(USD)"]
[null,null,{"$f":"title75","v":"Bricks "},"pc",{"$f":"+MATERIALS_ALL!$M$10","v":0},{"$f":"MATERIALS_ALL!$H$34","v":706.8},{"$f":"F30*E30","v":0},{"$f":"MATERIALS_ALL!$H$61","v":1413.6},{"$f":"H30*E30","v":0}]
[null,null,{"$f":"title125","v":"Cement 50 kg bag"},{"$f":"LOWER(title79)","v":"bag"},{"$f":"+MATERIALS_ALL!$M$11","v":0},{"$f":"MATERIALS_ALL!$H$35","v":7.2240000000000002},{"$f":"F31*E31","v":0},{"$f":"MATERIALS_ALL!$H$62","v":6.5015999999999998},{"$f":"H31*E31","v":0}]
[null,null,{"$f":"title80","v":"Sand"},"m3",{"$f":"+MATERIALS_ALL!$M$12","v":0},{"$f":"MATERIALS_ALL!$H$36","v":1.6519999999999999},{"$f":"F32*E32","v":0},{"$f":"MATERIALS_ALL!$H$63","v":0.60799999999999998},{"$f":"H32*E32","v":0}]
[null,null,{"$f":"title81","v":"Gravel"},"m3",{"$f":"+MATERIALS_ALL!$M$13","v":0},{"$f":"MATERIALS_ALL!$H$37","v":0.86399999999999999},{"$f":"F33*E33","v":0},{"$f":"MATERIALS_ALL!$H$64","v":0.35},{"$f":"H33*E33","v":0}]
[null,null,{"$f":"title126","v":"Tubular bag (0,2 mm thick)"},{"$f":"title131","v":"metre"},{"$f":"+MATERIALS_ALL!$M$14","v":0},null,null,null,null,{"$f":"MATERIALS_ALL!$H$90","v":12.06},{"$f":"J34*E34","v":0}]
[null,null,{"$f":"title127","v":"Other Materials"},"%",null,{"$f":"IF('Data entry needs'!$AB$103=1,MATERIALS_ALL!$P$10,0)","v":0.46571881700060663},{"$f":"IF('Data entry needs'!$AB$103=1,SUM(G30:G34)*(F35/(1-F35)),0)","v":0},{"$f":"IF('Data entry needs'!$AB$103=1,MATERIALS_ALL!$Q$10,0)","v":0.54029784830588234},{"$f":"IF('Data entry needs'!$AB$103=1,SUM(I30:I34)*(H35/(1-H35)),0)","v":0},{"$f":"IF('Data entry needs'!$AB$103=1,MATERIALS_ALL!$R$10,0)","v":0.88177164479819903},{"$f":"IF('Data entry needs'!$AB$103=1,SUM(K30:K34)*(H49/F49/(1-J35)),0)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title128","v":"Other accessories"},"%",null,{"$f":"(MATERIALS_ALL!$H$39+MATERIALS_ALL!$H$40)","v":0.16864999999999999},{"$f":"IF('Data entry needs'!$AB$104=1,(SUM(G30:G33)+G35)*(F36/(1-F36)),(SUM(G30:G33)+SUM(G37:G48))*(F36/(1-F36)))","v":0},{"$f":"MATERIALS_ALL!$H$66+MATERIALS_ALL!$H$67","v":0.19},{"$f":"IF('Data entry needs'!$AB$104=1,(SUM(I30:I33)+I35)*(H36/(1-H36)),(SUM(I30:I33)+SUM(I37:I48))*(H36/(1-H36)))","v":0},{"$f":"MATERIALS_ALL!$H$96+MATERIALS_ALL!$H$97","v":5.2129999999999996E-2},{"$f":"IF('Data entry needs'!$AB$103=1,(SUM(K30:K33)+K35)*(J36/(1-J36)),(SUM(K30:K33)+SUM(K37:K48))*(J36/(1-J36)))","v":{"$error":"#DIV/0!"}}]
[null,null,"Paint","l",{"$f":"+MATERIALS_ALL!$M$15","v":0},{"$f":"MATERIALS_ALL!$H$38","v":0.35099999999999998},{"$f":"F37*E37","v":0},{"$f":"MATERIALS_ALL!$H$65","v":1.145},{"$f":"H37*E37","v":0}]
[null,null,"Net cyclone 4'' feet","roll",{"$f":"+MATERIALS_ALL!$M$16","v":0},null,{"$f":"F38*E38","v":0},null,{"$f":"H38*E38","v":0},{"$f":"MATERIALS_ALL!$H$94","v":0},{"$f":"J38*E38","v":0}]
[null,null,"Zinc sheets","kg",{"$f":"+MATERIALS_ALL!$M$17","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$H$95","v":0},0]
[null,null,"Plastic valve 1/2''","pc",{"$f":"+MATERIALS_ALL!$M$18","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$H$91","v":4},0]
[null,null,"Plastic hub 1/2''","pc",{"$f":"+MATERIALS_ALL!$M$19","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$H$92","v":2},0]
[null,null,"Pneumatic league","pc",{"$f":"+MATERIALS_ALL!$M$20","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$H$93","v":60},0]
[null,null,"Gas stove","pc",{"$f":"+MATERIALS_ALL!$M$21","v":0},1,0,1,0,1,0]
[null,null,"Gas light","pc",{"$f":"+MATERIALS_ALL!$M$22","v":0},1,0,1,0,1,0]
[null,null,"Main valve","pc",{"$f":"+MATERIALS_ALL!$M$23","v":0},1,0,1,0,1,0]
[null,null,"H2S filter","set",{"$f":"+MATERIALS_ALL!$M$24","v":0},1,0,1,0,1,0]
[null,null,"Pressure manometer","pc",{"$f":"+MATERIALS_ALL!$M$25","v":0},1,0,1,0,1,0]
[null,null,"Mixing device","pc",{"$f":"+MATERIALS_ALL!$M$26","v":0},1,{"$f":"F48*E48","v":0},1,{"$f":"H48*E48","v":0},1,0]
[null,null,{"$f":"title129","v":"Total construction material"},null,"USD",{"$f":"IF('Data entry needs'!$AB$103=1,SUM(G30:G48),SUM(G30:G34,G36:G48))","v":0},null,{"$f":"IF('Data entry needs'!$AB$103=1,SUM(I30:I48),SUM(I30:I34,I36:I48))","v":0},null,{"$f":"IF('Data entry needs'!$AB$103=1,SUM(K30:K48),SUM(K30:K34,K36:K48))","v":{"$error":"#DIV/0!"}}]
[null,null,"Total investment cost",null,"USD",{"$f":"+(F49+F27)","v":0},null,{"$f":"+(H49+H27)","v":0},null,{"$f":"+(J49+J27)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"title157","v":"Total Depreciation"},{"$f":"+F50/MATERIALS_ALL!$D$4","v":0},{"$f":"title157","v":"Total Depreciation"},{"$f":"+H50/MATERIALS_ALL!$D$5","v":0},{"$f":"title157","v":"Total Depreciation"},{"$f":"+J50/MATERIALS_ALL!$D$6","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title155","v":"Total maintenance cost"},null,{"$f":"+'Data entry needs'!$D$63","v":0},null,{"$f":"+G51*$E$52","v":0},null,{"$f":"+I51*$E$52","v":0},null,{"$f":"+K51*$E$52","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title156","v":"Subtotal fixed costs"},null,{"$f":"title42","v":"USD/year"},null,{"$f":"SUM(G51:G52)","v":0},null,{"$f":"SUM(I51:I52)","v":0},null,{"$f":"SUM(K51:K52)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title82","v":"Other costs"},null,null,null,"Total",null,{"$f":"title158","v":"Depreciation"},null,{"$f":"title158","v":"Depreciation"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title141","v":"Loan interest"},null,null,null,{"$f":"-FA_FIXED_SIZE3!$K$30","v":0},null,{"$f":"-FA_FLOATING_SIZE3!$K$30","v":0},null,{"$f":"-FA_TUBULAR_SIZE3!$K$30","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title156","v":"Subtotal fixed costs"},null,{"$f":"title42","v":"USD/year"},null,{"$f":"SUM(G55:G57)","v":0},null,{"$f":"SUM(I55:I57)","v":0},null,{"$f":"SUM(K55:K57)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title159","v":"Total costs"},null,null,{"$f":"title59","v":"Fixed dome"},null,{"$f":"title60","v":"Floating drum"},null,{"$f":"title146","v":"Tubular"}]
[null,null,"Investment",null,null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title160","v":"Total operating costs"},null,null,{"$f":"+G21","v":0},{"$f":"+F62/$G$65","v":{"$error":"#DIV/0!"}},{"$f":"+I21","v":0},{"$f":"+H62/$I$65","v":{"$error":"#DIV/0!"}},{"$f":"+K21","v":0},{"$f":"+J62/$K$65","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title161","v":"Total fixed costs"},null,null,{"$f":"+G53","v":0},{"$f":"+F63/$G$65","v":{"$error":"#DIV/0!"}},{"$f":"+I53","v":0},{"$f":"+H63/$I$65","v":{"$error":"#DIV/0!"}},{"$f":"+K53","v":{"$error":"#DIV/0!"}},{"$f":"+J63/$K$65","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title162","v":"Total other costs"},null,null,{"$f":"+G58","v":0},{"$f":"+F64/$G$65","v":{"$error":"#DIV/0!"}},{"$f":"+I58","v":0},{"$f":"+H64/$I$65","v":{"$error":"#DIV/0!"}},{"$f":"+K58","v":{"$error":"#DIV/0!"}},{"$f":"+J64/$K$65","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title163","v":"Total production costs"},null,null,null,{"$f":"+F62+F63+F64","v":0},null,{"$f":"I21+I53+I57","v":0},null,{"$f":"K21+K53+K57","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title132","v":"Total Production Cost"}]
[]
[null,null,null,null,null,{"$f":"title145","v":"Biodigester Options"}]
[null,null,null,null,null,{"$f":"title59","v":"Fixed dome"},null,{"$f":"title60","v":"Floating drum"},null,{"$f":"title146","v":"Tubular"}]
[null,null,{"$f":"title133","v":"Unit cost of biogas (USD/m3)"},null,null,null,{"$f":"G65/G8","v":{"$error":"#DIV/0!"}},null,{"$f":"I65/G8","v":{"$error":"#DIV/0!"}},null,{"$f":"K65/G8","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title134","v":"Average loan interest without policy"},{"$f":"title69","v":"Unit"},{"$f":"title116","v":"Loan ratio (%)"},{"$f":"title147","v":"Total investment"},{"$f":"title135","v":"Loan amount"},{"$f":"title147","v":"Total investment"},{"$f":"title135","v":"Loan amount"},{"$f":"title147","v":"Total investment"},{"$f":"title135","v":"Loan amount"}]
[null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,{"$f":"title135","v":"Loan amount"},"USD",{"$f":"+'Data entry needs'!$H$86","v":0},{"$f":"+$F$50","v":0},{"$f":"$E$75*F75","v":0},{"$f":"+$H$50","v":0},{"$f":"$E$75*H75","v":0},{"$f":"+$J$50","v":{"$error":"#DIV/0!"}},{"$f":"$E$75*J75","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title136","v":"Loan interest rate"},"%",null,null,{"$f":"+'Data entry needs'!$H$83","v":0},null,{"$f":"+G76","v":0},null,{"$f":"+I76","v":0}]
[null,null,{"$f":"title137","v":"Loan payment"},{"$f":"title143","v":"USD/month"},null,null,{"$f":"PMT(G76/12,G79*12,G75,0)","v":{"$error":"#NUM!"}},null,{"$f":"PMT(I76/12,I79*12,I75,0)","v":{"$error":"#NUM!"}},null,{"$f":"PMT(K76/12,K79*12,K75,0)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title138","v":"Annual loan payment"},{"$f":"title42","v":"USD/year"},null,null,{"$f":"G77*12","v":{"$error":"#NUM!"}},null,{"$f":"I77*12","v":{"$error":"#NUM!"}},null,{"$f":"K77*12","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title139","v":"Loan terms"},{"$f":"title144","v":" year"},null,null,{"$f":"+'Data entry needs'!$H$84","v":0},null,{"$f":"+G79","v":0},null,{"$f":"+G79","v":0}]
[null,null,{"$f":"title140","v":"Total loan payment"},"USD",null,null,{"$f":"G78*G79","v":{"$error":"#NUM!"}},null,{"$f":"I78*I79","v":{"$error":"#NUM!"}},null,{"$f":"K78*K79","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title141","v":"Loan interest"},"USD",null,null,{"$f":"G80+G75","v":{"$error":"#NUM!"}},null,{"$f":"I80+I75","v":{"$error":"#NUM!"}},null,{"$f":"K80+K75","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title142","v":"Average loan interest"},{"$f":"title42","v":"USD/year"},null,null,{"$f":"+G81/20","v":{"$error":"#NUM!"}},null,{"$f":"+I81/20","v":{"$error":"#NUM!"}},null,{"$f":"+K81/10","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA_FIXED_SIZE3","index":20,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,1,1,22],[33,24,35,29]]}
[]
[null,{"$f":"title167","v":"FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A FIXED DOME BIODIGESTOR"}]
[]
[]
[null,{"$f":"title168","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title169","v":"Lifetime of the reactor"},20]
[]
[null,null,{"$f":"title174","v":"Appraisal"},{"$f":"title175","v":"Project lifetime"},{"$f":"title176","v":" per year"}]
[null,{"$f":"title170","v":"Direct capital cost (USD)"}]
[null,{"$f":"title171","v":"Reactor construction "},{"$f":"+COST_SIZE3!$F$50","v":0},{"$f":"+MATERIALS_ALL!$D$4","v":20},{"$f":"C10/D10","v":0}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"SUM(C10:C10)","v":0}]
[null,{"$f":"title173","v":"Total savings on energy \"revenue\""},null,{"$f":"SUM(D33:W33)","v":{"$error":"#DIV/0!"}},{"$f":"D12/C6","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title177","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title178","v":"Sub-total operating cost (USD)"},{"$f":"C17+C18","v":0},{"$f":"D17+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title179","v":"Biomass cost (USD/year)"},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0},{"$f":"COST_SIZE3!$G$19","v":0}]
[null,{"$f":"title180","v":"Water cost (USD/year)"},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0},{"$f":"COST_SIZE3!$G$20","v":0}]
[null,{"$f":"title181","v":"Sub-total maintenance cost"},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0},{"$f":"COST_SIZE3!$G$52","v":0}]
[null,{"$f":"title182","v":"Sub-total of annual investment cost"},{"$f":"E10","v":0},{"$f":"C20","v":0},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title183","v":"Total annual production cost (USD)"},{"$f":"C20+C16+C19","v":0},{"$f":"D20+D16+D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title184","v":"Financial without policy"},{"$f":"title174","v":"Appraisal"}]
[null,{"$f":"title135","v":"Loan amount"},{"$f":"C11*'Data entry needs'!$H$86","v":0}]
[null,{"$f":"title113","v":"Loan interest rate (%)"},{"$f":"'Data entry needs'!H83","v":0}]
[null,{"$f":"title114","v":"Loan term (years)"},{"$f":"'Data entry needs'!H84","v":0}]
[null,{"$f":"title185","v":"Loan payment (USD/month)"},{"$f":"PMT(C25/12,C26*12,C24)","v":{"$error":"#NUM!"}}]
[null,{"$f":"title186","v":"Loan payment (USD/year)"},null,{"$f":"IF(D14<=$C$26,$C$27*12,0)","v":0},{"$f":"IF(E14<=$C$26,$C$27*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title187","v":"Total loan payment (USD)"},{"$f":"+SUM(D28:W28)","v":0}]
[null,{"$f":"title188","v":"Loan interest payment (USD)"},null,{"$f":"+C29+C24","v":0},{"$f":"title189","v":"Average loan interest payment for project lifetime"},null,null,null,null,null,{"$f":"+D30/C6","v":0},{"$f":"title42","v":"USD/year"}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title190","v":"Total revenue (USD)"},0,{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"-ABS(C11-C24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"title198","v":"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business."}]
[null,{"$f":"title191","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D16-D19","v":0},{"$f":"-E16-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Loan payment (USD)"},0,{"$f":"+D28","v":0},{"$f":"+E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title193","v":"Cash flow (USD per year)"},{"$f":"SUM(C33:C36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title194","v":"Financial analysis without policy"}]
[null,{"$f":"title195","v":"Net present value"},{"$f":"NPV('Data entry needs'!H85,D37:W37)+C37","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title196","v":"Internal rate of return (IRR)"},{"$f":"IF(C39<0, title197, IRR(C37:W37,'Data entry needs'!H85))","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA_FLOATING_SIZE3","index":21,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,1,1,22],[33,24,35,29]]}
[]
[null,{"$f":"title199","v":"FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A FLOATING DRUM BIODIGESTOR"}]
[]
[]
[null,{"$f":"title168","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title169","v":"Lifetime of the reactor"},20]
[]
[null,null,{"$f":"title174","v":"Appraisal"},{"$f":"title175","v":"Project lifetime"},{"$f":"title176","v":" per year"}]
[null,{"$f":"title170","v":"Direct capital cost (USD)"}]
[null,{"$f":"title171","v":"Reactor construction "},{"$f":"+COST_SIZE3!$H$50","v":0},{"$f":"+MATERIALS_ALL!$D$5","v":20},{"$f":"C10/D10","v":0}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"SUM(C10:C10)","v":0}]
[null,{"$f":"title173","v":"Total savings on energy \"revenue\""},null,{"$f":"SUM(D33:W33)","v":{"$error":"#DIV/0!"}},{"$f":"D12/C6","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title177","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title178","v":"Sub-total operating cost (USD)"},{"$f":"C17+C18","v":0},{"$f":"D17+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title179","v":"Biomass cost (USD/year)"},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0},{"$f":"COST_SIZE3!$I$19","v":0}]
[null,{"$f":"title180","v":"Water cost (USD/year)"},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0},{"$f":"COST_SIZE3!$I$20","v":0}]
[null,{"$f":"title181","v":"Sub-total maintenance cost"},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0},{"$f":"COST_SIZE3!$I$52","v":0}]
[null,{"$f":"title182","v":"Sub-total of annual investment cost"},{"$f":"E10","v":0},{"$f":"C20","v":0},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title183","v":"Total annual production cost (USD)"},{"$f":"C20+C16+C19","v":0},{"$f":"D20+D16+D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title184","v":"Financial without policy"},{"$f":"title174","v":"Appraisal"}]
[null,{"$f":"title135","v":"Loan amount"},{"$f":"C11*'Data entry needs'!$H$86","v":0}]
[null,{"$f":"title113","v":"Loan interest rate (%)"},{"$f":"'Data entry needs'!H83","v":0}]
[null,{"$f":"title114","v":"Loan term (years)"},{"$f":"'Data entry needs'!H84","v":0}]
[null,{"$f":"title185","v":"Loan payment (USD/month)"},{"$f":"PMT(C25/12,C26*12,C24)","v":{"$error":"#NUM!"}}]
[null,{"$f":"title186","v":"Loan payment (USD/year)"},null,{"$f":"IF(D14<=$C$26,$C$27*12,0)","v":0},{"$f":"IF(E14<=$C$26,$C$27*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title187","v":"Total loan payment (USD)"},{"$f":"+SUM(D28:W28)","v":0}]
[null,{"$f":"title188","v":"Loan interest payment (USD)"},null,{"$f":"+C29+C24","v":0},{"$f":"title189","v":"Average loan interest payment for project lifetime"},null,null,null,null,null,{"$f":"+D30/C6","v":0},{"$f":"title42","v":"USD/year"}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title190","v":"Total revenue (USD)"},0,{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"-ABS(C11-C24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"title198","v":"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business."}]
[null,{"$f":"title191","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D16-D19","v":0},{"$f":"-E16-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Loan payment (USD)"},0,{"$f":"+D28","v":0},{"$f":"+E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title193","v":"Cash flow (USD per year)"},{"$f":"SUM(C33:C36)","v":0},{"$f":"SUM(D33:D36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E33:E36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F33:F36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title194","v":"Financial analysis without policy"}]
[null,{"$f":"title195","v":"Net present value"},{"$f":"NPV('Data entry needs'!H85,D37:W37)+C37","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title196","v":"Internal rate of return (IRR)"},{"$f":"IF(C39<0, title197, IRR(C37:W37,'Data entry needs'!H85))","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA_TUBULAR_SIZE3","index":22,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,1,1,22],[33,24,35,29]]}
[]
[null,{"$f":"title200","v":" FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A TUBULAR BIODIGESTOR"}]
[]
[]
[null,{"$f":"title168","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title169","v":"Lifetime of the reactor"},10]
[]
[null,null,{"$f":"title174","v":"Appraisal"},{"$f":"title175","v":"Project lifetime"},{"$f":"title176","v":" per year"}]
[null,{"$f":"title170","v":"Direct capital cost (USD)"}]
[null,{"$f":"title171","v":"Reactor construction "},{"$f":"+COST_SIZE3!$J$50","v":{"$error":"#DIV/0!"}},{"$f":"+MATERIALS_ALL!$D$6","v":10},{"$f":"C10/D10","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"SUM(C10:C10)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title173","v":"Total savings on energy \"revenue\""},null,{"$f":"SUM(D33:W33)","v":{"$error":"#DIV/0!"}},{"$f":"D12/C6","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title177","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title178","v":"Sub-total operating cost (USD)"},{"$f":"C17+C18","v":0},{"$f":"D17+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title179","v":"Biomass cost (USD/year)"},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0},{"$f":"COST_SIZE3!$K$19","v":0}]
[null,{"$f":"title180","v":"Water cost (USD/year)"},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0},{"$f":"COST_SIZE3!$K$20","v":0}]
[null,{"$f":"title181","v":"Sub-total maintenance cost"},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}},{"$f":"COST_SIZE3!$K$52","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title182","v":"Sub-total of annual investment cost"},{"$f":"E10","v":{"$error":"#DIV/0!"}},{"$f":"C20","v":{"$error":"#DIV/0!"}},{"$f":"D20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title183","v":"Total annual production cost (USD)"},{"$f":"C20+C16+C19","v":{"$error":"#DIV/0!"}},{"$f":"D20+D16+D19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"title184","v":"Financial without policy"},{"$f":"title174","v":"Appraisal"}]
[null,{"$f":"title135","v":"Loan amount"},{"$f":"C11*'Data entry needs'!$H$86","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$f":"C24","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title113","v":"Loan interest rate (%)"},{"$f":"'Data entry needs'!H83","v":0},null,null,null,null,null,null,null,null,null,{"$f":"C25","v":0}]
[null,{"$f":"title114","v":"Loan term (years)"},{"$f":"'Data entry needs'!H84","v":0},null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"title185","v":"Loan payment (USD/month)"},{"$f":"PMT(C25/12,C26*12,C24)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"title186","v":"Loan payment (USD/year)"},null,{"$f":"IF(D14<=$C$26,$C$27*12,0)","v":0},{"$f":"IF(E14<=$C$26,$C$27*12,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(M14<=$C$26,$C$27*12+$M$27*12,0)","v":0},{"$f":"IF(N14<=$C$26,$C$27*12+$M$27*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"title187","v":"Total loan payment (USD)"},{"$f":"+SUM(D28:W28)","v":0}]
[null,{"$f":"title188","v":"Loan interest payment (USD)"},null,{"$f":"+C29+C24","v":{"$error":"#DIV/0!"}},{"$f":"title189","v":"Average loan interest payment for project lifetime"},null,null,null,null,null,{"$f":"+D30/C6","v":{"$error":"#DIV/0!"}},{"$f":"title42","v":"USD/year"}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title190","v":"Total revenue (USD)"},0,{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$189","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"-ABS(C11-C24)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"title198","v":"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business."}]
[null,{"$f":"title191","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D16-D19","v":{"$error":"#DIV/0!"}},{"$f":"-E16-E19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title192","v":"Loan payment (USD)"},0,{"$f":"+D28","v":0},{"$f":"+E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title193","v":"Cash flow (USD per year)"},{"$f":"SUM(C33:C36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D33:D36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E33:E36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F33:F36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title194","v":"Financial analysis without policy"}]
[null,{"$f":"title195","v":"Net present value"},{"$f":"NPV('Data entry needs'!H85,D37:M37)+C37","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title196","v":"Internal rate of return (IRR)"},{"$f":"IF(C39<0, title197, IRR(C37:M37,'Data entry needs'!H85))","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST_SIZE4","index":23,"n_rows":82,"n_cols":11,"rows_kept":82,"cut":false,"hidden":false,"merged":[[2,2,2,10],[5,3,5,5],[12,5,12,10],[13,5,13,6],[13,7,13,8],[13,9,13,10],[16,2,17,2],[16,3,17,3],[22,2,23,2],[22,3,23,3],[27,2,28,2],[27,3,28,3],[68,5,68,10],[54,2,55,2],[54,3,55,3],[59,2,60,2],[59,3,60,3],[59,4,60,4],[59,5,59,6],[59,7,59,8],[59,9,59,10],[60,5,60,6],[60,7,60,8],[60,9,60,10],[69,5,69,6],[69,7,69,8],[69,9,69,10],[72,2,73,2],[72,3,73,3],[72,4,73,4]]}
[]
[]
[null,null,{"$f":"title119&'Data entry needs'!$G$15","v":"PROCESSING COSTS FOR BIOGAS PRODUCTION SIZE 4"}]
[]
[]
[null,null,{"$f":"title33","v":"Use white cells to input data"},{"$f":"title34","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title120","v":"Biogas production (m3/day)"},{"$f":"'Model Calculations_ALL'!G32","v":{"$error":"#DIV/0!"}},{"$f":"title121","v":"Biogas production (m3/year)"},null,{"$f":"D8*365","v":{"$error":"#DIV/0!"}},{"$f":"title122","v":"Recommended size of biodigestor (m3)"},null,null,{"$f":"IF('Model Calculations_ALL'!$G$29<1,ROUNDUP('Model Calculations_ALL'!$G$29,2),ROUNDUP('Model Calculations_ALL'!$G$29,0))","v":0}]
[]
[]
[null,null,"Materials Cost Details"]
[]
[null,null,null,null,null,{"$f":"title145","v":"Biodigester Options"}]
[null,null,null,null,null,{"$f":"title59","v":"Fixed dome"},null,{"$f":"title60","v":"Floating drum"},null,{"$f":"title146","v":"Tubular"}]
[]
[]
[null,null,{"$f":"title148","v":"Operating costs"},{"$f":"title69","v":"Unit"},{"$f":"title110","v":"Unit Price"},{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title37&\")\"","v":"(USD/unit)"},{"$f":"\"(\"&title40&\")\"","v":"(unit/year)"},{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title40&\")\"","v":"(unit/year)"},{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},{"$f":"\"(\"&title40&\")\"","v":"(unit/year)"},{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title67","v":"Feedstock"},"t",{"$f":"'Data entry needs'!$D$38","v":0},{"$f":"(('Model Calculations_ALL'!$G$25)/1000)*365","v":0},{"$f":"E19*F19","v":0},{"$f":"+F19","v":0},{"$f":"E19*H19","v":0},{"$f":"+H19","v":0},{"$f":"J19*E19","v":0}]
[null,null,{"$f":"title149","v":"Water/urine"},"m3",{"$f":"'Data entry needs'!$G$38","v":0},{"$f":"(('Model Calculations_ALL'!$G$26)/1000)*365","v":0},{"$f":"E20*F20","v":0},{"$f":"+F20","v":0},{"$f":"E20*H20","v":0},{"$f":"+H20","v":0},{"$f":"J20*E20","v":0}]
[null,null,{"$f":"title150","v":"Subtotal"},null,{"$f":"title42","v":"USD/year"},null,{"$f":"SUM(G19:G20)","v":0},null,{"$f":"SUM(I19:I20)","v":0},null,{"$f":"SUM(K19:K20)","v":0}]
[]
[null,null,{"$f":"title151","v":"Labour for installation and construction"},{"$f":"title69","v":"Unit"},{"$f":"title110","v":"Unit Price"},{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title86&\")\"","v":"(USD/person-hour)"},{"$f":"\"(\"&title154&\")\"","v":"(person-day)"},"(USD)",{"$f":"\"(\"&title154&\")\"","v":"(person-day)"},"(USD)",{"$f":"\"(\"&title154&\")\"","v":"(person-day)"},"(USD)"]
[null,null,{"$f":"title87","v":"Unskilled worker"},{"$f":"title154","v":"person-day"},{"$f":"'Data entry needs'!G65","v":0},{"$f":"MATERIALS_ALL!$I$28+MATERIALS_ALL!$I$30","v":14.298999999999999},{"$f":"E25*F25*8","v":0},{"$f":"MATERIALS_ALL!$I$56+MATERIALS_ALL!$I$58","v":12.809999999999999},{"$f":"E25*H25*8","v":0},{"$f":"MATERIALS_ALL!$I$85+MATERIALS_ALL!$I$87","v":3},{"$f":"E25*J25*8","v":0}]
[null,null,{"$f":"title152","v":"Skilled worker"},{"$f":"title154","v":"person-day"},{"$f":"'Data entry needs'!D65","v":0},{"$f":"MATERIALS_ALL!$I$29","v":4.819},{"$f":"E26*F26*8","v":0},{"$f":"MATERIALS_ALL!$I$58","v":4.8099999999999996},{"$f":"H26*E26*8","v":0},{"$f":"MATERIALS_ALL!$I$86","v":2},{"$f":"J26*E26*8","v":0}]
[null,null,{"$f":"title153","v":"Total labour for installation"},null,"USD",{"$f":"SUM(G25:G26)","v":0},null,{"$f":"SUM(I25:I26)","v":0},null,{"$f":"SUM(K25:K26)","v":0}]
[null,null,{"$f":"title124","v":"Construction materials"},{"$f":"title69","v":"Unit"},{"$f":"title110","v":"Unit Price"},{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total",{"$f":"title130","v":"Quantity"},"Total"]
[null,null,null,null,{"$f":"\"(\"&title37&\")\"","v":"(USD/unit)"},{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},"(USD)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},"(USD)",{"$f":"\"(\"&title69&\")\"","v":"(Unit)"},"(USD)"]
[null,null,{"$f":"title75","v":"Bricks "},"pc",{"$f":"+MATERIALS_ALL!$M$10","v":0},{"$f":"MATERIALS_ALL!$I$34","v":706.8},{"$f":"F30*E30","v":0},{"$f":"MATERIALS_ALL!$I$61","v":1413.6},{"$f":"H30*E30","v":0}]
[null,null,{"$f":"title125","v":"Cement 50 kg bag"},{"$f":"LOWER(title79)","v":"bag"},{"$f":"+MATERIALS_ALL!$M$11","v":0},{"$f":"MATERIALS_ALL!$I$35","v":7.2240000000000002},{"$f":"F31*E31","v":0},{"$f":"MATERIALS_ALL!$I$62","v":6.5015999999999998},{"$f":"H31*E31","v":0}]
[null,null,{"$f":"title80","v":"Sand"},"m3",{"$f":"+MATERIALS_ALL!$M$12","v":0},{"$f":"MATERIALS_ALL!$I$36","v":1.6519999999999999},{"$f":"F32*E32","v":0},{"$f":"MATERIALS_ALL!$I$63","v":0.60799999999999998},{"$f":"H32*E32","v":0}]
[null,null,{"$f":"title81","v":"Gravel"},"m3",{"$f":"+MATERIALS_ALL!$M$13","v":0},{"$f":"MATERIALS_ALL!$I$37","v":0.86399999999999999},{"$f":"F33*E33","v":0},{"$f":"MATERIALS_ALL!$I$64","v":0.35},{"$f":"H33*E33","v":0}]
[null,null,{"$f":"title126","v":"Tubular bag (0,2 mm thick)"},{"$f":"title131","v":"metre"},{"$f":"+MATERIALS_ALL!$M$14","v":0},null,null,null,null,{"$f":"MATERIALS_ALL!$I$90","v":12.06},{"$f":"J34*E34","v":0}]
[null,null,{"$f":"title127","v":"Other Materials"},"%",null,{"$f":"IF('Data entry needs'!$AB$103=1,MATERIALS_ALL!$P$10,0)","v":0.46571881700060663},{"$f":"IF('Data entry needs'!$AB$103=1,SUM(G30:G34)*(F35/(1-F35)),0)","v":0},{"$f":"IF('Data entry needs'!$AB$103=1,MATERIALS_ALL!$Q$10,0)","v":0.54029784830588234},{"$f":"IF('Data entry needs'!$AB$103=1,SUM(I30:I34)*(H35/(1-H35)),0)","v":0},{"$f":"IF('Data entry needs'!$AB$103=1,MATERIALS_ALL!$R$10,0)","v":0.88177164479819903},{"$f":"IF('Data entry needs'!$AB$103=1,SUM(K30:K34)*(3/(1-J35)),0)","v":0}]
[null,null,{"$f":"title128","v":"Other accessories"},"%",null,{"$f":"(MATERIALS_ALL!$I$39+MATERIALS_ALL!$I$40)","v":0.16864999999999999},{"$f":"IF('Data entry needs'!$AB$104=1,(SUM(G30:G33)+G35)*(F36/(1-F36)),(SUM(G30:G33)+SUM(G37:G48))*(F36/(1-F36)))","v":0},{"$f":"MATERIALS_ALL!$I$66+MATERIALS_ALL!$I$67","v":0.19},{"$f":"IF('Data entry needs'!$AB$104=1,(SUM(I30:I33)+I35)*(H36/(1-H36)),(SUM(I30:I33)+SUM(I37:I48))*(H36/(1-H36)))","v":0},{"$f":"MATERIALS_ALL!$I$96+MATERIALS_ALL!$I$97","v":5.2129999999999996E-2},{"$f":"IF('Data entry needs'!$AB$103=1,(SUM(K30:K33)+K35)*(J36/(1-J36)),(SUM(K30:K33)+SUM(K37:K48))*(J36/(1-J36)))","v":0}]
[null,null,"Paint","l",{"$f":"+MATERIALS_ALL!$M$15","v":0},{"$f":"MATERIALS_ALL!$I$38","v":0.35099999999999998},{"$f":"F37*E37","v":0},{"$f":"MATERIALS_ALL!$I$65","v":1.145},{"$f":"H37*E37","v":0}]
[null,null,"Net cyclone 4'' feet","roll",{"$f":"+MATERIALS_ALL!$M$16","v":0},null,{"$f":"F38*E38","v":0},null,{"$f":"H38*E38","v":0},{"$f":"MATERIALS_ALL!$I$94","v":0},{"$f":"J38*E38","v":0}]
[null,null,"Zinc sheets","kg",{"$f":"+MATERIALS_ALL!$M$17","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$I$95","v":0},0]
[null,null,"Plastic valve 1/2''","pc",{"$f":"+MATERIALS_ALL!$M$18","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$I$91","v":4},0]
[null,null,"Plastic hub 1/2''","pc",{"$f":"+MATERIALS_ALL!$M$19","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$I$92","v":2},0]
[null,null,"Pneumatic league","pc",{"$f":"+MATERIALS_ALL!$M$20","v":0},null,0,null,0,{"$f":"MATERIALS_ALL!$I$93","v":60},0]
[null,null,"Gas stove","pc",{"$f":"+MATERIALS_ALL!$M$21","v":0},1,0,1,0,1,0]
[null,null,"Gas light","pc",{"$f":"+MATERIALS_ALL!$M$22","v":0},1,0,1,0,1,0]
[null,null,"Main valve","pc",{"$f":"+MATERIALS_ALL!$M$23","v":0},1,0,1,0,1,0]
[null,null,"H2S filter","set",{"$f":"+MATERIALS_ALL!$M$24","v":0},1,0,1,0,1,0]
[null,null,"Pressure manometer","pc",{"$f":"+MATERIALS_ALL!$M$25","v":0},1,0,1,0,1,0]
[null,null,"Mixing device","pc",{"$f":"+MATERIALS_ALL!$M$26","v":0},1,{"$f":"F48*E48","v":0},1,{"$f":"H48*E48","v":0},1,0]
[null,null,{"$f":"title129","v":"Total construction material"},null,"USD",{"$f":"IF('Data entry needs'!$AB$103=1,SUM(G30:G48),SUM(G30:G34,G36:G48))","v":0},null,{"$f":"IF('Data entry needs'!$AB$103=1,SUM(I30:I48),SUM(I30:I34,I36:I48))","v":0},null,{"$f":"IF('Data entry needs'!$AB$103=1,SUM(K30:K48),SUM(K30:K34,K36:K48))","v":0}]
[null,null,"Total investment cost",null,"USD",{"$f":"+(F49+F27)","v":0},null,{"$f":"+(H49+H27)","v":0},null,{"$f":"+(J49+J27)","v":0}]
[null,null,null,null,null,{"$f":"title157","v":"Total Depreciation"},{"$f":"+F50/MATERIALS_ALL!$D$4","v":0},{"$f":"title157","v":"Total Depreciation"},{"$f":"+H50/MATERIALS_ALL!$D$5","v":0},{"$f":"title157","v":"Total Depreciation"},{"$f":"+J50/MATERIALS_ALL!$D$6","v":0}]
[null,null,{"$f":"title155","v":"Total maintenance cost"},null,{"$f":"+'Data entry needs'!$D$63","v":0},null,{"$f":"+G51*$E$52","v":0},null,{"$f":"+I51*$E$52","v":0},null,{"$f":"+K51*$E$52","v":0}]
[null,null,{"$f":"title156","v":"Subtotal fixed costs"},null,{"$f":"title42","v":"USD/year"},null,{"$f":"SUM(G51:G52)","v":0},null,{"$f":"SUM(I51:I52)","v":0},null,{"$f":"SUM(K51:K52)","v":0}]
[]
[null,null,{"$f":"title82","v":"Other costs"},null,null,null,"Total",null,{"$f":"title158","v":"Depreciation"},null,{"$f":"title158","v":"Depreciation"}]
[null,null,null,null,null,null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title141","v":"Loan interest"},null,null,null,{"$f":"-FA_FIXED_SIZE4!$K$30","v":0},null,{"$f":"-FA_FLOATING_SIZE4!$K$30","v":0},null,{"$f":"-FA_TUBULAR_SIZE4!$K$30","v":0}]
[null,null,{"$f":"title156","v":"Subtotal fixed costs"},null,{"$f":"title42","v":"USD/year"},null,{"$f":"SUM(G55:G57)","v":0},null,{"$f":"SUM(I55:I57)","v":0},null,{"$f":"SUM(K55:K57)","v":0}]
[]
[null,null,{"$f":"title159","v":"Total costs"},null,null,{"$f":"title59","v":"Fixed dome"},null,{"$f":"title60","v":"Floating drum"},null,{"$f":"title146","v":"Tubular"}]
[null,null,"Investment",null,null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"},null,{"$f":"\"(\"&title42&\")\"","v":"(USD/year)"}]
[null,null,{"$f":"title160","v":"Total operating costs"},null,null,{"$f":"+G21","v":0},{"$f":"+F62/$G$65","v":{"$error":"#DIV/0!"}},{"$f":"+I21","v":0},{"$f":"+H62/$I$65","v":{"$error":"#DIV/0!"}},{"$f":"+K21","v":0},{"$f":"+J62/$K$65","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title161","v":"Total fixed costs"},null,null,{"$f":"+G53","v":0},{"$f":"+F63/$G$65","v":{"$error":"#DIV/0!"}},{"$f":"+I53","v":0},{"$f":"+H63/$I$65","v":{"$error":"#DIV/0!"}},{"$f":"+K53","v":0},{"$f":"+J63/$K$65","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title162","v":"Total other costs"},null,null,{"$f":"+G58","v":0},{"$f":"+F64/$G$65","v":{"$error":"#DIV/0!"}},{"$f":"+I58","v":0},{"$f":"+H64/$I$65","v":{"$error":"#DIV/0!"}},{"$f":"+K58","v":0},{"$f":"+J64/$K$65","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title163","v":"Total production costs"},null,null,null,{"$f":"+F62+F63+F64","v":0},null,{"$f":"I21+I53+I57","v":0},null,{"$f":"K21+K53+K57","v":0}]
[]
[null,null,{"$f":"title132","v":"Total Production Cost"}]
[]
[null,null,null,null,null,{"$f":"title145","v":"Biodigester Options"}]
[null,null,null,null,null,{"$f":"title59","v":"Fixed dome"},null,{"$f":"title60","v":"Floating drum"},null,{"$f":"title146","v":"Tubular"}]
[null,null,{"$f":"title133","v":"Unit cost of biogas (USD/m3)"},null,null,null,{"$f":"G65/G8","v":{"$error":"#DIV/0!"}},null,{"$f":"I65/G8","v":{"$error":"#DIV/0!"}},null,{"$f":"K65/G8","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title134","v":"Average loan interest without policy"},{"$f":"title69","v":"Unit"},{"$f":"title116","v":"Loan ratio (%)"},{"$f":"title147","v":"Total investment"},{"$f":"title135","v":"Loan amount"},{"$f":"title147","v":"Total investment"},{"$f":"title135","v":"Loan amount"},{"$f":"title147","v":"Total investment"},{"$f":"title135","v":"Loan amount"}]
[null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,{"$f":"title135","v":"Loan amount"},"USD",{"$f":"+'Data entry needs'!$H$86","v":0},{"$f":"+$F$50","v":0},{"$f":"$E$75*F75","v":0},{"$f":"+$H$50","v":0},{"$f":"$E$75*H75","v":0},{"$f":"+$J$50","v":0},{"$f":"$E$75*J75","v":0}]
[null,null,{"$f":"title136","v":"Loan interest rate"},"%",null,null,{"$f":"+'Data entry needs'!$H$83","v":0},null,{"$f":"+G76","v":0},null,{"$f":"+I76","v":0}]
[null,null,{"$f":"title137","v":"Loan payment"},{"$f":"title143","v":"USD/month"},null,null,{"$f":"PMT(G76/12,G79*12,G75,0)","v":{"$error":"#NUM!"}},null,{"$f":"PMT(I76/12,I79*12,I75,0)","v":{"$error":"#NUM!"}},null,{"$f":"PMT(K76/12,K79*12,K75,0)","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"title138","v":"Annual loan payment"},{"$f":"title42","v":"USD/year"},null,null,{"$f":"G77*12","v":{"$error":"#NUM!"}},null,{"$f":"I77*12","v":{"$error":"#NUM!"}},null,{"$f":"K77*12","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"title139","v":"Loan terms"},{"$f":"title144","v":" year"},null,null,{"$f":"+'Data entry needs'!$H$84","v":0},null,{"$f":"+G79","v":0},null,{"$f":"+G79","v":0}]
[null,null,{"$f":"title140","v":"Total loan payment"},"USD",null,null,{"$f":"G78*G79","v":{"$error":"#NUM!"}},null,{"$f":"I78*I79","v":{"$error":"#NUM!"}},null,{"$f":"K78*K79","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"title141","v":"Loan interest"},"USD",null,null,{"$f":"G80+G75","v":{"$error":"#NUM!"}},null,{"$f":"I80+I75","v":{"$error":"#NUM!"}},null,{"$f":"K80+K75","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"title142","v":"Average loan interest"},{"$f":"title42","v":"USD/year"},null,null,{"$f":"+G81/20","v":{"$error":"#NUM!"}},null,{"$f":"+I81/20","v":{"$error":"#NUM!"}},null,{"$f":"+K81/10","v":{"$error":"#NUM!"}}]

{"sheet":"FA_FIXED_SIZE4","index":24,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,1,1,22],[33,24,35,29]]}
[]
[null,{"$f":"title167","v":"FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A FIXED DOME BIODIGESTOR"}]
[]
[]
[null,{"$f":"title168","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title169","v":"Lifetime of the reactor"},20]
[]
[null,null,{"$f":"title174","v":"Appraisal"},{"$f":"title175","v":"Project lifetime"},{"$f":"title176","v":" per year"}]
[null,{"$f":"title170","v":"Direct capital cost (USD)"}]
[null,{"$f":"title171","v":"Reactor construction "},{"$f":"+COST_SIZE4!$F$50","v":0},{"$f":"+MATERIALS_ALL!$D$4","v":20},{"$f":"C10/D10","v":0}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"SUM(C10:C10)","v":0}]
[null,{"$f":"title173","v":"Total savings on energy \"revenue\""},null,{"$f":"SUM(D33:W33)","v":{"$error":"#DIV/0!"}},{"$f":"D12/C6","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title177","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title178","v":"Sub-total operating cost (USD)"},{"$f":"C17+C18","v":0},{"$f":"D17+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title179","v":"Biomass cost (USD/year)"},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0},{"$f":"COST_SIZE4!$G$19","v":0}]
[null,{"$f":"title180","v":"Water cost (USD/year)"},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0},{"$f":"COST_SIZE4!$G$20","v":0}]
[null,{"$f":"title181","v":"Sub-total maintenance cost"},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0},{"$f":"COST_SIZE4!$G$52","v":0}]
[null,{"$f":"title182","v":"Sub-total of annual investment cost"},{"$f":"E10","v":0},{"$f":"C20","v":0},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title183","v":"Total annual production cost (USD)"},{"$f":"C20+C16+C19","v":0},{"$f":"D20+D16+D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title184","v":"Financial without policy"},{"$f":"title174","v":"Appraisal"}]
[null,{"$f":"title135","v":"Loan amount"},{"$f":"C11*'Data entry needs'!$H$86","v":0}]
[null,{"$f":"title113","v":"Loan interest rate (%)"},{"$f":"'Data entry needs'!H83","v":0}]
[null,{"$f":"title114","v":"Loan term (years)"},{"$f":"'Data entry needs'!H84","v":0}]
[null,{"$f":"title185","v":"Loan payment (USD/month)"},{"$f":"PMT(C25/12,C26*12,C24)","v":{"$error":"#NUM!"}}]
[null,{"$f":"title186","v":"Loan payment (USD/year)"},null,{"$f":"IF(D14<=$C$26,$C$27*12,0)","v":0},{"$f":"IF(E14<=$C$26,$C$27*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title187","v":"Total loan payment (USD)"},{"$f":"+SUM(D28:W28)","v":0}]
[null,{"$f":"title188","v":"Loan interest payment (USD)"},null,{"$f":"+C29+C24","v":0},{"$f":"title189","v":"Average loan interest payment for project lifetime"},null,null,null,null,null,{"$f":"+D30/C6","v":0},{"$f":"title42","v":"USD/year"}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title190","v":"Total revenue (USD)"},0,{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"-C11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"title198","v":"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business."}]
[null,{"$f":"title191","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D16-D19","v":0},{"$f":"-E16-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Loan payment (USD)"},0,{"$f":"+D28","v":0},{"$f":"+E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title193","v":"Cash flow (USD per year)"},{"$f":"SUM(C33:C36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title194","v":"Financial analysis without policy"}]
[null,{"$f":"title195","v":"Net present value"},{"$f":"NPV('Data entry needs'!H85,D37:W37)+C37","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title196","v":"Internal rate of return (IRR)"},{"$f":"IF(C39<0, title197, IRR(C37:W37,'Data entry needs'!H85))","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA_FLOATING_SIZE4","index":25,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,1,1,22],[33,24,35,29]]}
[]
[null,{"$f":"title199","v":"FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A FLOATING DRUM BIODIGESTOR"}]
[]
[]
[null,{"$f":"title168","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title169","v":"Lifetime of the reactor"},20]
[]
[null,null,{"$f":"title174","v":"Appraisal"},{"$f":"title175","v":"Project lifetime"},{"$f":"title176","v":" per year"}]
[null,{"$f":"title170","v":"Direct capital cost (USD)"}]
[null,{"$f":"title171","v":"Reactor construction "},{"$f":"+COST_SIZE4!$H$50","v":0},{"$f":"+MATERIALS_ALL!$D$5","v":20},{"$f":"C10/D10","v":0}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"SUM(C10:C10)","v":0}]
[null,{"$f":"title173","v":"Total savings on energy \"revenue\""},null,{"$f":"SUM(D33:W33)","v":{"$error":"#DIV/0!"}},{"$f":"D12/C6","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title177","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title178","v":"Sub-total operating cost (USD)"},{"$f":"C17+C18","v":0},{"$f":"D17+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title179","v":"Biomass cost (USD/year)"},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0},{"$f":"COST_SIZE4!$I$19","v":0}]
[null,{"$f":"title180","v":"Water cost (USD/year)"},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0},{"$f":"COST_SIZE4!$I$20","v":0}]
[null,{"$f":"title181","v":"Sub-total maintenance cost"},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0},{"$f":"COST_SIZE4!$I$52","v":0}]
[null,{"$f":"title182","v":"Sub-total of annual investment cost"},{"$f":"E10","v":0},{"$f":"C20","v":0},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title183","v":"Total annual production cost (USD)"},{"$f":"C20+C16+C19","v":0},{"$f":"D20+D16+D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title184","v":"Financial without policy"},{"$f":"title174","v":"Appraisal"}]
[null,{"$f":"title135","v":"Loan amount"},{"$f":"C11*'Data entry needs'!$H$86","v":0}]
[null,{"$f":"title113","v":"Loan interest rate (%)"},{"$f":"'Data entry needs'!H83","v":0}]
[null,{"$f":"title114","v":"Loan term (years)"},{"$f":"'Data entry needs'!H84","v":0}]
[null,{"$f":"title185","v":"Loan payment (USD/month)"},{"$f":"PMT(C25/12,C26*12,C24)","v":{"$error":"#NUM!"}}]
[null,{"$f":"title186","v":"Loan payment (USD/year)"},null,{"$f":"IF(D14<=$C$26,$C$27*12,0)","v":0},{"$f":"IF(E14<=$C$26,$C$27*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title187","v":"Total loan payment (USD)"},{"$f":"+SUM(D28:W28)","v":0}]
[null,{"$f":"title188","v":"Loan interest payment (USD)"},null,{"$f":"+C29+C24","v":0},{"$f":"title189","v":"Average loan interest payment for project lifetime"},null,null,null,null,null,{"$f":"+D30/C6","v":0},{"$f":"title42","v":"USD/year"}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title190","v":"Total revenue (USD)"},0,{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"-C11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"title198","v":"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business."}]
[null,{"$f":"title191","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D16-D19","v":0},{"$f":"-E16-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Loan payment (USD)"},0,{"$f":"+D28","v":0},{"$f":"+E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title193","v":"Cash flow (USD per year)"},{"$f":"SUM(C33:C36)","v":0},{"$f":"SUM(D33:D36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E33:E36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F33:F36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title194","v":"Financial analysis without policy"}]
[null,{"$f":"title195","v":"Net present value"},{"$f":"NPV('Data entry needs'!H85,D37:W37)+C37","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title196","v":"Internal rate of return (IRR)"},{"$f":"IF(C39<0, title197, IRR(C37:W37,'Data entry needs'!H85))","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA_TUBULAR_SIZE4","index":26,"n_rows":40,"n_cols":25,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,1,1,22],[33,24,35,29]]}
[]
[null,{"$f":"title200","v":" FINANCIAL ANALYSIS OF BIOGAS PRODUCTION IN A TUBULAR BIODIGESTOR"}]
[]
[]
[null,{"$f":"title168","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title169","v":"Lifetime of the reactor"},10]
[]
[null,null,{"$f":"title174","v":"Appraisal"},{"$f":"title175","v":"Project lifetime"},{"$f":"title176","v":" per year"}]
[null,{"$f":"title170","v":"Direct capital cost (USD)"}]
[null,{"$f":"title171","v":"Reactor construction "},{"$f":"+COST_SIZE4!$J$50","v":0},{"$f":"+MATERIALS_ALL!$D$6","v":10},{"$f":"C10/D10","v":0}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"SUM(C10:C10)","v":0}]
[null,{"$f":"title173","v":"Total savings on energy \"revenue\""},null,{"$f":"SUM(D33:W33)","v":{"$error":"#DIV/0!"}},{"$f":"D12/C6","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title177","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title178","v":"Sub-total operating cost (USD)"},{"$f":"C17+C18","v":0},{"$f":"D17+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title179","v":"Biomass cost (USD/year)"},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0},{"$f":"COST_SIZE4!$K$19","v":0}]
[null,{"$f":"title180","v":"Water cost (USD/year)"},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0},{"$f":"COST_SIZE4!$K$20","v":0}]
[null,{"$f":"title181","v":"Sub-total maintenance cost"},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0},{"$f":"COST_SIZE4!$K$52","v":0}]
[null,{"$f":"title182","v":"Sub-total of annual investment cost"},{"$f":"E10","v":0},{"$f":"C20","v":0},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title183","v":"Total annual production cost (USD)"},{"$f":"C20+C16+C19","v":0},{"$f":"D20+D16+D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title184","v":"Financial without policy"},{"$f":"title174","v":"Appraisal"}]
[null,{"$f":"title135","v":"Loan amount"},{"$f":"C11*'Data entry needs'!$H$86","v":0},null,null,null,null,null,null,null,null,null,{"$f":"C24","v":0}]
[null,{"$f":"title113","v":"Loan interest rate (%)"},{"$f":"'Data entry needs'!H83","v":0},null,null,null,null,null,null,null,null,null,{"$f":"C25","v":0}]
[null,{"$f":"title114","v":"Loan term (years)"},{"$f":"'Data entry needs'!H84","v":0},null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"title185","v":"Loan payment (USD/month)"},{"$f":"PMT(C25/12,C26*12,C24)","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,{"$f":"title186","v":"Loan payment (USD/year)"},null,{"$f":"IF(D14<=$C$26,$C$27*12,0)","v":0},{"$f":"IF(E14<=$C$26,$C$27*12,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(M14<=$C$26,$C$27*12+$M$27*12,0)","v":0},{"$f":"IF(N14<=$C$26,$C$27*12+$M$27*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"title187","v":"Total loan payment (USD)"},{"$f":"+SUM(D28:W28)","v":0}]
[null,{"$f":"title188","v":"Loan interest payment (USD)"},null,{"$f":"+C29+C24","v":0},{"$f":"title189","v":"Average loan interest payment for project lifetime"},null,null,null,null,null,{"$f":"+D30/C6","v":0},{"$f":"title42","v":"USD/year"}]
[]
[null,{"$f":"title168","v":"Operating Year"},{"$f":"title174","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title190","v":"Total revenue (USD)"},0,{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}},{"$f":"+'Summary of Results-By Size'!$AT$190","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title172","v":"Total capital cost (USD)"},{"$f":"-C11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"title198","v":"From the digester user point of view, in the first two years there should be some sort of guarantee so that any maintenance costs will be paid by the biogas business."}]
[null,{"$f":"title191","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D16-D19","v":0},{"$f":"-E16-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Loan payment (USD)"},0,{"$f":"+D28","v":0},{"$f":"+E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title193","v":"Cash flow (USD per year)"},{"$f":"SUM(C33:C36)","v":0},{"$f":"SUM(D33:D36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E33:E36)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F33:F36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title194","v":"Financial analysis without policy"}]
[null,{"$f":"title195","v":"Net present value"},{"$f":"NPV('Data entry needs'!H85,D37:M37)+C37","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title196","v":"Internal rate of return (IRR)"},{"$f":"IF(C39<0, title197, IRR(C37:M37,'Data entry needs'!H85))","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary of Results-By Size","index":27,"n_rows":242,"n_cols":51,"rows_kept":242,"cut":false,"hidden":false,"merged":[[166,41,166,42],[159,43,159,44],[149,45,149,47],[149,42,149,44],[148,42,148,44],[148,45,148,47],[55,19,55,22],[55,2,55,6],[55,9,55,13],[38,22,39,22],[34,2,35,4],[34,6,35,9],[47,6,50,9],[38,23,39,23],[38,20,39,20],[38,21,39,21],[34,11,35,16],[34,19,35,23],[16,6,16,14],[14,13,14,14],[2,3,2,24],[14,3,14,4],[12,2,12,12],[12,17,12,22],[7,23,7,24],[8,23,8,24],[12,13,12,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,null,{"$f":"UPPER(title229&'Data entry needs'!$AA$92&title230&$AG$125)","v":"SUMMARY OF RESULTS FOR BIOGAS PRODUCTION FROM DAIRY CATTLE MANURE SIZE 1"}]
[]
[]
[null,null,null,{"$f":"title223","v":"Size Selection"}]
[]
[null,null,null,{"$f":"title224","v":"Manure type"},null,null,null,null,null,{"$f":"'Data entry needs'!$AA$92","v":"Dairy cattle"},{"$f":"title57","v":"Manure available (kg manure/day/household)"},null,null,null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AK$123,6,FALSE)","v":0},{"$f":"+title227&AG125","v":"Number of heads available Size 1"},null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AL$123,7,FALSE)","v":0}]
[null,null,null,{"$f":"title225","v":"Number of animals (#/household)"},null,null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AK$123,5,FALSE)","v":"0 - 0 animals"},{"$f":"title226","v":"Recommended size of biodigester (m3)"},null,null,null,null,null,null,{"$f":"+INDIRECT(\"COST_SIZE\"&$AH$125&\"!$K$8\")","v":0},{"$f":"+title228&AG126","v":"Number of potential biodigesters "},null,null,null,null,{"$f":"X8/VLOOKUP($AG$125,$AF$120:$AL$123,4,FALSE)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title234","v":"Production Costs and Investment"}]
[]
[null,null,{"$f":"title235","v":"Production costs (volume and electricity equivalent basis)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title236","v":"Investment (USD)"}]
[]
[null,null,null,{"$f":"title237","v":"Volume basis (USD/m3)"},null,null,{"$f":"title238","v":"Electricity equivalent basis (USD/kWh equivalent)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title102","v":"Social Benefits"}]
[]
[null,null,{"$f":"title248","v":"Household beneficiaries and energy demand covered"},null,null,null,{"$f":"title249","v":"Jobs creation"},null,null,null,null,{"$f":"title250","v":"Net time savings per household"},null,null,null,null,null,null,null,{"$f":"title251","v":"Fertilizer equivalent from bioslurry per household"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title111","v":"kg/year"},null,{"$f":"title111","v":"kg/year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG212","v":"N"},{"$f":"+AH212","v":{"$error":"#DIV/0!"}},{"$f":"+AG214","v":"K"},{"$f":"+AH214","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG213","v":"P"},{"$f":"+AH213","v":{"$error":"#DIV/0!"}},{"$f":"+AG215","v":""},{"$f":"+AH215","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"IFERROR(title254&$AI$141&title255&ROUND($AG$143,0)&title256,\"\")","v":""}]
[]
[]
[]
[]
[]
[null,null,{"$f":"title262","v":"Economic Benefits"},null,null,null,null,null,null,{"$f":"title263","v":"Financial Analysis Results"}]
[]
[null,null,{"$f":"title264","v":"Fuel and money savings through biogas production"},null,null,null,null,null,null,{"$f":"title265","v":"Net present value (USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title266","v":"Internal rate of return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"+AG233","v":"Woody biomass saving"},{"$error":"#DIV/0!"},"kg/year"]
[null,null,null,"Fossil fuels avoided",{"$error":"#DIV/0!"},"kg/year"]
[null,null,null," Electricity avoided",{"$error":"#DIV/0!"},"kWh/year"]
[null,null,null,null,null,{"$f":"+AI236","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total heads",{"$f":"+'Data entry needs'!$F$13","v":0},null,"heads/hh",null,null,"heads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title5","v":"Size 1"},1,{"$f":"+'Data entry needs'!$D$18","v":0},{"$f":"+DUMMY_DATABASE!$E9","v":0},{"$f":"+'Data entry needs'!AC22&\" - \"&'Data entry needs'!AD22&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$D$19","v":0},{"$f":"+$AG$119*AH120","v":0},null,"Calorific Power (kWh/m3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Size 2"},2,{"$f":"+'Data entry needs'!$E$18","v":0},{"$f":"+DUMMY_DATABASE!$E10","v":0},{"$f":"+'Data entry needs'!AC23&\" - \"&'Data entry needs'!AD23&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$E$19","v":0},{"$f":"+$AG$119*AH121","v":0},"Calorific value",{"$f":"+VLOOKUP('Data entry needs'!$AA$92,PROPERTIES_DATABASE!$B$3:$L$7,11,FALSE)/3.6","v":5.7504783333333336}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title7","v":"Size 3"},3,{"$f":"+'Data entry needs'!$F$18","v":0},{"$f":"+DUMMY_DATABASE!$E11","v":0},{"$f":"+'Data entry needs'!AC24&\" - \"&'Data entry needs'!AD24&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$F$19","v":0},{"$f":"+$AG$119*AH122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title8","v":"Size 4"},4,{"$f":"+'Data entry needs'!$G$18","v":0},{"$f":"+DUMMY_DATABASE!$E12","v":0},{"$f":"+'Data entry needs'!AC25&\" - \"&'Data entry needs'!AD25&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$G$19","v":0},{"$f":"+$AG$119*AH123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f","h","j"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size summary","Size 1",{"$f":"+VLOOKUP($AG$125,$AF$120:$AG$123,2,FALSE)","v":1},"g","i","k",null,"Energy Covered (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production cost",null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "},{"$f":"title5","v":"Size 1"},{"$f":"+Energy_Demand!$D$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investemt (USD)",null,null,{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&50)","v":{"$error":"#DIV/0!"}},{"$f":"title6","v":"Size 2"},{"$f":"+Energy_Demand!$G$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title132","v":"Total Production Cost"},"limsup","USD/m3",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"title7","v":"Size 3"},{"$f":"+Energy_Demand!$J$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liminf","USD/m3",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"title8","v":"Size 4"},{"$f":"+Energy_Demand!$M$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price Comparison",null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($T$1>0,TRUE,FALSE)","v":true},{"$f":"title132","v":"Total Production Cost"},"limsup","USD/kWh",{"$f":"AI128/$AN$121","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liminf","USD/kWh",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Access",null,{"$f":"title69","v":"Unit"}]
[null,null,null,null,null,null,null,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 number of rural holseholds with biogas",null,"Households",{"$f":"+ROUNDDOWN(VLOOKUP($AG$125,$AF$120:$AI$123,3,FALSE)*$AG$119/VLOOKUP($AG$125,$AF$120:$AI$123,4,FALSE),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential energy production ",null,"MWh/year",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!G8\")*(AI141*$AN$121)/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas Project Period",{"$f":"+'Data entry needs'!$D$90","v":0},"years",225,"man-day/year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment generation potential",null,"No. Employees",{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AI143","v":225},null,null,null,null,null,"Fertilizer replacement by bioslurry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title102","v":"Social Benefits"},null,{"$f":"title69","v":"Unit"},"All systems","All systems",null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household","National ",null,null,null,null,null,null,"Production potential",null,null,"Substitution potential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer equivalent from bioslurry",null,null,"Per hh",null,null,null,null,null,null,null,"Quantity (kg/year)",null,null,"Potential Revenue (USD/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI151*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"N","P","K","N","P","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI152*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title5)","v":"SIZE 1"},{"$f":"'Model Calculations_ALL'!$D$43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!$D$44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!$D$45*360","v":{"$error":"#DIV/0!"}},{"$f":"$AQ$152*'Data entry needs'!$D$83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"$AR$152*'Data entry needs'!$D$84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!$D$85*'Summary of Results-By Size'!$AS$152*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"K",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI153*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title6)","v":"SIZE 2"},{"$f":"'Model Calculations_ALL'!E43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!E44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!E45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ153*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR153*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-By Size'!AS153*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title7)","v":"SIZE 3"},{"$f":"'Model Calculations_ALL'!F43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!F44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!F45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ154*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR154*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-By Size'!AS154*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N-fertilizer improved",null,{"$f":"title111","v":"kg/year"},{"$f":"AI151-('Data entry needs'!E87*VLOOKUP('Data entry needs'!$AA$92,PROPERTIES_DATABASE!B92:C96,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"AI155*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title8)","v":"SIZE 4"},{"$f":"'Model Calculations_ALL'!G43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!G44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!G45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ155*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR155*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-By Size'!AS155*0.5","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time savings from using biogas",null,"hrs/year",{"$f":"+AS167","v":0},{"$f":"AI157*AI141","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time benefits",null,null,null,null,"Associated-time savings to 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,"Environmental benefits",null,{"$f":"title69","v":"Unit"},"All systems","All systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household","National ",null,null,null,null,null,null,null,"Proxies",null,null,"Cost of unskilled labour in rural areas",null,null,"USD/h",{"$f":"'Data entry needs'!G65","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,{"$f":"title273","v":"Woody biomass saving"},null,{"$f":"title111","v":"kg/year"},{"$f":"(INDEX($AQ$171:$AT$178,3,$AH$125)+INDEX($AQ$171:$AT$178,4,$AH$125)+INDEX($AQ$171:$AT$178,5,$AH$125))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI161*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"title101","v":"h/day"},"h/year",null,"Time dedicated to income generation",null,null,"%",{"$f":"+'Data entry needs'!$D$76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title274","v":"Fossil fuels avoided"},null,{"$f":"title111","v":"kg/year"},{"$f":"(INDEX($AQ$171:$AT$178,1,$AH$125)+INDEX($AQ$171:$AT$178,2,$AH$125)*0.65+INDEX($AQ$171:$AT$178,6,$AH$125)*0.81+INDEX($AQ$171:$AT$178,7,$AH$125)*0.545)*365","v":{"$error":"#DIV/0!"}},{"$f":"AI162*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"title89","v":"Fuelwood collection"},null,{"$f":"+'Data entry needs'!$G$71","v":0},{"$f":"AR162*365","v":0},null,"Net value of time savings",null,null,{"$f":"title42","v":"USD/year"},{"$f":"AS167*AY160*AY161","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,{"$f":"title275","v":" Electricity avoided"},null,{"$f":"title272","v":"kWh/year"},{"$f":"(INDEX($AQ$171:$AT$178,8,$AH$125))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI163*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"title98","v":"Water collection"},null,{"$f":"+'Data entry needs'!$G$76","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title97","v":"Dung collection"},null,{"$f":"+'Data entry needs'!$G$75","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title262","v":"Economic Benefits"},null,{"$f":"title69","v":"Unit"},"All systems",null,null,"All systems",null,null,null,{"$f":"title259","v":"Mixing in the biodigester"},null,{"$f":"+'Data entry needs'!$G$77","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title260","v":" Cooking"},null,{"$f":"+'Data entry needs'!$G$72*(1-(0.65-0.25))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"At household level",null,null,"At National level",null,null,null,"Net balance of time savings (from woodfuel collection to digestion needs collection)",null,{"$f":"(AR162+AR166)-(AR163+AR164+AR165)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title267","v":"Fuel cost savings "},null,{"$f":"title42","v":"USD/year"},{"$f":"+VLOOKUP($AG$125,$AP$187:$AQ$190,2,FALSE)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AI168*AI141","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title268","v":"Benefit of bioslurry fertilizer"},null,{"$f":"title42","v":"USD/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,5,FALSE)+VLOOKUP($AG$125,$AP$152:$AV$155,6,FALSE)+VLOOKUP($AG$125,$AP$152:$AV$155,7,FALSE)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AI169*AI141","v":{"$error":"#DIV/0!"}},null,null,null,"Avoided fuel consumption",null,null,null,null,"Price"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Value of time savings"},null,{"$f":"title42","v":"USD/year"},{"$f":"+$AY$162","v":0},null,null,{"$f":"AI170*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,"SIZE1","SIZE2","SIZE3","SIZE4","USD/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Total Benefits per household"},null,null,{"$f":"SUM(AI168:AK170)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(AL168:AL170)","v":{"$error":"#DIV/0!"}},null,null,1,{"$f":"title287","v":"Coal"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$D12","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$G$29*Energy_Demand!$D12","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$J$29*Energy_Demand!$D12","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$M$29*Energy_Demand!$D12","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!I12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"title288","v":"Natural Gas"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$D13","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$G$29*Energy_Demand!$D13","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$J$29*Energy_Demand!$D13","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$M$29*Energy_Demand!$D13","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!I13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"title12","v":"Fuelwood "},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$D14","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$G$29*Energy_Demand!$D14","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$J$29*Energy_Demand!$D14","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$M$29*Energy_Demand!$D14","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!I14","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,"Financial benefits",null,{"$f":"title69","v":"Unit"},"All systems",null,null,"All systems",null,null,4,{"$f":"title13","v":"Charcoal "},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$D15","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$G$29*Energy_Demand!$D15","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$J$29*Energy_Demand!$D15","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$M$29*Energy_Demand!$D15","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!I15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"title14","v":"Briquettes/Pellets "},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$D16","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$G$29*Energy_Demand!$D16","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$J$29*Energy_Demand!$D16","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$M$29*Energy_Demand!$D16","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!I16","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,"At household level",null,null,"At program level",null,null,6,{"$f":"title15","v":"Kerosene "},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$D17","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$G$29*Energy_Demand!$D17","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$J$29*Energy_Demand!$D17","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$M$29*Energy_Demand!$D17","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!I17","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,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},null,7,{"$f":"title16","v":"LPG "},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$D18","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$G$29*Energy_Demand!$D18","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$J$29*Energy_Demand!$D18","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$M$29*Energy_Demand!$D18","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!I18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"},null,null,null,null,8,{"$f":"title17","v":"Electricity"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$D19","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$G$29*Energy_Demand!$D19","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$J$29*Energy_Demand!$D19","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!$M$29*Energy_Demand!$D19","v":{"$error":"#DIV/0!"}},{"$f":"+Energy_Demand!I19","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,"Without policy","NPV (USD)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Without policy","IRR (%)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 1","Operating requirements",null,"Chart 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hrs/year",null,null,{"$f":"+AI126","v":"Fixed-dome "},{"$f":"+AJ126","v":"Floating-drum"},{"$f":"+AK126","v":"Tubular "},null,null,null,"Fuel Cost Savings","Bioslurry savings","time savings","total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title98","v":"Water collection"},{"$f":"+'Data entry needs'!$G$76*365","v":0},null,"limsup",{"$f":"+AI128","v":{"$error":"#DIV/0!"}},{"$f":"+AJ128","v":{"$error":"#DIV/0!"}},{"$f":"+AK128","v":{"$error":"#DIV/0!"}},null,null,{"$f":"UPPER(title5)","v":"SIZE 1"},{"$f":"+Energy_Demand!$F$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT152:AV152)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ187:AS187)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dung collection and mixing",{"$f":"+('Data entry needs'!$G$75+'Data entry needs'!$G$77)*365","v":0},{"$f":"+$AE$131","v":true},"siminf",{"$f":"+IF($AI188,AI129,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AI188,AJ129,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AI188,AK129,\"\")","v":{"$error":"#DIV/0!"}},null,null,{"$f":"UPPER(title6)","v":"SIZE 2"},{"$f":"+Energy_Demand!$I$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT153:AV153)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ188:AS188)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title7)","v":"SIZE 3"},{"$f":"+Energy_Demand!$L$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT154:AV154)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ189:AS189)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 3",null,null,null,null,null,null,null,{"$f":"UPPER(title8)","v":"SIZE 4"},{"$f":"+Energy_Demand!$O$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT155:AV155)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ190:AS190)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+IF($AF$192,$AF$131,\"\")","v":"Total Production Cost"},{"$f":"+IF($AF192,AI131,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AE$131","v":true},{"$f":"+IF($AF$193,$AF$131,\"\")","v":"Total Production Cost"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+title289&$AG$195","v":"Equivalent Price - Natural Gas"},{"$f":"+VLOOKUP($AG$195,$AP$171:$AU$178,6,FALSE)","v":0},{"$f":"+VLOOKUP($AG$195,$AP$171:$AU$178,6,FALSE)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF127","v":"Total Investemt (USD)"},{"$f":"+AI127","v":0},{"$f":"+AJ127","v":0},{"$f":"+AK127","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5",null,"Chart 5.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household potentially benefitted",{"$f":"+$AI$141","v":{"$error":"#DIV/0!"}},{"$f":"title253","v":"Energy demand covered"},{"$f":"+VLOOKUP($AG$125,$AL$126:$AM$129,2,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(AG125,$AF$120:$AH$123,3,FALSE)*AG119","v":0},null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer equivalent from bioslurry (kg/year)","Fertilizer Consumption (kg/year)","Substitution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF151","v":"N"},{"$f":"+AI151","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E83","v":0},{"$f":"+IF((AH212/AI212)>1,1,(AH212/AI212))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF152","v":"P"},{"$f":"+AI152","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E84","v":0},{"$f":"+IF((AH213/AI213)>1,1,(AH213/AI213))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF153","v":"K"},{"$f":"+AI153","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E85","v":0},{"$f":"+IF((AH214/AI214)>1,1,(AH214/AI214))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Data entry needs'!$E$86=\"yes\",AF155,\"\")","v":""},{"$f":"IF('Data entry needs'!$E$86=\"yes\",AI155,\"\")","v":""},{"$f":"IF('Data entry needs'!$E$86=\"yes\",AJ155,\"\")","v":""},{"$f":"+IFERROR(IF((AH215/AI215)>1,1,(AH215/AI215)),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c","f","f"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title257","v":"Traditional fuel wood collection"},{"$f":"title258","v":"Biogas 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,null,null,null,null,null,{"$f":"+AP162","v":"Fuelwood collection"},{"$f":"+$AS$162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP163","v":"Water collection"},null,{"$f":"+$AS$163","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP164","v":"Dung collection"},null,{"$f":"+$AS$164","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP165","v":"Mixing in the biodigester"},null,{"$f":"+$AS$165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP166","v":" Cooking"},{"$f":"+$AS$166","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,\"Additional time consumed (h/year)\",\"\")","v":""},{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))),NA())","v":{"$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,{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,\"\",\"Time savings (h/year)\")","v":"Time savings (h/year)"},null,{"$f":"IF((SUM($AH$220:$AH$224)-SUM($AI$220:$AI$224))>0,SUM($AH$220:$AH$224)-SUM($AI$220:$AI$224),NA())","v":{"$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,"Chart 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AH145","v":"No. Employees"},{"$f":"+AI145","v":{"$error":"#DIV/0!"}},{"$f":"+AJ145","v":{"$error":"#DIV/0!"}},{"$f":"+AK145","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 9"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF161","v":"Woody biomass saving"},{"$f":"+AI161","v":{"$error":"#DIV/0!"}},{"$f":"+AH161","v":"kg/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,{"$f":"+AF162","v":"Fossil fuels avoided"},{"$f":"+AI162","v":{"$error":"#DIV/0!"}},{"$f":"+AH162","v":"kg/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,{"$f":"+AF163","v":" Electricity avoided"},{"$f":"+AI163","v":{"$error":"#DIV/0!"}},{"$f":"+AH163","v":"kWh/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,"Chart 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,{"$f":"title42","v":"USD/year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF168","v":"Fuel cost savings "},{"$f":"+AI168","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF169","v":"Benefit of bioslurry fertilizer"},{"$f":"+AI169","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF170","v":"Value of time savings"},{"$f":"+AI170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF171","v":"Total Benefits per household"},{"$f":"+AI171","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary of Results-SIZE1","index":28,"n_rows":242,"n_cols":51,"rows_kept":242,"cut":false,"hidden":true,"merged":[[14,3,14,4],[14,6,14,14],[2,3,2,24],[7,23,7,24],[8,23,8,24],[12,2,12,12],[12,17,12,22],[34,2,35,4],[34,6,35,9],[34,11,35,16],[34,19,35,23],[38,20,39,20],[38,21,39,21],[38,22,39,22],[38,23,39,23],[149,42,149,44],[149,45,149,47],[159,43,159,44],[166,41,166,42],[47,6,50,9],[55,2,55,6],[55,9,55,13],[55,19,55,22],[148,42,148,44],[148,45,148,47]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,null,{"$f":"UPPER(title229&'Data entry needs'!$AA$92&title230&$AG$125)","v":"SUMMARY OF RESULTS FOR BIOGAS PRODUCTION FROM DAIRY CATTLE MANURE SIZE 1"}]
[]
[]
[]
[]
[null,null,null,{"$f":"title224","v":"Manure type"},null,null,null,null,null,{"$f":"'Data entry needs'!$AA$92","v":"Dairy cattle"},{"$f":"title57","v":"Manure available (kg manure/day/household)"},null,null,null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AK$123,6,FALSE)","v":0},{"$f":"+title227&AG125","v":"Number of heads available Size 1"},null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AL$123,7,FALSE)","v":0}]
[null,null,null,{"$f":"title225","v":"Number of animals (#/household)"},null,null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AK$123,5,FALSE)","v":"0 - 0 animals"},{"$f":"title226","v":"Recommended size of biodigester (m3)"},null,null,null,null,null,null,{"$f":"+INDIRECT(\"COST_SIZE\"&$AH$125&\"!$K$8\")","v":0},{"$f":"+title228&AG126","v":"Number of potential biodigesters "},null,null,null,null,{"$f":"X8/VLOOKUP($AG$125,$AF$120:$AL$123,4,FALSE)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title234","v":"Production Costs and Investment"}]
[]
[null,null,{"$f":"title235","v":"Production costs (volume and electricity equivalent basis)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title236","v":"Investment (USD)"}]
[]
[null,null,null,{"$f":"title237","v":"Volume basis (USD/m3)"},null,null,{"$f":"title238","v":"Electricity equivalent basis (USD/kWh equivalent)"}]
[null,null,null,null,null,null,{"$f":"title242","v":"Price fuelwood "},null,null,null,null,{"$f":"title245","v":"Price Kerosene"},null,"Price briquettes"]
[null,null,null,null,null,null,{"$f":"title243","v":"Price charcoal"},null,null,null,null,{"$f":"title246","v":"Price LPG"},null,{"$f":"title247","v":"Price Electricity"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title102","v":"Social Benefits"}]
[]
[null,null,{"$f":"title248","v":"Household beneficiaries and energy demand covered"},null,null,null,{"$f":"title249","v":"Jobs creation"},null,null,null,null,{"$f":"title250","v":"Net time savings per household"},null,null,null,null,null,null,null,{"$f":"title251","v":"Fertilizer equivalent from bioslurry per household"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title111","v":"kg/year"},null,{"$f":"title111","v":"kg/year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG212","v":"N"},{"$f":"+AH212","v":{"$error":"#DIV/0!"}},{"$f":"+AG214","v":"K"},{"$f":"+AH214","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG213","v":"P"},{"$f":"+AH213","v":{"$error":"#DIV/0!"}},{"$f":"+AG215","v":""},{"$f":"+AH215","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"+title254&$AI$141&title255&ROUND($AG$143,0)&title256","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,{"$f":"title262","v":"Economic Benefits"},null,null,null,null,null,null,{"$f":"title283","v":"Financial Analysis"}]
[]
[null,null,"Fuel and money savings by biogas production",null,null,null,null,null,null,{"$f":"title265","v":"Net present value (USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title266","v":"Internal rate of return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"+AG233","v":"Woody biomass saving"},{"$error":"#DIV/0!"},"kg/year"]
[null,null,null,"Fossil fuels avoided",{"$error":"#DIV/0!"},"l/year"]
[null,null,null," Electricity avoided",{"$error":"#DIV/0!"},"kWh/year"]
[null,null,null,null,null,{"$f":"+AI236","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total heads",{"$f":"+'Data entry needs'!$F$13","v":0},null,"heads/hh",null,null,"heads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"title5","v":"Size 1"},1,{"$f":"+'Data entry needs'!$D$18","v":0},{"$f":"+DUMMY_DATABASE!$E9","v":0},{"$f":"+'Data entry needs'!AC22&\" - \"&'Data entry needs'!AD22&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$D$19","v":0},{"$f":"+$AG$119*AH120","v":0},null,"Calorific Power (kWh/m3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"title6","v":"Size 2"},2,{"$f":"+'Data entry needs'!$E$18","v":0},{"$f":"+DUMMY_DATABASE!$E10","v":0},{"$f":"+'Data entry needs'!AC23&\" - \"&'Data entry needs'!AD23&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$E$19","v":0},{"$f":"+$AG$119*AH121","v":0},"Calorific value",{"$f":"+VLOOKUP('Data entry needs'!$AA$92,PROPERTIES_DATABASE!$B$3:$L$7,11,FALSE)/3.6","v":5.7504783333333336}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"title7","v":"Size 3"},3,{"$f":"+'Data entry needs'!$F$18","v":0},{"$f":"+DUMMY_DATABASE!$E11","v":0},{"$f":"+'Data entry needs'!AC24&\" - \"&'Data entry needs'!AD24&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$F$19","v":0},{"$f":"+$AG$119*AH122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"title8","v":"Size 4"},4,{"$f":"+'Data entry needs'!$G$18","v":0},{"$f":"+DUMMY_DATABASE!$E12","v":0},{"$f":"+'Data entry needs'!AC25&\" - \"&'Data entry needs'!AD25&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$G$19","v":0},{"$f":"+$AG$119*AH123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f","h","j"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size summary",{"$f":"+VLOOKUP(AH125,$AE$120:$AF$123,2,FALSE)","v":"Size 1"},1,"g","i","k",null,"Energy Covered (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production cost",null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "},{"$f":"title5","v":"Size 1"},{"$f":"+Energy_Demand!$D$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investemt (USD)",null,null,{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&50)","v":{"$error":"#DIV/0!"}},{"$f":"title6","v":"Size 2"},{"$f":"+Energy_Demand!$G$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title132","v":"Total Production Cost"},"limsup","USD/m3",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"title7","v":"Size 3"},{"$f":"+Energy_Demand!$J$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liminf","USD/m3",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"title8","v":"Size 4"},{"$f":"+Energy_Demand!$M$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price Comparison",null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($T$1>0,TRUE,FALSE)","v":true},{"$f":"title132","v":"Total Production Cost"},"limsup","USD/kWh",{"$f":"AI128/$AN$121","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liminf","USD/kWh",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title242","v":"Price fuelwood "},null,"USD/kWh",{"$f":"Energy_Demand!$D$14/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title243","v":"Price charcoal"},null,"USD/kWh",{"$f":"Energy_Demand!$D$15/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price Briquettes",null,"USD/kWh",{"$f":"Energy_Demand!$D$16/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title245","v":"Price Kerosene"},null,"USD/kWh",{"$f":"Energy_Demand!$D$17/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title246","v":"Price LPG"},null,"USD/kWh",{"$f":"Energy_Demand!$D$18/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title247","v":"Price Electricity"},null,"USD/kWh",{"$f":"Energy_Demand!$D$19","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Access",null,{"$f":"title69","v":"Unit"}]
[null,null,null,null,null,null,null,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 number of rural holseholds with biogas",null,"Households",{"$f":"+ROUNDDOWN(VLOOKUP($AG$125,$AF$120:$AI$123,3,FALSE)*$AG$119/VLOOKUP($AG$125,$AF$120:$AI$123,4,FALSE),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential energy production ",null,"MWh/year",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!G8\")*(AI141*$AN$121)/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas Project Period",{"$f":"+'Data entry needs'!$D$90","v":0},"years",225,"man-day/year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment generation potential",null,"No. Employees",{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AI143","v":225},null,null,null,null,null,"Fertilizer replacement by bioslurry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title102","v":"Social Benefits"},null,{"$f":"title69","v":"Unit"},"All systems","All systems",null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household","National ",null,null,null,null,null,null,"Production potential",null,null,"Substitution potential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer equivalent from bioslurry",null,null,"Per hh",null,null,null,null,null,null,null,"Quantity (kg/year)",null,null,"Potential Revenue (USD/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI151*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"N","P","K","N","P","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI152*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title5)","v":"SIZE 1"},{"$f":"'Model Calculations_ALL'!$D$43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!$D$44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!$D$45*360","v":{"$error":"#DIV/0!"}},{"$f":"$AQ$152*'Data entry needs'!$D$83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"$AR$152*'Data entry needs'!$D$84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!$D$85*'Summary of Results-SIZE1'!$AS$152*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"K",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI153*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title6)","v":"SIZE 2"},{"$f":"'Model Calculations_ALL'!E43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!E44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!E45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ153*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR153*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-SIZE1'!AS153*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title7)","v":"SIZE 3"},{"$f":"'Model Calculations_ALL'!F43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!F44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!F45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ154*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR154*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-SIZE1'!AS154*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N-fertilizer improved",null,{"$f":"title111","v":"kg/year"},{"$f":"AI151-('Data entry needs'!E87*VLOOKUP('Data entry needs'!$AA$92,PROPERTIES_DATABASE!B92:C96,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"AI155*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title8)","v":"SIZE 4"},{"$f":"'Model Calculations_ALL'!G43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!G44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!G45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ155*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR155*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-SIZE1'!AS155*0.5","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time savings from using biogas",null,"hrs/year",{"$f":"+AS167","v":0},{"$f":"AI157*AI141","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time benefits",null,null,null,null,"Associated-time savings to 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,"Environmental benefits",null,{"$f":"title69","v":"Unit"},"All systems","All systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household","National ",null,null,null,null,null,null,null,"Proxies",null,null,"Cost of unskilled labour in rural areas",null,null,"USD/h",{"$f":"'Data entry needs'!G65","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,{"$f":"title273","v":"Woody biomass saving"},null,{"$f":"title111","v":"kg/year"},{"$f":"(INDEX($AQ$171:$AT$176,1,$AH$125)+INDEX($AQ$171:$AT$176,2,$AH$125)+INDEX($AQ$171:$AT$176,3,$AH$125))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI161*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"title101","v":"h/day"},"h/year",null,"Time dedicated to income generation",null,null,"%",{"$f":"+'Data entry needs'!$D$76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title274","v":"Fossil fuels avoided"},null,{"$f":"title271","v":"l/year"},{"$f":"(INDEX($AQ$171:$AT$176,4,$AH$125)+(INDEX($AQ$171:$AT$176,5,$AH$125)*0.51*0.9*(1/0.8)))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI162*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"title89","v":"Fuelwood collection"},null,{"$f":"+'Data entry needs'!$G$71","v":0},{"$f":"AR162*365","v":0},null,"Net value of time savings",null,null,{"$f":"title42","v":"USD/year"},{"$f":"AS167*AY160*AY161","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,{"$f":"title275","v":" Electricity avoided"},null,{"$f":"title272","v":"kWh/year"},{"$f":"(INDEX($AQ$171:$AT$176,6,$AH$125))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI163*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"title98","v":"Water collection"},null,{"$f":"+'Data entry needs'!$G$76","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title97","v":"Dung collection"},null,{"$f":"+'Data entry needs'!$G$75","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title262","v":"Economic Benefits"},null,{"$f":"title69","v":"Unit"},"All systems",null,null,"All systems",null,null,null,"Mixing in biodigestor",null,{"$f":"+'Data entry needs'!$G$77","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title260","v":" Cooking"},null,{"$f":"+'Data entry needs'!$G$72*(1-(0.65-0.25))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"At household level",null,null,"At National level",null,null,null,"Net balance of time savings (from woodfuel collection to digestion needs collection)",null,{"$f":"(AR162+AR166)-(AR163+AR164+AR165)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title267","v":"Fuel cost savings "},null,{"$f":"title42","v":"USD/year"},{"$f":"+VLOOKUP($AG$125,$AP$179:$AQ$182,2,FALSE)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AI168*AI141","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title268","v":"Benefit of bioslurry fertilizer"},null,{"$f":"title42","v":"USD/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,5,FALSE)+VLOOKUP($AG$125,$AP$152:$AV$155,6,FALSE)+VLOOKUP($AG$125,$AP$152:$AV$155,7,FALSE)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AI169*AI141","v":{"$error":"#DIV/0!"}},null,null,null,"Avoided fuel consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Value of time savings"},null,{"$f":"title42","v":"USD/year"},{"$f":"+$AY$162","v":0},null,null,{"$f":"AI170*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,"SIZE1","SIZE2","SIZE3","SIZE4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Total Benefits per household"},null,null,{"$f":"SUM(AI168:AK170)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(AL168:AL170)","v":{"$error":"#DIV/0!"}},null,null,1,{"$f":"title12&\" (kg)\"","v":"Fuelwood  (kg)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"title13&\" (kg)\"","v":"Charcoal  (kg)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Briquette (kg)",{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial benefits",null,{"$f":"title69","v":"Unit"},"All systems",null,null,"All systems",null,null,4,{"$f":"title15&\" (L)\"","v":"Kerosene  (L)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"title16&\" (L)\"","v":"LPG  (L)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"At household level",null,null,"At program level",null,null,6,{"$f":"title17&\" (kWh)\"","v":"Electricity (kWh)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"},null,null,null,null,null,null,"Fuel Cost Savings","Bioslurry savings","time savings","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,null,null,null,"Without policy","NPV (USD)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title5)","v":"SIZE 1"},{"$f":"+Energy_Demand!$F$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT152:AV152)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ179:AS179)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Without policy","IRR (%)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title6)","v":"SIZE 2"},{"$f":"+Energy_Demand!$I$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT153:AV153)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ180:AS180)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title7)","v":"SIZE 3"},{"$f":"+Energy_Demand!$L$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT154:AV154)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ181:AS181)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title8)","v":"SIZE 4"},{"$f":"+Energy_Demand!$O$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT155:AV155)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ182:AS182)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 1","Operating requirements",null,"Chart 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hrs/year",null,null,{"$f":"+AI126","v":"Fixed-dome "},{"$f":"+AJ126","v":"Floating-drum"},{"$f":"+AK126","v":"Tubular "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title98","v":"Water collection"},{"$f":"+'Data entry needs'!$G$76*365","v":0},null,"limsup",{"$f":"+AI128","v":{"$error":"#DIV/0!"}},{"$f":"+AJ128","v":{"$error":"#DIV/0!"}},{"$f":"+AK128","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dung collection and mixing",{"$f":"+('Data entry needs'!$G$75+'Data entry needs'!$G$77)*365","v":0},{"$f":"+$AE$131","v":true},"siminf",{"$f":"+IF($AI188,AI129,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AI188,AJ129,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AI188,AK129,\"\")","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+IF($AF$192,$AF$131,\"\")","v":"Total Production Cost"},{"$f":"+IF($AF192,AI131,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AE$131","v":true},{"$f":"+IF($AF$193,$AF$131,\"\")","v":"Total Production Cost"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+IF($AF194,AF133,\"\")","v":"Price fuelwood "},{"$f":"+IF($AF194,$AI133,\"\")","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price charcoal",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price Briquettes",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price Kerosene",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price LPG",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price Electricity",0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF127","v":"Total Investemt (USD)"},{"$f":"+AI127","v":0},{"$f":"+AJ127","v":0},{"$f":"+AK127","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5",null,"Chart 5.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household potentially benefitted",{"$f":"+$AI$141","v":{"$error":"#DIV/0!"}},{"$f":"title253","v":"Energy demand covered"},{"$f":"+VLOOKUP($AG$125,$AL$126:$AM$129,2,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(AG125,$AF$120:$AH$123,3,FALSE)*AG119","v":0},null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer equivalent from bioslurry (kg/year)","Fertilizer Consumption (kg/year)","Substitution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF151","v":"N"},{"$f":"+AI151","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E83","v":0},{"$f":"+IF((AH212/AI212)>1,1,(AH212/AI212))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF152","v":"P"},{"$f":"+AI152","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E84","v":0},{"$f":"+IF((AH213/AI213)>1,1,(AH213/AI213))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF153","v":"K"},{"$f":"+AI153","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E85","v":0},{"$f":"+IF((AH214/AI214)>1,1,(AH214/AI214))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Data entry needs'!$E$86=\"yes\",AF155,\"\")","v":""},{"$f":"IF('Data entry needs'!$E$86=\"yes\",AI155,\"\")","v":""},{"$f":"IF('Data entry needs'!$E$86=\"yes\",AJ155,\"\")","v":""},{"$f":"+IFERROR(IF((AH215/AI215)>1,1,(AH215/AI215)),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c","f","f"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title257","v":"Traditional fuel wood collection"},{"$f":"title258","v":"Biogas 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,null,null,null,null,null,{"$f":"+AP162","v":"Fuelwood collection"},{"$f":"+$AS$162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP163","v":"Water collection"},null,{"$f":"+$AS$163","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP164","v":"Dung collection"},null,{"$f":"+$AS$164","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP165","v":"Mixing in biodigestor"},null,{"$f":"+$AS$165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP166","v":" Cooking"},{"$f":"+$AS$166","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,\"Additional time consumed (h/year)\",\"\")","v":""},{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))),NA())","v":{"$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,{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,\"\",\"Time savings (h/year)\")","v":"Time savings (h/year)"},null,{"$f":"IF((SUM($AH$220:$AH$224)-SUM($AI$220:$AI$224))>0,SUM($AH$220:$AH$224)-SUM($AI$220:$AI$224),NA())","v":{"$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,"Chart 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AH145","v":"No. Employees"},{"$f":"+AI145","v":{"$error":"#DIV/0!"}},{"$f":"+AJ145","v":{"$error":"#DIV/0!"}},{"$f":"+AK145","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 9"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF161","v":"Woody biomass saving"},{"$f":"+AI161","v":{"$error":"#DIV/0!"}},{"$f":"+AH161","v":"kg/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,{"$f":"+AF162","v":"Fossil fuels avoided"},{"$f":"+AI162","v":{"$error":"#DIV/0!"}},{"$f":"+AH162","v":"l/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,{"$f":"+AF163","v":" Electricity avoided"},{"$f":"+AI163","v":{"$error":"#DIV/0!"}},{"$f":"+AH163","v":"kWh/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,"Chart 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,{"$f":"title42","v":"USD/year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF168","v":"Fuel cost savings "},{"$f":"+AI168","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF169","v":"Benefit of bioslurry fertilizer"},{"$f":"+AI169","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF170","v":"Value of time savings"},{"$f":"+AI170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF171","v":"Total Benefits per household"},{"$f":"+AI171","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary of Results-SIZE2","index":29,"n_rows":242,"n_cols":51,"rows_kept":242,"cut":false,"hidden":true,"merged":[[14,3,14,4],[14,6,14,14],[2,3,2,24],[7,23,7,24],[8,23,8,24],[12,2,12,12],[12,17,12,22],[34,2,35,4],[34,6,35,9],[34,11,35,16],[34,19,35,23],[38,20,39,20],[38,21,39,21],[38,22,39,22],[38,23,39,23],[149,42,149,44],[149,45,149,47],[159,43,159,44],[166,41,166,42],[47,6,50,9],[55,2,55,6],[55,9,55,13],[55,19,55,22],[148,42,148,44],[148,45,148,47]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,null,{"$f":"UPPER(title229&'Data entry needs'!$AA$92&title230&$AG$125)","v":"SUMMARY OF RESULTS FOR BIOGAS PRODUCTION FROM DAIRY CATTLE MANURE SIZE 2"}]
[]
[]
[]
[]
[null,null,null,{"$f":"title224","v":"Manure type"},null,null,null,null,null,{"$f":"'Data entry needs'!$AA$92","v":"Dairy cattle"},{"$f":"title57","v":"Manure available (kg manure/day/household)"},null,null,null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AK$123,6,FALSE)","v":0},{"$f":"+title227&AG125","v":"Number of heads available Size 2"},null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AL$123,7,FALSE)","v":0}]
[null,null,null,{"$f":"title225","v":"Number of animals (#/household)"},null,null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AK$123,5,FALSE)","v":"0 - 0 animals"},{"$f":"title226","v":"Recommended size of biodigester (m3)"},null,null,null,null,null,null,{"$f":"+INDIRECT(\"COST_SIZE\"&$AH$125&\"!$K$8\")","v":0},{"$f":"+title228&AG126","v":"Number of potential biodigesters "},null,null,null,null,{"$f":"X8/VLOOKUP($AG$125,$AF$120:$AL$123,4,FALSE)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title234","v":"Production Costs and Investment"}]
[]
[null,null,{"$f":"title235","v":"Production costs (volume and electricity equivalent basis)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title236","v":"Investment (USD)"}]
[]
[null,null,null,{"$f":"title237","v":"Volume basis (USD/m3)"},null,null,{"$f":"title238","v":"Electricity equivalent basis (USD/kWh equivalent)"}]
[null,null,null,null,null,null,{"$f":"title242","v":"Price fuelwood "},null,null,null,null,{"$f":"title245","v":"Price Kerosene"},null,"Price briquettes"]
[null,null,null,null,null,null,{"$f":"title243","v":"Price charcoal"},null,null,null,null,{"$f":"title246","v":"Price LPG"},null,{"$f":"title247","v":"Price Electricity"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title102","v":"Social Benefits"}]
[]
[null,null,{"$f":"title248","v":"Household beneficiaries and energy demand covered"},null,null,null,{"$f":"title249","v":"Jobs creation"},null,null,null,null,{"$f":"title250","v":"Net time savings per household"},null,null,null,null,null,null,null,{"$f":"title251","v":"Fertilizer equivalent from bioslurry per household"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title111","v":"kg/year"},null,{"$f":"title111","v":"kg/year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG212","v":"N"},{"$f":"+AH212","v":{"$error":"#DIV/0!"}},{"$f":"+AG214","v":"K"},{"$f":"+AH214","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG213","v":"P"},{"$f":"+AH213","v":{"$error":"#DIV/0!"}},{"$f":"+AG215","v":""},{"$f":"+AH215","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"+title254&$AI$141&title255&ROUND($AG$143,0)&title256","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,{"$f":"title262","v":"Economic Benefits"},null,null,null,null,null,null,{"$f":"title283","v":"Financial Analysis"}]
[]
[null,null,"Fuel and money savings by biogas production",null,null,null,null,null,null,{"$f":"title265","v":"Net present value (USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title266","v":"Internal rate of return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"+AG233","v":"Woody biomass saving"},{"$error":"#DIV/0!"},"kg/year"]
[null,null,null,"Fossil fuels avoided",{"$error":"#DIV/0!"},"l/year"]
[null,null,null," Electricity avoided",{"$error":"#DIV/0!"},"kWh/year"]
[null,null,null,null,null,{"$f":"+AI236","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total heads",{"$f":"+'Data entry needs'!$F$13","v":0},null,"heads/hh",null,null,"heads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"title5","v":"Size 1"},1,{"$f":"+'Data entry needs'!$D$18","v":0},{"$f":"+DUMMY_DATABASE!$E9","v":0},{"$f":"+'Data entry needs'!AC22&\" - \"&'Data entry needs'!AD22&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$D$19","v":0},{"$f":"+$AG$119*AH120","v":0},null,"Calorific Power (kWh/m3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"title6","v":"Size 2"},2,{"$f":"+'Data entry needs'!$E$18","v":0},{"$f":"+DUMMY_DATABASE!$E10","v":0},{"$f":"+'Data entry needs'!AC23&\" - \"&'Data entry needs'!AD23&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$E$19","v":0},{"$f":"+$AG$119*AH121","v":0},"Calorific value",{"$f":"+VLOOKUP('Data entry needs'!$AA$92,PROPERTIES_DATABASE!$B$3:$L$7,11,FALSE)/3.6","v":5.7504783333333336}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"title7","v":"Size 3"},3,{"$f":"+'Data entry needs'!$F$18","v":0},{"$f":"+DUMMY_DATABASE!$E11","v":0},{"$f":"+'Data entry needs'!AC24&\" - \"&'Data entry needs'!AD24&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$F$19","v":0},{"$f":"+$AG$119*AH122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"title8","v":"Size 4"},4,{"$f":"+'Data entry needs'!$G$18","v":0},{"$f":"+DUMMY_DATABASE!$E12","v":0},{"$f":"+'Data entry needs'!AC25&\" - \"&'Data entry needs'!AD25&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$G$19","v":0},{"$f":"+$AG$119*AH123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f","h","j"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size summary",{"$f":"+VLOOKUP(AH125,$AE$120:$AF$123,2,FALSE)","v":"Size 2"},2,"g","i","k",null,"Energy Covered (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production cost",null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "},{"$f":"title5","v":"Size 1"},{"$f":"+Energy_Demand!$D$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investemt (USD)",null,null,{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&50)","v":{"$error":"#DIV/0!"}},{"$f":"title6","v":"Size 2"},{"$f":"+Energy_Demand!$G$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title132","v":"Total Production Cost"},"limsup","USD/m3",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"title7","v":"Size 3"},{"$f":"+Energy_Demand!$J$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liminf","USD/m3",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"title8","v":"Size 4"},{"$f":"+Energy_Demand!$M$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price Comparison",null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($T$1>0,TRUE,FALSE)","v":true},{"$f":"title132","v":"Total Production Cost"},"limsup","USD/kWh",{"$f":"AI128/$AN$121","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liminf","USD/kWh",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title242","v":"Price fuelwood "},null,"USD/kWh",{"$f":"Energy_Demand!$D$14/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title243","v":"Price charcoal"},null,"USD/kWh",{"$f":"Energy_Demand!$D$15/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price Briquettes",null,"USD/kWh",{"$f":"Energy_Demand!$D$16/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title245","v":"Price Kerosene"},null,"USD/kWh",{"$f":"Energy_Demand!$D$17/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title246","v":"Price LPG"},null,"USD/kWh",{"$f":"Energy_Demand!$D$18/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title247","v":"Price Electricity"},null,"USD/kWh",{"$f":"Energy_Demand!$D$19","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Access",null,{"$f":"title69","v":"Unit"}]
[null,null,null,null,null,null,null,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 number of rural holseholds with biogas",null,"Households",{"$f":"+ROUNDDOWN(VLOOKUP($AG$125,$AF$120:$AI$123,3,FALSE)*$AG$119/VLOOKUP($AG$125,$AF$120:$AI$123,4,FALSE),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential energy production ",null,"MWh/year",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!G8\")*(AI141*$AN$121)/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas Project Period",{"$f":"+'Data entry needs'!$D$90","v":0},"years",225,"man-day/year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment generation potential",null,"No. Employees",{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AI143","v":225},null,null,null,null,null,"Fertilizer replacement by bioslurry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title102","v":"Social Benefits"},null,{"$f":"title69","v":"Unit"},"All systems","All systems",null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household","National ",null,null,null,null,null,null,"Production potential",null,null,"Substitution potential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer equivalent from bioslurry",null,null,"Per hh",null,null,null,null,null,null,null,"Quantity (kg/year)",null,null,"Potential Revenue (USD/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI151*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"N","P","K","N","P","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI152*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title5)","v":"SIZE 1"},{"$f":"'Model Calculations_ALL'!$D$43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!$D$44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!$D$45*360","v":{"$error":"#DIV/0!"}},{"$f":"$AQ$152*'Data entry needs'!$D$83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"$AR$152*'Data entry needs'!$D$84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!$D$85*'Summary of Results-SIZE2'!$AS$152*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"K",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI153*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title6)","v":"SIZE 2"},{"$f":"'Model Calculations_ALL'!E43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!E44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!E45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ153*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR153*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-SIZE2'!AS153*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title7)","v":"SIZE 3"},{"$f":"'Model Calculations_ALL'!F43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!F44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!F45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ154*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR154*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-SIZE2'!AS154*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N-fertilizer improved",null,{"$f":"title111","v":"kg/year"},{"$f":"AI151-('Data entry needs'!E87*VLOOKUP('Data entry needs'!$AA$92,PROPERTIES_DATABASE!B92:C96,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"AI155*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title8)","v":"SIZE 4"},{"$f":"'Model Calculations_ALL'!G43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!G44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!G45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ155*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR155*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-SIZE2'!AS155*0.5","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time savings from using biogas",null,"hrs/year",{"$f":"+AS167","v":0},{"$f":"AI157*AI141","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time benefits",null,null,null,null,"Associated-time savings to 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,"Environmental benefits",null,{"$f":"title69","v":"Unit"},"All systems","All systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household","National ",null,null,null,null,null,null,null,"Proxies",null,null,"Cost of unskilled labour in rural areas",null,null,"USD/h",{"$f":"'Data entry needs'!G65","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,{"$f":"title273","v":"Woody biomass saving"},null,{"$f":"title111","v":"kg/year"},{"$f":"(INDEX($AQ$171:$AT$176,1,$AH$125)+INDEX($AQ$171:$AT$176,2,$AH$125)+INDEX($AQ$171:$AT$176,3,$AH$125))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI161*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"title101","v":"h/day"},"h/year",null,"Time dedicated to income generation",null,null,"%",{"$f":"+'Data entry needs'!$D$76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title274","v":"Fossil fuels avoided"},null,{"$f":"title271","v":"l/year"},{"$f":"(INDEX($AQ$171:$AT$176,4,$AH$125)+(INDEX($AQ$171:$AT$176,5,$AH$125)*0.51*0.9*(1/0.8)))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI162*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"title89","v":"Fuelwood collection"},null,{"$f":"+'Data entry needs'!$G$71","v":0},{"$f":"AR162*365","v":0},null,"Net value of time savings",null,null,{"$f":"title42","v":"USD/year"},{"$f":"AS167*AY160*AY161","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,{"$f":"title275","v":" Electricity avoided"},null,{"$f":"title272","v":"kWh/year"},{"$f":"(INDEX($AQ$171:$AT$176,6,$AH$125))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI163*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"title98","v":"Water collection"},null,{"$f":"+'Data entry needs'!$G$76","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title97","v":"Dung collection"},null,{"$f":"+'Data entry needs'!$G$75","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title262","v":"Economic Benefits"},null,{"$f":"title69","v":"Unit"},"All systems",null,null,"All systems",null,null,null,"Mixing in biodigestor",null,{"$f":"+'Data entry needs'!$G$77","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title260","v":" Cooking"},null,{"$f":"+'Data entry needs'!$G$72*(1-(0.65-0.25))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"At household level",null,null,"At National level",null,null,null,"Net balance of time savings (from woodfuel collection to digestion needs collection)",null,{"$f":"(AR162+AR166)-(AR163+AR164+AR165)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title267","v":"Fuel cost savings "},null,{"$f":"title42","v":"USD/year"},{"$f":"+VLOOKUP($AG$125,$AP$179:$AQ$182,2,FALSE)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AI168*AI141","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title268","v":"Benefit of bioslurry fertilizer"},null,{"$f":"title42","v":"USD/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,5,FALSE)+VLOOKUP($AG$125,$AP$152:$AV$155,6,FALSE)+VLOOKUP($AG$125,$AP$152:$AV$155,7,FALSE)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AI169*AI141","v":{"$error":"#DIV/0!"}},null,null,null,"Avoided fuel consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Value of time savings"},null,{"$f":"title42","v":"USD/year"},{"$f":"+$AY$162","v":0},null,null,{"$f":"AI170*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,"SIZE1","SIZE2","SIZE3","SIZE4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Total Benefits per household"},null,null,{"$f":"SUM(AI168:AK170)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(AL168:AL170)","v":{"$error":"#DIV/0!"}},null,null,1,{"$f":"title12&\" (kg)\"","v":"Fuelwood  (kg)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"title13&\" (kg)\"","v":"Charcoal  (kg)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Briquette (kg)",{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial benefits",null,{"$f":"title69","v":"Unit"},"All systems",null,null,"All systems",null,null,4,{"$f":"title15&\" (L)\"","v":"Kerosene  (L)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"title16&\" (L)\"","v":"LPG  (L)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"At household level",null,null,"At program level",null,null,6,{"$f":"title17&\" (kWh)\"","v":"Electricity (kWh)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"},null,null,null,null,null,null,"Fuel Cost Savings","Bioslurry savings","time savings","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,null,null,null,"Without policy","NPV (USD)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title5)","v":"SIZE 1"},{"$f":"+Energy_Demand!$F$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT152:AV152)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ179:AS179)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Without policy","IRR (%)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title6)","v":"SIZE 2"},{"$f":"+Energy_Demand!$I$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT153:AV153)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ180:AS180)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title7)","v":"SIZE 3"},{"$f":"+Energy_Demand!$L$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT154:AV154)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ181:AS181)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title8)","v":"SIZE 4"},{"$f":"+Energy_Demand!$O$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT155:AV155)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ182:AS182)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 1","Operating requirements",null,"Chart 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hrs/year",null,null,{"$f":"+AI126","v":"Fixed-dome "},{"$f":"+AJ126","v":"Floating-drum"},{"$f":"+AK126","v":"Tubular "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title98","v":"Water collection"},{"$f":"+'Data entry needs'!$G$76*365","v":0},null,"limsup",{"$f":"+AI128","v":{"$error":"#DIV/0!"}},{"$f":"+AJ128","v":{"$error":"#DIV/0!"}},{"$f":"+AK128","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dung collection and mixing",{"$f":"+('Data entry needs'!$G$75+'Data entry needs'!$G$77)*365","v":0},{"$f":"+$AE$131","v":true},"siminf",{"$f":"+IF($AI188,AI129,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AI188,AJ129,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AI188,AK129,\"\")","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+IF($AF$192,$AF$131,\"\")","v":"Total Production Cost"},{"$f":"+IF($AF192,AI131,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AE$131","v":true},{"$f":"+IF($AF$193,$AF$131,\"\")","v":"Total Production Cost"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+IF($AF194,AF133,\"\")","v":"Price fuelwood "},{"$f":"+IF($AF194,$AI133,\"\")","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price charcoal",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price Briquettes",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price Kerosene",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price LPG",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price Electricity",0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF127","v":"Total Investemt (USD)"},{"$f":"+AI127","v":0},{"$f":"+AJ127","v":0},{"$f":"+AK127","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5",null,"Chart 5.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household potentially benefitted",{"$f":"+$AI$141","v":{"$error":"#DIV/0!"}},{"$f":"title253","v":"Energy demand covered"},{"$f":"+VLOOKUP($AG$125,$AL$126:$AM$129,2,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(AG125,$AF$120:$AH$123,3,FALSE)*AG119","v":0},null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer equivalent from bioslurry (kg/year)","Fertilizer Consumption (kg/year)","Substitution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF151","v":"N"},{"$f":"+AI151","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E83","v":0},{"$f":"+IF((AH212/AI212)>1,1,(AH212/AI212))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF152","v":"P"},{"$f":"+AI152","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E84","v":0},{"$f":"+IF((AH213/AI213)>1,1,(AH213/AI213))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF153","v":"K"},{"$f":"+AI153","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E85","v":0},{"$f":"+IF((AH214/AI214)>1,1,(AH214/AI214))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Data entry needs'!$E$86=\"yes\",AF155,\"\")","v":""},{"$f":"IF('Data entry needs'!$E$86=\"yes\",AI155,\"\")","v":""},{"$f":"IF('Data entry needs'!$E$86=\"yes\",AJ155,\"\")","v":""},{"$f":"+IFERROR(IF((AH215/AI215)>1,1,(AH215/AI215)),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c","f","f"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title257","v":"Traditional fuel wood collection"},{"$f":"title258","v":"Biogas 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,null,null,null,null,null,{"$f":"+AP162","v":"Fuelwood collection"},{"$f":"+$AS$162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP163","v":"Water collection"},null,{"$f":"+$AS$163","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP164","v":"Dung collection"},null,{"$f":"+$AS$164","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP165","v":"Mixing in biodigestor"},null,{"$f":"+$AS$165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP166","v":" Cooking"},{"$f":"+$AS$166","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,\"Additional time consumed (h/year)\",\"\")","v":""},{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))),NA())","v":{"$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,{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,\"\",\"Time savings (h/year)\")","v":"Time savings (h/year)"},null,{"$f":"IF((SUM($AH$220:$AH$224)-SUM($AI$220:$AI$224))>0,SUM($AH$220:$AH$224)-SUM($AI$220:$AI$224),NA())","v":{"$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,"Chart 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AH145","v":"No. Employees"},{"$f":"+AI145","v":{"$error":"#DIV/0!"}},{"$f":"+AJ145","v":{"$error":"#DIV/0!"}},{"$f":"+AK145","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 9"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF161","v":"Woody biomass saving"},{"$f":"+AI161","v":{"$error":"#DIV/0!"}},{"$f":"+AH161","v":"kg/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,{"$f":"+AF162","v":"Fossil fuels avoided"},{"$f":"+AI162","v":{"$error":"#DIV/0!"}},{"$f":"+AH162","v":"l/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,{"$f":"+AF163","v":" Electricity avoided"},{"$f":"+AI163","v":{"$error":"#DIV/0!"}},{"$f":"+AH163","v":"kWh/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,"Chart 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,{"$f":"title42","v":"USD/year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF168","v":"Fuel cost savings "},{"$f":"+AI168","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF169","v":"Benefit of bioslurry fertilizer"},{"$f":"+AI169","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF170","v":"Value of time savings"},{"$f":"+AI170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF171","v":"Total Benefits per household"},{"$f":"+AI171","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary of Results-SIZE3","index":30,"n_rows":242,"n_cols":51,"rows_kept":242,"cut":false,"hidden":true,"merged":[[14,3,14,4],[14,6,14,14],[2,3,2,24],[7,23,7,24],[8,23,8,24],[12,2,12,12],[12,17,12,22],[34,2,35,4],[34,6,35,9],[34,11,35,16],[34,19,35,23],[38,20,39,20],[38,21,39,21],[38,22,39,22],[38,23,39,23],[149,42,149,44],[149,45,149,47],[159,43,159,44],[166,41,166,42],[47,6,50,9],[55,2,55,6],[55,9,55,13],[55,19,55,22],[148,42,148,44],[148,45,148,47]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,null,{"$f":"UPPER(title229&'Data entry needs'!$AA$92&title230&$AG$125)","v":"SUMMARY OF RESULTS FOR BIOGAS PRODUCTION FROM DAIRY CATTLE MANURE SIZE 3"}]
[]
[]
[]
[]
[null,null,null,{"$f":"title224","v":"Manure type"},null,null,null,null,null,{"$f":"'Data entry needs'!$AA$92","v":"Dairy cattle"},{"$f":"title57","v":"Manure available (kg manure/day/household)"},null,null,null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AK$123,6,FALSE)","v":0},{"$f":"+title227&AG125","v":"Number of heads available Size 3"},null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AL$123,7,FALSE)","v":0}]
[null,null,null,{"$f":"title225","v":"Number of animals (#/household)"},null,null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AK$123,5,FALSE)","v":"0 - 0 animals"},{"$f":"title226","v":"Recommended size of biodigester (m3)"},null,null,null,null,null,null,{"$f":"+INDIRECT(\"COST_SIZE\"&$AH$125&\"!$K$8\")","v":0},{"$f":"+title228&AG126","v":"Number of potential biodigesters "},null,null,null,null,{"$f":"X8/VLOOKUP($AG$125,$AF$120:$AL$123,4,FALSE)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title234","v":"Production Costs and Investment"}]
[]
[null,null,{"$f":"title235","v":"Production costs (volume and electricity equivalent basis)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title236","v":"Investment (USD)"}]
[]
[null,null,null,{"$f":"title237","v":"Volume basis (USD/m3)"},null,null,{"$f":"title238","v":"Electricity equivalent basis (USD/kWh equivalent)"}]
[null,null,null,null,null,null,{"$f":"title242","v":"Price fuelwood "},null,null,null,null,{"$f":"title245","v":"Price Kerosene"},null,"Price briquettes"]
[null,null,null,null,null,null,{"$f":"title243","v":"Price charcoal"},null,null,null,null,{"$f":"title246","v":"Price LPG"},null,{"$f":"title247","v":"Price Electricity"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title102","v":"Social Benefits"}]
[]
[null,null,{"$f":"title248","v":"Household beneficiaries and energy demand covered"},null,null,null,{"$f":"title249","v":"Jobs creation"},null,null,null,null,{"$f":"title250","v":"Net time savings per household"},null,null,null,null,null,null,null,{"$f":"title251","v":"Fertilizer equivalent from bioslurry per household"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title111","v":"kg/year"},null,{"$f":"title111","v":"kg/year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG212","v":"N"},{"$f":"+AH212","v":{"$error":"#DIV/0!"}},{"$f":"+AG214","v":"K"},{"$f":"+AH214","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG213","v":"P"},{"$f":"+AH213","v":{"$error":"#DIV/0!"}},{"$f":"+AG215","v":""},{"$f":"+AH215","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"+title254&$AI$141&title255&ROUND($AG$143,0)&title256","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,{"$f":"title262","v":"Economic Benefits"},null,null,null,null,null,null,{"$f":"title283","v":"Financial Analysis"}]
[]
[null,null,"Fuel and money savings by biogas production",null,null,null,null,null,null,{"$f":"title265","v":"Net present value (USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title266","v":"Internal rate of return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"+AG233","v":"Woody biomass saving"},{"$error":"#DIV/0!"},"kg/year"]
[null,null,null,"Fossil fuels avoided",{"$error":"#DIV/0!"},"l/year"]
[null,null,null," Electricity avoided",{"$error":"#DIV/0!"},"kWh/year"]
[null,null,null,null,null,{"$f":"+AI236","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total heads",{"$f":"+'Data entry needs'!$F$13","v":0},null,"heads/hh",null,null,"heads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"title5","v":"Size 1"},1,{"$f":"+'Data entry needs'!$D$18","v":0},{"$f":"+DUMMY_DATABASE!$E9","v":0},{"$f":"+'Data entry needs'!AC22&\" - \"&'Data entry needs'!AD22&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$D$19","v":0},{"$f":"+$AG$119*AH120","v":0},null,"Calorific Power (kWh/m3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"title6","v":"Size 2"},2,{"$f":"+'Data entry needs'!$E$18","v":0},{"$f":"+DUMMY_DATABASE!$E10","v":0},{"$f":"+'Data entry needs'!AC23&\" - \"&'Data entry needs'!AD23&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$E$19","v":0},{"$f":"+$AG$119*AH121","v":0},"Calorific value",{"$f":"+VLOOKUP('Data entry needs'!$AA$92,PROPERTIES_DATABASE!$B$3:$L$7,11,FALSE)/3.6","v":5.7504783333333336}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"title7","v":"Size 3"},3,{"$f":"+'Data entry needs'!$F$18","v":0},{"$f":"+DUMMY_DATABASE!$E11","v":0},{"$f":"+'Data entry needs'!AC24&\" - \"&'Data entry needs'!AD24&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$F$19","v":0},{"$f":"+$AG$119*AH122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"title8","v":"Size 4"},4,{"$f":"+'Data entry needs'!$G$18","v":0},{"$f":"+DUMMY_DATABASE!$E12","v":0},{"$f":"+'Data entry needs'!AC25&\" - \"&'Data entry needs'!AD25&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$G$19","v":0},{"$f":"+$AG$119*AH123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f","h","j"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size summary",{"$f":"+VLOOKUP(AH125,$AE$120:$AF$123,2,FALSE)","v":"Size 3"},3,"g","i","k",null,"Energy Covered (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production cost",null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "},{"$f":"title5","v":"Size 1"},{"$f":"+Energy_Demand!$D$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investemt (USD)",null,null,{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&50)","v":{"$error":"#DIV/0!"}},{"$f":"title6","v":"Size 2"},{"$f":"+Energy_Demand!$G$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title132","v":"Total Production Cost"},"limsup","USD/m3",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"title7","v":"Size 3"},{"$f":"+Energy_Demand!$J$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liminf","USD/m3",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"title8","v":"Size 4"},{"$f":"+Energy_Demand!$M$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price Comparison",null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($T$1>0,TRUE,FALSE)","v":true},{"$f":"title132","v":"Total Production Cost"},"limsup","USD/kWh",{"$f":"AI128/$AN$121","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liminf","USD/kWh",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title242","v":"Price fuelwood "},null,"USD/kWh",{"$f":"Energy_Demand!$D$14/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title243","v":"Price charcoal"},null,"USD/kWh",{"$f":"Energy_Demand!$D$15/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price Briquettes",null,"USD/kWh",{"$f":"Energy_Demand!$D$16/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title245","v":"Price Kerosene"},null,"USD/kWh",{"$f":"Energy_Demand!$D$17/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title246","v":"Price LPG"},null,"USD/kWh",{"$f":"Energy_Demand!$D$18/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title247","v":"Price Electricity"},null,"USD/kWh",{"$f":"Energy_Demand!$D$19","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Access",null,{"$f":"title69","v":"Unit"}]
[null,null,null,null,null,null,null,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 number of rural holseholds with biogas",null,"Households",{"$f":"+ROUNDDOWN(VLOOKUP($AG$125,$AF$120:$AI$123,3,FALSE)*$AG$119/VLOOKUP($AG$125,$AF$120:$AI$123,4,FALSE),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential energy production ",null,"MWh/year",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!G8\")*(AI141*$AN$121)/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas Project Period",{"$f":"+'Data entry needs'!$D$90","v":0},"years",225,"man-day/year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment generation potential",null,"No. Employees",{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AI143","v":225},null,null,null,null,null,"Fertilizer replacement by bioslurry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title102","v":"Social Benefits"},null,{"$f":"title69","v":"Unit"},"All systems","All systems",null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household","National ",null,null,null,null,null,null,"Production potential",null,null,"Substitution potential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer equivalent from bioslurry",null,null,"Per hh",null,null,null,null,null,null,null,"Quantity (kg/year)",null,null,"Potential Revenue (USD/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI151*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"N","P","K","N","P","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI152*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title5)","v":"SIZE 1"},{"$f":"'Model Calculations_ALL'!$D$43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!$D$44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!$D$45*360","v":{"$error":"#DIV/0!"}},{"$f":"$AQ$152*'Data entry needs'!$D$83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"$AR$152*'Data entry needs'!$D$84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!$D$85*'Summary of Results-SIZE3'!$AS$152*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"K",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI153*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title6)","v":"SIZE 2"},{"$f":"'Model Calculations_ALL'!E43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!E44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!E45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ153*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR153*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-SIZE3'!AS153*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title7)","v":"SIZE 3"},{"$f":"'Model Calculations_ALL'!F43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!F44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!F45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ154*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR154*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-SIZE3'!AS154*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N-fertilizer improved",null,{"$f":"title111","v":"kg/year"},{"$f":"AI151-('Data entry needs'!E87*VLOOKUP('Data entry needs'!$AA$92,PROPERTIES_DATABASE!B92:C96,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"AI155*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title8)","v":"SIZE 4"},{"$f":"'Model Calculations_ALL'!G43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!G44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!G45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ155*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR155*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-SIZE3'!AS155*0.5","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time savings from using biogas",null,"hrs/year",{"$f":"+AS167","v":0},{"$f":"AI157*AI141","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time benefits",null,null,null,null,"Associated-time savings to 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,"Environmental benefits",null,{"$f":"title69","v":"Unit"},"All systems","All systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household","National ",null,null,null,null,null,null,null,"Proxies",null,null,"Cost of unskilled labour in rural areas",null,null,"USD/h",{"$f":"'Data entry needs'!G65","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,{"$f":"title273","v":"Woody biomass saving"},null,{"$f":"title111","v":"kg/year"},{"$f":"(INDEX($AQ$171:$AT$176,1,$AH$125)+INDEX($AQ$171:$AT$176,2,$AH$125)+INDEX($AQ$171:$AT$176,3,$AH$125))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI161*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"title101","v":"h/day"},"h/year",null,"Time dedicated to income generation",null,null,"%",{"$f":"+'Data entry needs'!$D$76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title274","v":"Fossil fuels avoided"},null,{"$f":"title271","v":"l/year"},{"$f":"(INDEX($AQ$171:$AT$176,4,$AH$125)+(INDEX($AQ$171:$AT$176,5,$AH$125)*0.51*0.9*(1/0.8)))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI162*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"title89","v":"Fuelwood collection"},null,{"$f":"+'Data entry needs'!$G$71","v":0},{"$f":"AR162*365","v":0},null,"Net value of time savings",null,null,{"$f":"title42","v":"USD/year"},{"$f":"AS167*AY160*AY161","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,{"$f":"title275","v":" Electricity avoided"},null,{"$f":"title272","v":"kWh/year"},{"$f":"(INDEX($AQ$171:$AT$176,6,$AH$125))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI163*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"title98","v":"Water collection"},null,{"$f":"+'Data entry needs'!$G$76","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title97","v":"Dung collection"},null,{"$f":"+'Data entry needs'!$G$75","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title262","v":"Economic Benefits"},null,{"$f":"title69","v":"Unit"},"All systems",null,null,"All systems",null,null,null,"Mixing in biodigestor",null,{"$f":"+'Data entry needs'!$G$77","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title260","v":" Cooking"},null,{"$f":"+'Data entry needs'!$G$72*(1-(0.65-0.25))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"At household level",null,null,"At National level",null,null,null,"Net balance of time savings (from woodfuel collection to digestion needs collection)",null,{"$f":"(AR162+AR166)-(AR163+AR164+AR165)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title267","v":"Fuel cost savings "},null,{"$f":"title42","v":"USD/year"},{"$f":"+VLOOKUP($AG$125,$AP$179:$AQ$182,2,FALSE)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AI168*AI141","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title268","v":"Benefit of bioslurry fertilizer"},null,{"$f":"title42","v":"USD/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,5,FALSE)+VLOOKUP($AG$125,$AP$152:$AV$155,6,FALSE)+VLOOKUP($AG$125,$AP$152:$AV$155,7,FALSE)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AI169*AI141","v":{"$error":"#DIV/0!"}},null,null,null,"Avoided fuel consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Value of time savings"},null,{"$f":"title42","v":"USD/year"},{"$f":"+$AY$162","v":0},null,null,{"$f":"AI170*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,"SIZE1","SIZE2","SIZE3","SIZE4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Total Benefits per household"},null,null,{"$f":"SUM(AI168:AK170)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(AL168:AL170)","v":{"$error":"#DIV/0!"}},null,null,1,{"$f":"title12&\" (kg)\"","v":"Fuelwood  (kg)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"title13&\" (kg)\"","v":"Charcoal  (kg)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Briquette (kg)",{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial benefits",null,{"$f":"title69","v":"Unit"},"All systems",null,null,"All systems",null,null,4,{"$f":"title15&\" (L)\"","v":"Kerosene  (L)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"title16&\" (L)\"","v":"LPG  (L)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"At household level",null,null,"At program level",null,null,6,{"$f":"title17&\" (kWh)\"","v":"Electricity (kWh)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"},null,null,null,null,null,null,"Fuel Cost Savings","Bioslurry savings","time savings","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,null,null,null,"Without policy","NPV (USD)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title5)","v":"SIZE 1"},{"$f":"+Energy_Demand!$F$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT152:AV152)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ179:AS179)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Without policy","IRR (%)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title6)","v":"SIZE 2"},{"$f":"+Energy_Demand!$I$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT153:AV153)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ180:AS180)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title7)","v":"SIZE 3"},{"$f":"+Energy_Demand!$L$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT154:AV154)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ181:AS181)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title8)","v":"SIZE 4"},{"$f":"+Energy_Demand!$O$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT155:AV155)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ182:AS182)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 1","Operating requirements",null,"Chart 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hrs/year",null,null,{"$f":"+AI126","v":"Fixed-dome "},{"$f":"+AJ126","v":"Floating-drum"},{"$f":"+AK126","v":"Tubular "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title98","v":"Water collection"},{"$f":"+'Data entry needs'!$G$76*365","v":0},null,"limsup",{"$f":"+AI128","v":{"$error":"#DIV/0!"}},{"$f":"+AJ128","v":{"$error":"#DIV/0!"}},{"$f":"+AK128","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dung collection and mixing",{"$f":"+('Data entry needs'!$G$75+'Data entry needs'!$G$77)*365","v":0},{"$f":"+$AE$131","v":true},"siminf",{"$f":"+IF($AI188,AI129,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AI188,AJ129,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AI188,AK129,\"\")","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+IF($AF$192,$AF$131,\"\")","v":"Total Production Cost"},{"$f":"+IF($AF192,AI131,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AE$131","v":true},{"$f":"+IF($AF$193,$AF$131,\"\")","v":"Total Production Cost"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+IF($AF194,AF133,\"\")","v":"Price fuelwood "},{"$f":"+IF($AF194,$AI133,\"\")","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price charcoal",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price Briquettes",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price Kerosene",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price LPG",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price Electricity",0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF127","v":"Total Investemt (USD)"},{"$f":"+AI127","v":0},{"$f":"+AJ127","v":0},{"$f":"+AK127","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5",null,"Chart 5.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household potentially benefitted",{"$f":"+$AI$141","v":{"$error":"#DIV/0!"}},{"$f":"title253","v":"Energy demand covered"},{"$f":"+VLOOKUP($AG$125,$AL$126:$AM$129,2,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(AG125,$AF$120:$AH$123,3,FALSE)*AG119","v":0},null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer equivalent from bioslurry (kg/year)","Fertilizer Consumption (kg/year)","Substitution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF151","v":"N"},{"$f":"+AI151","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E83","v":0},{"$f":"+IF((AH212/AI212)>1,1,(AH212/AI212))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF152","v":"P"},{"$f":"+AI152","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E84","v":0},{"$f":"+IF((AH213/AI213)>1,1,(AH213/AI213))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF153","v":"K"},{"$f":"+AI153","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E85","v":0},{"$f":"+IF((AH214/AI214)>1,1,(AH214/AI214))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Data entry needs'!$E$86=\"yes\",AF155,\"\")","v":""},{"$f":"IF('Data entry needs'!$E$86=\"yes\",AI155,\"\")","v":""},{"$f":"IF('Data entry needs'!$E$86=\"yes\",AJ155,\"\")","v":""},{"$f":"+IFERROR(IF((AH215/AI215)>1,1,(AH215/AI215)),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c","f","f"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title257","v":"Traditional fuel wood collection"},{"$f":"title258","v":"Biogas 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,null,null,null,null,null,{"$f":"+AP162","v":"Fuelwood collection"},{"$f":"+$AS$162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP163","v":"Water collection"},null,{"$f":"+$AS$163","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP164","v":"Dung collection"},null,{"$f":"+$AS$164","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP165","v":"Mixing in biodigestor"},null,{"$f":"+$AS$165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP166","v":" Cooking"},{"$f":"+$AS$166","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,\"Additional time consumed (h/year)\",\"\")","v":""},{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))),NA())","v":{"$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,{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,\"\",\"Time savings (h/year)\")","v":"Time savings (h/year)"},null,{"$f":"IF((SUM($AH$220:$AH$224)-SUM($AI$220:$AI$224))>0,SUM($AH$220:$AH$224)-SUM($AI$220:$AI$224),NA())","v":{"$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,"Chart 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AH145","v":"No. Employees"},{"$f":"+AI145","v":{"$error":"#DIV/0!"}},{"$f":"+AJ145","v":{"$error":"#DIV/0!"}},{"$f":"+AK145","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 9"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF161","v":"Woody biomass saving"},{"$f":"+AI161","v":{"$error":"#DIV/0!"}},{"$f":"+AH161","v":"kg/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,{"$f":"+AF162","v":"Fossil fuels avoided"},{"$f":"+AI162","v":{"$error":"#DIV/0!"}},{"$f":"+AH162","v":"l/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,{"$f":"+AF163","v":" Electricity avoided"},{"$f":"+AI163","v":{"$error":"#DIV/0!"}},{"$f":"+AH163","v":"kWh/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,"Chart 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,{"$f":"title42","v":"USD/year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF168","v":"Fuel cost savings "},{"$f":"+AI168","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF169","v":"Benefit of bioslurry fertilizer"},{"$f":"+AI169","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF170","v":"Value of time savings"},{"$f":"+AI170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF171","v":"Total Benefits per household"},{"$f":"+AI171","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary of Results-SIZE4","index":31,"n_rows":242,"n_cols":51,"rows_kept":242,"cut":false,"hidden":true,"merged":[[14,3,14,4],[14,6,14,14],[2,3,2,24],[7,23,7,24],[8,23,8,24],[12,2,12,12],[12,17,12,22],[34,2,35,4],[34,6,35,9],[34,11,35,16],[34,19,35,23],[38,20,39,20],[38,21,39,21],[38,22,39,22],[38,23,39,23],[149,42,149,44],[149,45,149,47],[159,43,159,44],[166,41,166,42],[47,6,50,9],[55,2,55,6],[55,9,55,13],[55,19,55,22],[148,42,148,44],[148,45,148,47]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,null,{"$f":"UPPER(title229&'Data entry needs'!$AA$92&title230&$AG$125)","v":"SUMMARY OF RESULTS FOR BIOGAS PRODUCTION FROM DAIRY CATTLE MANURE SIZE 4"}]
[]
[]
[]
[]
[null,null,null,{"$f":"title224","v":"Manure type"},null,null,null,null,null,{"$f":"'Data entry needs'!$AA$92","v":"Dairy cattle"},{"$f":"title57","v":"Manure available (kg manure/day/household)"},null,null,null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AK$123,6,FALSE)","v":0},{"$f":"+title227&AG125","v":"Number of heads available Size 4"},null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AL$123,7,FALSE)","v":0}]
[null,null,null,{"$f":"title225","v":"Number of animals (#/household)"},null,null,null,null,null,{"$f":"+VLOOKUP($AG$125,$AF$120:$AK$123,5,FALSE)","v":"0 - 0 animals"},{"$f":"title226","v":"Recommended size of biodigester (m3)"},null,null,null,null,null,null,{"$f":"+INDIRECT(\"COST_SIZE\"&$AH$125&\"!$K$8\")","v":0},{"$f":"+title228&AG126","v":"Number of potential biodigesters "},null,null,null,null,{"$f":"X8/VLOOKUP($AG$125,$AF$120:$AL$123,4,FALSE)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title234","v":"Production Costs and Investment"}]
[]
[null,null,{"$f":"title235","v":"Production costs (volume and electricity equivalent basis)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title236","v":"Investment (USD)"}]
[]
[null,null,null,{"$f":"title237","v":"Volume basis (USD/m3)"},null,null,{"$f":"title238","v":"Electricity equivalent basis (USD/kWh equivalent)"}]
[null,null,null,null,null,null,{"$f":"title242","v":"Price fuelwood "},null,null,null,null,{"$f":"title245","v":"Price Kerosene"},null,"Price briquettes"]
[null,null,null,null,null,null,{"$f":"title243","v":"Price charcoal"},null,null,null,null,{"$f":"title246","v":"Price LPG"},null,{"$f":"title247","v":"Price Electricity"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title102","v":"Social Benefits"}]
[]
[null,null,{"$f":"title248","v":"Household beneficiaries and energy demand covered"},null,null,null,{"$f":"title249","v":"Jobs creation"},null,null,null,null,{"$f":"title250","v":"Net time savings per household"},null,null,null,null,null,null,null,{"$f":"title251","v":"Fertilizer equivalent from bioslurry per household"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title111","v":"kg/year"},null,{"$f":"title111","v":"kg/year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG212","v":"N"},{"$f":"+AH212","v":{"$error":"#DIV/0!"}},{"$f":"+AG214","v":"K"},{"$f":"+AH214","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG213","v":"P"},{"$f":"+AH213","v":{"$error":"#DIV/0!"}},{"$f":"+AG215","v":""},{"$f":"+AH215","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"+title254&$AI$141&title255&ROUND($AG$143,0)&title256","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,{"$f":"title262","v":"Economic Benefits"},null,null,null,null,null,null,{"$f":"title283","v":"Financial Analysis"}]
[]
[null,null,"Fuel and money savings by biogas production",null,null,null,null,null,null,{"$f":"title265","v":"Net present value (USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title266","v":"Internal rate of return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"+AG233","v":"Woody biomass saving"},{"$error":"#DIV/0!"},"kg/year"]
[null,null,null,"Fossil fuels avoided",{"$error":"#DIV/0!"},"l/year"]
[null,null,null," Electricity avoided",{"$error":"#DIV/0!"},"kWh/year"]
[null,null,null,null,null,{"$f":"+AI236","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total heads",{"$f":"+'Data entry needs'!$F$13","v":0},null,"heads/hh",null,null,"heads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"title5","v":"Size 1"},1,{"$f":"+'Data entry needs'!$D$18","v":0},{"$f":"+DUMMY_DATABASE!$E9","v":0},{"$f":"+'Data entry needs'!AC22&\" - \"&'Data entry needs'!AD22&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$D$19","v":0},{"$f":"+$AG$119*AH120","v":0},null,"Calorific Power (kWh/m3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"title6","v":"Size 2"},2,{"$f":"+'Data entry needs'!$E$18","v":0},{"$f":"+DUMMY_DATABASE!$E10","v":0},{"$f":"+'Data entry needs'!AC23&\" - \"&'Data entry needs'!AD23&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$E$19","v":0},{"$f":"+$AG$119*AH121","v":0},"Calorific value",{"$f":"+VLOOKUP('Data entry needs'!$AA$92,PROPERTIES_DATABASE!$B$3:$L$7,11,FALSE)/3.6","v":5.7504783333333336}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"title7","v":"Size 3"},3,{"$f":"+'Data entry needs'!$F$18","v":0},{"$f":"+DUMMY_DATABASE!$E11","v":0},{"$f":"+'Data entry needs'!AC24&\" - \"&'Data entry needs'!AD24&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$F$19","v":0},{"$f":"+$AG$119*AH122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"title8","v":"Size 4"},4,{"$f":"+'Data entry needs'!$G$18","v":0},{"$f":"+DUMMY_DATABASE!$E12","v":0},{"$f":"+'Data entry needs'!AC25&\" - \"&'Data entry needs'!AD25&title233","v":"0 - 0 animals"},{"$f":"+'Data entry needs'!$G$19","v":0},{"$f":"+$AG$119*AH123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f","h","j"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size summary",{"$f":"+VLOOKUP(AH125,$AE$120:$AF$123,2,FALSE)","v":"Size 4"},4,"g","i","k",null,"Energy Covered (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production cost",null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "},{"$f":"title5","v":"Size 1"},{"$f":"+Energy_Demand!$D$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investemt (USD)",null,null,{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&50)","v":0},{"$f":"title6","v":"Size 2"},{"$f":"+Energy_Demand!$G$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title132","v":"Total Production Cost"},"limsup","USD/m3",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$125&71)*(1+$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"title7","v":"Size 3"},{"$f":"+Energy_Demand!$J$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liminf","USD/m3",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$125&71)*(1-$T$1)","v":{"$error":"#DIV/0!"}},{"$f":"title8","v":"Size 4"},{"$f":"+Energy_Demand!$M$29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price Comparison",null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($T$1>0,TRUE,FALSE)","v":true},{"$f":"title132","v":"Total Production Cost"},"limsup","USD/kWh",{"$f":"AI128/$AN$121","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"liminf","USD/kWh",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title242","v":"Price fuelwood "},null,"USD/kWh",{"$f":"Energy_Demand!$D$14/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title243","v":"Price charcoal"},null,"USD/kWh",{"$f":"Energy_Demand!$D$15/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price Briquettes",null,"USD/kWh",{"$f":"Energy_Demand!$D$16/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title245","v":"Price Kerosene"},null,"USD/kWh",{"$f":"Energy_Demand!$D$17/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title246","v":"Price LPG"},null,"USD/kWh",{"$f":"Energy_Demand!$D$18/PROPERTIES_DATABASE!$F$36/PROPERTIES_DATABASE!$F$34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title247","v":"Price Electricity"},null,"USD/kWh",{"$f":"Energy_Demand!$D$19","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Access",null,{"$f":"title69","v":"Unit"}]
[null,null,null,null,null,null,null,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 number of rural holseholds with biogas",null,"Households",{"$f":"+ROUNDDOWN(VLOOKUP($AG$125,$AF$120:$AI$123,3,FALSE)*$AG$119/VLOOKUP($AG$125,$AF$120:$AI$123,4,FALSE),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential energy production ",null,"MWh/year",{"$f":"INDIRECT(\"COST_SIZE\"&$AH$125&\"!G8\")*(AI141*$AN$121)/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas Project Period",{"$f":"+'Data entry needs'!$D$90","v":0},"years",225,"man-day/year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment generation potential",null,"No. Employees",{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AI$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AJ$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&25)*$AI$141/($AG$143*$AI$143)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$125&\"!\"&AK$124&26)*$AI$141/($AG$143*$AI$143)),0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AI143","v":225},null,null,null,null,null,"Fertilizer replacement by bioslurry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title102","v":"Social Benefits"},null,{"$f":"title69","v":"Unit"},"All systems","All systems",null,null,null,null,null,"Fertilizer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household","National ",null,null,null,null,null,null,"Production potential",null,null,"Substitution potential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer equivalent from bioslurry",null,null,"Per hh",null,null,null,null,null,null,null,"Quantity (kg/year)",null,null,"Potential Revenue (USD/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI151*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"N","P","K","N","P","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,3,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI152*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title5)","v":"SIZE 1"},{"$f":"'Model Calculations_ALL'!$D$43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!$D$44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!$D$45*360","v":{"$error":"#DIV/0!"}},{"$f":"$AQ$152*'Data entry needs'!$D$83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"$AR$152*'Data entry needs'!$D$84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!$D$85*'Summary of Results-SIZE4'!$AS$152*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"K",null,{"$f":"title111","v":"kg/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,4,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"AI153*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title6)","v":"SIZE 2"},{"$f":"'Model Calculations_ALL'!E43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!E44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!E45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ153*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR153*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-SIZE4'!AS153*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title7)","v":"SIZE 3"},{"$f":"'Model Calculations_ALL'!F43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!F44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!F45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ154*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR154*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-SIZE4'!AS154*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N-fertilizer improved",null,{"$f":"title111","v":"kg/year"},{"$f":"AI151-('Data entry needs'!E87*VLOOKUP('Data entry needs'!$AA$92,PROPERTIES_DATABASE!B92:C96,2,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"AI155*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title8)","v":"SIZE 4"},{"$f":"'Model Calculations_ALL'!G43*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!G44*360","v":{"$error":"#DIV/0!"}},{"$f":"'Model Calculations_ALL'!G45*360","v":{"$error":"#DIV/0!"}},{"$f":"AQ155*'Data entry needs'!D83*0.5","v":{"$error":"#DIV/0!"}},{"$f":"AR155*'Data entry needs'!D84*0.5","v":{"$error":"#DIV/0!"}},{"$f":"'Data entry needs'!D85*'Summary of Results-SIZE4'!AS155*0.5","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time savings from using biogas",null,"hrs/year",{"$f":"+AS167","v":0},{"$f":"AI157*AI141","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time benefits",null,null,null,null,"Associated-time savings to 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,"Environmental benefits",null,{"$f":"title69","v":"Unit"},"All systems","All systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household","National ",null,null,null,null,null,null,null,"Proxies",null,null,"Cost of unskilled labour in rural areas",null,null,"USD/h",{"$f":"'Data entry needs'!G65","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,{"$f":"title273","v":"Woody biomass saving"},null,{"$f":"title111","v":"kg/year"},{"$f":"(INDEX($AQ$171:$AT$176,1,$AH$125)+INDEX($AQ$171:$AT$176,2,$AH$125)+INDEX($AQ$171:$AT$176,3,$AH$125))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI161*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"title101","v":"h/day"},"h/year",null,"Time dedicated to income generation",null,null,"%",{"$f":"+'Data entry needs'!$D$76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title274","v":"Fossil fuels avoided"},null,{"$f":"title271","v":"l/year"},{"$f":"(INDEX($AQ$171:$AT$176,4,$AH$125)+(INDEX($AQ$171:$AT$176,5,$AH$125)*0.51*0.9*(1/0.8)))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI162*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"title89","v":"Fuelwood collection"},null,{"$f":"+'Data entry needs'!$G$71","v":0},{"$f":"AR162*365","v":0},null,"Net value of time savings",null,null,{"$f":"title42","v":"USD/year"},{"$f":"AS167*AY160*AY161","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,{"$f":"title275","v":" Electricity avoided"},null,{"$f":"title272","v":"kWh/year"},{"$f":"(INDEX($AQ$171:$AT$176,6,$AH$125))*365","v":{"$error":"#DIV/0!"}},{"$f":"AI163*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"title98","v":"Water collection"},null,{"$f":"+'Data entry needs'!$G$76","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title97","v":"Dung collection"},null,{"$f":"+'Data entry needs'!$G$75","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title262","v":"Economic Benefits"},null,{"$f":"title69","v":"Unit"},"All systems",null,null,"All systems",null,null,null,"Mixing in biodigestor",null,{"$f":"+'Data entry needs'!$G$77","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title260","v":" Cooking"},null,{"$f":"+'Data entry needs'!$G$72*(1-(0.65-0.25))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"At household level",null,null,"At National level",null,null,null,"Net balance of time savings (from woodfuel collection to digestion needs collection)",null,{"$f":"(AR162+AR166)-(AR163+AR164+AR165)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title267","v":"Fuel cost savings "},null,{"$f":"title42","v":"USD/year"},{"$f":"+VLOOKUP($AG$125,$AP$179:$AQ$182,2,FALSE)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AI168*AI141","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title268","v":"Benefit of bioslurry fertilizer"},null,{"$f":"title42","v":"USD/year"},{"$f":"+VLOOKUP($AG$125,$AP$152:$AV$155,5,FALSE)+VLOOKUP($AG$125,$AP$152:$AV$155,6,FALSE)+VLOOKUP($AG$125,$AP$152:$AV$155,7,FALSE)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AI169*AI141","v":{"$error":"#DIV/0!"}},null,null,null,"Avoided fuel consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title269","v":"Value of time savings"},null,{"$f":"title42","v":"USD/year"},{"$f":"+$AY$162","v":0},null,null,{"$f":"AI170*AI141","v":{"$error":"#DIV/0!"}},null,null,null,null,"SIZE1","SIZE2","SIZE3","SIZE4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title270","v":"Total Benefits per household"},null,null,{"$f":"SUM(AI168:AK170)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(AL168:AL170)","v":{"$error":"#DIV/0!"}},null,null,1,{"$f":"title12&\" (kg)\"","v":"Fuelwood  (kg)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E14","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"title13&\" (kg)\"","v":"Charcoal  (kg)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E15","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Briquette (kg)",{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E16","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial benefits",null,{"$f":"title69","v":"Unit"},"All systems",null,null,"All systems",null,null,4,{"$f":"title15&\" (L)\"","v":"Kerosene  (L)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E17","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"title16&\" (L)\"","v":"LPG  (L)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E18","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"At household level",null,null,"At program level",null,null,6,{"$f":"title17&\" (kWh)\"","v":"Electricity (kWh)"},{"$f":"+Energy_Demand!$D$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$G$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$J$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}},{"$f":"Energy_Demand!$M$29*Energy_Demand!$E19","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"},null,null,null,null,null,null,"Fuel Cost Savings","Bioslurry savings","time savings","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,null,null,null,"Without policy","NPV (USD)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AH$125&\"!C39\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title5)","v":"SIZE 1"},{"$f":"+Energy_Demand!$F$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT152:AV152)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ179:AS179)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Without policy","IRR (%)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AH$125&\"!c40\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"UPPER(title6)","v":"SIZE 2"},{"$f":"+Energy_Demand!$I$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT153:AV153)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ180:AS180)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title7)","v":"SIZE 3"},{"$f":"+Energy_Demand!$L$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT154:AV154)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ181:AS181)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(title8)","v":"SIZE 4"},{"$f":"+Energy_Demand!$O$30","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(AT155:AV155)","v":{"$error":"#DIV/0!"}},{"$f":"+$AY$162","v":0},{"$f":"SUM(AQ182:AS182)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 1","Operating requirements",null,"Chart 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hrs/year",null,null,{"$f":"+AI126","v":"Fixed-dome "},{"$f":"+AJ126","v":"Floating-drum"},{"$f":"+AK126","v":"Tubular "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title98","v":"Water collection"},{"$f":"+'Data entry needs'!$G$76*365","v":0},null,"limsup",{"$f":"+AI128","v":{"$error":"#DIV/0!"}},{"$f":"+AJ128","v":{"$error":"#DIV/0!"}},{"$f":"+AK128","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dung collection and mixing",{"$f":"+('Data entry needs'!$G$75+'Data entry needs'!$G$77)*365","v":0},{"$f":"+$AE$131","v":true},"siminf",{"$f":"+IF($AI188,AI129,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AI188,AJ129,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AI188,AK129,\"\")","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+IF($AF$192,$AF$131,\"\")","v":"Total Production Cost"},{"$f":"+IF($AF192,AI131,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AE$131","v":true},{"$f":"+IF($AF$193,$AF$131,\"\")","v":"Total Production Cost"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+IF($AF194,AF133,\"\")","v":"Price fuelwood "},{"$f":"+IF($AF194,$AI133,\"\")","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price charcoal",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price Briquettes",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price Kerosene",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price LPG",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Price Electricity",0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF127","v":"Total Investemt (USD)"},{"$f":"+AI127","v":0},{"$f":"+AJ127","v":0},{"$f":"+AK127","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,"Chart 5",null,"Chart 5.1"]
[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,"Household potentially benefitted",{"$f":"+$AI$141","v":{"$error":"#DIV/0!"}},{"$f":"title253","v":"Energy demand covered"},{"$f":"+VLOOKUP($AG$125,$AL$126:$AM$129,2,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(AG125,$AF$120:$AH$123,3,FALSE)*AG119","v":0},null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer equivalent from bioslurry (kg/year)","Fertilizer Consumption (kg/year)","Substitution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF151","v":"N"},{"$f":"+AI151","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E83","v":0},{"$f":"+IF((AH212/AI212)>1,1,(AH212/AI212))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF152","v":"P"},{"$f":"+AI152","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E84","v":0},{"$f":"+IF((AH213/AI213)>1,1,(AH213/AI213))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF153","v":"K"},{"$f":"+AI153","v":{"$error":"#DIV/0!"}},{"$f":"+'Data entry needs'!E85","v":0},{"$f":"+IF((AH214/AI214)>1,1,(AH214/AI214))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Data entry needs'!$E$86=\"yes\",AF155,\"\")","v":""},{"$f":"IF('Data entry needs'!$E$86=\"yes\",AI155,\"\")","v":""},{"$f":"IF('Data entry needs'!$E$86=\"yes\",AJ155,\"\")","v":""},{"$f":"+IFERROR(IF((AH215/AI215)>1,1,(AH215/AI215)),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c","f","f"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title257","v":"Traditional fuel wood collection"},{"$f":"title258","v":"Biogas 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,null,null,null,null,null,{"$f":"+AP162","v":"Fuelwood collection"},{"$f":"+$AS$162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP163","v":"Water collection"},null,{"$f":"+$AS$163","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP164","v":"Dung collection"},null,{"$f":"+$AS$164","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP165","v":"Mixing in biodigestor"},null,{"$f":"+$AS$165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP166","v":" Cooking"},{"$f":"+$AS$166","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,\"Additional time consumed (h/year)\",\"\")","v":""},{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))),NA())","v":{"$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,{"$f":"IF(SUM($AI$220:$AI$224)-(SUM($AH$220:$AH$224))>0,\"\",\"Time savings (h/year)\")","v":"Time savings (h/year)"},null,{"$f":"IF((SUM($AH$220:$AH$224)-SUM($AI$220:$AI$224))>0,SUM($AH$220:$AH$224)-SUM($AI$220:$AI$224),NA())","v":{"$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,"Chart 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AH145","v":"No. Employees"},{"$f":"+AI145","v":{"$error":"#DIV/0!"}},{"$f":"+AJ145","v":{"$error":"#DIV/0!"}},{"$f":"+AK145","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 9"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF161","v":"Woody biomass saving"},{"$f":"+AI161","v":{"$error":"#DIV/0!"}},{"$f":"+AH161","v":"kg/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,{"$f":"+AF162","v":"Fossil fuels avoided"},{"$f":"+AI162","v":{"$error":"#DIV/0!"}},{"$f":"+AH162","v":"l/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,{"$f":"+AF163","v":" Electricity avoided"},{"$f":"+AI163","v":{"$error":"#DIV/0!"}},{"$f":"+AH163","v":"kWh/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,"Chart 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,{"$f":"title42","v":"USD/year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF168","v":"Fuel cost savings "},{"$f":"+AI168","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF169","v":"Benefit of bioslurry fertilizer"},{"$f":"+AI169","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF170","v":"Value of time savings"},{"$f":"+AI170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF171","v":"Total Benefits per household"},{"$f":"+AI171","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary of Results-comparative","index":32,"n_rows":199,"n_cols":51,"rows_kept":199,"cut":false,"hidden":false,"merged":[[15,2,15,7],[5,10,5,14],[34,10,34,14],[11,6,11,7],[2,2,2,17],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[7,6,7,7],[8,6,8,7],[9,6,9,7],[10,6,10,7],[15,12,15,17]]}
[null,null,null,null,null,null,null,null,null,null,null,0.2]
[]
[null,null,{"$f":"UPPER(\"SUMMARY OF RESULTS COMPARATIVE FOR BIOGAS PRODUCTION FROM \"&'Data entry needs'!$AA$92&\" MANURE\")","v":"SUMMARY OF RESULTS COMPARATIVE FOR BIOGAS PRODUCTION FROM DAIRY CATTLE MANURE"}]
[]
[]
[null,null,{"$f":"title223","v":"Size Selection"},null,null,null,null,null,null,null,{"$f":"title252","v":"Household beneficiaries"}]
[]
[null,null,null,{"$f":"title276","v":"Number of heads available"},{"$f":"title226","v":"Recommended size of biodigester (m3)"},null,{"$f":"title277","v":"Annual biogas production (m3/year)"},null,{"$f":"title278","v":"Selection"}]
[null,null,{"$f":"title5","v":"Size 1"},{"$f":"+$AA$109*$AB110","v":0},{"$f":"+$Z141","v":"0 m^3"},null,{"$f":"+COST_SIZE1!$G$8","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title6","v":"Size 2"},{"$f":"+$AA$109*$AB111","v":0},{"$f":"+$Z142","v":"0 m^3"},null,{"$f":"+COST_SIZE2!$G$8","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title7","v":"Size 3"},{"$f":"+$AA$109*$AB112","v":0},{"$f":"+$Z143","v":"0 m^3"},null,{"$f":"+COST_SIZE3!$G$8","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title8","v":"Size 4"},{"$f":"+$AA$109*$AB113","v":0},{"$f":"+$Z144","v":"0 m^3"},null,{"$f":"+COST_SIZE4!$G$8","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title279","v":"Production Costs"},null,null,null,null,null,null,null,null,null,{"$f":"title280","v":"Employment Generation for Biogas Project"}]
[]
[null,null,{"$f":"title281","v":"Comparison of production costs-(USD/kWh equivalent)"},null,null,null,null,null,null,null,null,null,{"$f":"title282","v":"Comparison of employment generation"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Financial Analysis"]
[]
[null,null,{"$f":"title265","v":"Net present value (USD)"},null,null,null,null,null,null,null,{"$f":"title266","v":"Internal rate of return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calorific Power (kWh/m3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calorific value",{"$f":"+VLOOKUP('Data entry needs'!$AA$92,PROPERTIES_DATABASE!$B$3:$L$7,11,FALSE)/3.6","v":5.7504783333333336},null,null,null,null,null,null,"Time to bulild on biogas plant <10 m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total heads",{"$f":"+'Data entry needs'!F13","v":0},null,"heads/hh",null,null,null,{"$f":"title253","v":"Energy demand covered"},{"$f":"+'Data entry needs'!$D$90","v":0},"years",225,"manday/worker/year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title5","v":"Size 1"},1,{"$f":"+'Data entry needs'!$D$18","v":0},{"$f":"+DUMMY_DATABASE!$E9","v":0},"animals",{"$f":"+'Data entry needs'!$D$19","v":0},null,{"$f":"+Energy_Demand!$D$29","v":{"$error":"#DIV/0!"}},{"$f":"+'Model Calculations_ALL'!$D$29","v":0},{"$f":"+ROUNDUP(AH110,0)","v":0},{"$f":"+ROUND(AH110,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title6","v":"Size 2"},2,{"$f":"+'Data entry needs'!$E$18","v":0},{"$f":"+DUMMY_DATABASE!$E10","v":0},"animals",{"$f":"+'Data entry needs'!$E$19","v":0},null,{"$f":"+Energy_Demand!$G$29","v":{"$error":"#DIV/0!"}},{"$f":"+'Model Calculations_ALL'!$E$29","v":0},{"$f":"+ROUNDUP(AH111,0)","v":0},{"$f":"+ROUND(AH111,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title7","v":"Size 3"},3,{"$f":"+'Data entry needs'!$F$18","v":0},{"$f":"+DUMMY_DATABASE!$E11","v":0},"animals",{"$f":"+'Data entry needs'!$F$19","v":0},null,{"$f":"+Energy_Demand!$J$29","v":{"$error":"#DIV/0!"}},{"$f":"+'Model Calculations_ALL'!$F29","v":0},{"$f":"+ROUNDUP(AH112,0)","v":0},{"$f":"+ROUND(AH112,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title8","v":"Size 4"},4,{"$f":"+'Data entry needs'!$G$18","v":0},{"$f":"+DUMMY_DATABASE!$E12","v":0},"animals",{"$f":"+'Data entry needs'!$G$19","v":0},null,{"$f":"+Energy_Demand!$M$29","v":{"$error":"#DIV/0!"}},{"$f":"+'Model Calculations_ALL'!$G$29","v":0},{"$f":"+ROUNDUP(AH113,0)","v":0},{"$f":"+ROUND(AH113,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f","h","j",null,null,null,null,"f","h","j",null,null,null,"f","h","j",null,null,null,"f","h","j"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size summary",{"$f":"title5","v":"Size 1"},1,"g","i","k",null,{"$f":"title6","v":"Size 2"},2,null,"g","i","k",null,{"$f":"title7","v":"Size 3"},3,"g","i","k",null,{"$f":"title8","v":"Size 4"},4,"g","i","k"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production cost",null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "},null,null,{"$f":"title69","v":"Unit"},null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "},null,null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "},null,null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investemt (USD)",null,null,{"$f":"INDIRECT(\"COST_SIZE\"&$AB$115&\"!\"&AC$114&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AB$115&\"!\"&AD$114&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AB$115&\"!\"&AE$114&50)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"INDIRECT(\"COST_SIZE\"&$AH$115&\"!\"&AJ$114&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$115&\"!\"&AK$114&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$115&\"!\"&AL$114&50)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AP$114&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AQ$114&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AR$114&50)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"INDIRECT(\"COST_SIZE\"&$AU$115&\"!\"&AV$114&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AU$115&\"!\"&AW$114&50)","v":0},{"$f":"INDIRECT(\"COST_SIZE\"&$AU$115&\"!\"&AX$114&50)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Production Cost-without policy",null,"USD/m3",{"$f":"INDIRECT(\"COST_SIZE\"&$AB$115&\"!\"&AC$115&71)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AB$115&\"!\"&AD$115&71)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AB$115&\"!\"&AE$115&71)","v":{"$error":"#DIV/0!"}},null,null,"USD/m3",null,{"$f":"INDIRECT(\"COST_SIZE\"&$AH$115&\"!\"&AJ$115&71)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$115&\"!\"&AK$115&71)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AH$115&\"!\"&AL$115&71)","v":{"$error":"#DIV/0!"}},null,null,"USD/m3",{"$f":"INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AP$115&71)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AQ$115&71)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AR$115&71)","v":{"$error":"#DIV/0!"}},null,null,"USD/m3",{"$f":"INDIRECT(\"COST_SIZE\"&$AU$115&\"!\"&AV$115&71)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AU$115&\"!\"&AW$115&71)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_SIZE\"&$AU$115&\"!\"&AX$115&71)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Production Cost-",null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"},null,null,{"$f":"title69","v":"Unit"},null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"},null,null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"},null,null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Without policy",null,"USD/kWh",{"$f":"AC118/$AA$108","v":{"$error":"#DIV/0!"}},{"$f":"AD118/$AA$108","v":{"$error":"#DIV/0!"}},{"$f":"AE118/$AA$108","v":{"$error":"#DIV/0!"}},null,null,"USD/kWh",null,{"$f":"AJ118/$AA$108","v":{"$error":"#DIV/0!"}},{"$f":"AK118/$AA$108","v":{"$error":"#DIV/0!"}},{"$f":"AL118/$AA$108","v":{"$error":"#DIV/0!"}},null,null,"USD/kWh",{"$f":"AP118/$AA$108","v":{"$error":"#DIV/0!"}},{"$f":"AQ118/$AA$108","v":{"$error":"#DIV/0!"}},{"$f":"AR118/$AA$108","v":{"$error":"#DIV/0!"}},null,null,"USD/kWh",{"$f":"AV118/$AA$108","v":{"$error":"#DIV/0!"}},{"$f":"AW118/$AA$108","v":{"$error":"#DIV/0!"}},{"$f":"AX118/$AA$108","v":{"$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,"Energy Access",null,{"$f":"title69","v":"Unit"},null,null,null,null,null,{"$f":"title69","v":"Unit"},null,null,null,null,null,null,{"$f":"title69","v":"Unit"},null,null,null,null,null,{"$f":"title69","v":"Unit"}]
[null,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 number of rural holseholds with biogas",null,"Households",{"$f":"+ROUNDDOWN(VLOOKUP($AA$115,$Z$110:$AC$113,3,FALSE)*$AA$109/VLOOKUP($AA$115,$Z$110:$AC$113,4,FALSE),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Households",null,{"$f":"+ROUNDDOWN(VLOOKUP($AG$115,$Z$110:$AC$113,3,FALSE)*$AA$109/VLOOKUP($AG$115,$Z$110:$AC$113,4,FALSE),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Households",{"$f":"+ROUNDDOWN(VLOOKUP($AN$115,$Z$110:$AC$113,3,FALSE)*$AA$109/VLOOKUP($AN$115,$Z$110:$AC$113,4,FALSE),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Households",{"$f":"+ROUNDDOWN(VLOOKUP($AT$115,$Z$110:$AC$113,3,FALSE)*$AA$109/VLOOKUP($AT$115,$Z$110:$AC$113,4,FALSE),0)","v":{"$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,"Potential energy production ",null,"MWh/year",{"$f":"INDIRECT(\"COST_SIZE\"&$AB$115&\"!G8\")*(AC124*$AA$108)/1000","v":{"$error":"#DIV/0!"}},null,null,null,null,"MWh/year",null,{"$f":"INDIRECT(\"COST_SIZE\"&$AH$115&\"!G8\")*(AJ124*$AA$108)/1000","v":{"$error":"#DIV/0!"}},null,null,null,null,"MWh/year",{"$f":"INDIRECT(\"COST_SIZE\"&$AO$115&\"!G8\")*(AP124*$AA$108)/1000","v":{"$error":"#DIV/0!"}},null,null,null,null,"MWh/year",{"$f":"INDIRECT(\"COST_SIZE\"&$AU$115&\"!G8\")*(AV124*$AA$108)/1000","v":{"$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,"Energy demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "},null,null,{"$f":"title69","v":"Unit"},null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "},null,null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "},null,null,{"$f":"title69","v":"Unit"},{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title241","v":"Tubular "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment genertion potential",null,"No. Employees",{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AB$115&\"!\"&AC$114&25)*$AC$124/($AH$109*$AJ$109)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AB$115&\"!\"&AC$114&26)*$AC$124/($AH$109*$AJ$109)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AB$115&\"!\"&AD$114&25)*$AC$124/($AH$109*$AJ$109)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AB$115&\"!\"&AD$114&26)*$AC$124/($AH$109*$AJ$109)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AB$115&\"!\"&AE$114&25)*$AC$124/($AH$109*$AJ$109)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AB$115&\"!\"&AE$114&26)*$AC$124/($AH$109*$AJ$109)),0)","v":{"$error":"#DIV/0!"}},null,null,"No. Employees",null,{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$115&\"!\"&AJ$114&25)*$AC$124/($AH$109*$AJ$109)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$115&\"!\"&AJ$114&26)*$AC$124/($AH$109*$AJ$109)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$115&\"!\"&AK$114&25)*$AC$124/($AH$109*$AJ$109)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$115&\"!\"&AK$114&26)*$AC$124/($AH$109*$AJ$109)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$115&\"!\"&AL$114&25)*$AC$124/($AH$109*$AJ$109)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AH$115&\"!\"&AL$114&26)*$AC$124/($AH$109*$AJ$109)),0)","v":{"$error":"#DIV/0!"}},null,null,"No. Employees",{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AP$114&25)*$AC$124/($AH$109*$AJ$109)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AP$114&26)*$AC$124/($AH$109*$AJ$109)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AQ$114&25)*$AC$124/($AH$109*$AJ$109)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AQ$114&26)*$AC$124/($AH$109*$AJ$109)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AR$114&25)*$AC$124/($AH$109*$AJ$109)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AR$114&26)*$AC$124/($AH$109*$AJ$109)),0)","v":{"$error":"#DIV/0!"}},null,null,"No. Employees",{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AV$114&25)*$AC$124/($AH$109*$AJ$109)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AV$114&26)*$AC$124/($AH$109*$AJ$109)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AW$114&25)*$AC$124/($AH$109*$AJ$109)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AW$114&26)*$AC$124/($AH$109*$AJ$109)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP((INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AX$114&25)*$AC$124/($AH$109*$AJ$109)),0)+ROUNDUP((INDIRECT(\"COST_SIZE\"&$AO$115&\"!\"&AX$114&26)*$AC$124/($AH$109*$AJ$109)),0)","v":{"$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,"Financial benefits",null,{"$f":"title69","v":"Unit"},"All systems",null,null,"All systems",null,{"$f":"title69","v":"Unit"},null,"All systems",null,null,"All systems",null,{"$f":"title69","v":"Unit"},"All systems",null,null,"All systems",null,{"$f":"title69","v":"Unit"},"All systems",null,null,"All systems"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"At household level",null,null,"At program level",null,null,null,"At household level",null,null,"At program level",null,null,"At household level",null,null,"At program level",null,null,"At household level",null,null,"At program level"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"},null,null,null,{"$f":"title239","v":"Fixed-dome "},null,{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"},null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"},null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Without policy","NPV (USD)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AB$115&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AB$115&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AB$115&\"!C39\")","v":{"$error":"#DIV/0!"}},null,null,"NPV (USD)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AH$115&\"!C39\")","v":{"$error":"#DIV/0!"}},null,{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AH$115&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AH$115&\"!C39\")","v":{"$error":"#DIV/0!"}},null,null,"NPV (USD)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AO$115&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AO$115&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AO$115&\"!C39\")","v":{"$error":"#DIV/0!"}},null,null,"NPV (USD)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AU$115&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AU$115&\"!C39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AU$115&\"!C39\")","v":{"$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,"Without policy","IRR (%)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AB$115&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AB$115&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AB$115&\"!c40\")","v":{"$error":"#DIV/0!"}},null,null,"IRR (%)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AH$115&\"!c40\")","v":{"$error":"#DIV/0!"}},null,{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AH$115&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AH$115&\"!c40\")","v":{"$error":"#DIV/0!"}},null,null,"IRR (%)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AO$115&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AO$115&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AO$115&\"!c40\")","v":{"$error":"#DIV/0!"}},null,null,"IRR (%)",{"$f":"INDIRECT(\"FA_FIXED_SIZE\"&$AU$115&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_FLOATING_SIZE\"&$AU$115&\"!c40\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA_TUBULAR_SIZE\"&$AU$115&\"!c40\")","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Animals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AH110>1,AI110,AJ110)&\" m^3\"","v":"0 m^3"},true,{"$f":"+$AA$109*$AB110","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AH111>1,AI111,AJ111)&\" m^3\"","v":"0 m^3"},true,{"$f":"+$AA$109*$AB111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AH112>1,AI112,AJ112)&\" m^3\"","v":"0 m^3"},true,{"$f":"+$AA$109*$AB112","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AH113>1,AI113,AJ113)&\" m^3\"","v":"0 m^3"},true,{"$f":"+$AA$109*$AB113","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,"chart1",null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA$141","v":true},{"$f":"+IF($Z147,Z141,\"\")","v":"0 m^3"},null,{"$f":"+IF($Z147,AC$118,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z147,AD$118,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z147,AE$118,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA$142","v":true},{"$f":"+IF($Z148,Z142,\"\")","v":"0 m^3"},null,{"$f":"+IF($Z148,AJ$118,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z148,AK$118,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z148,AL$118,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA$143","v":true},{"$f":"+IF($Z149,Z143,\"\")","v":"0 m^3"},null,{"$f":"+IF($Z149,AP$118,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z149,AQ$118,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z149,AR$118,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA$144","v":true},{"$f":"+IF($Z150,Z144,\"\")","v":"0 m^3"},null,{"$f":"+IF($Z150,AV$118,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z150,AW$118,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z150,AX$118,\"\")","v":{"$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,"chart2",null,"Households Benefitted",{"$f":"'Data entry needs'!$AA$92&\" Heads Available\"","v":"Dairy cattle Heads Available"},{"$f":"title253","v":"Energy demand covered"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA$141","v":true},{"$f":"+IF($Z153,Z141,\"\")","v":"0 m^3"},{"$f":"+IF($Z153,AC$124,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z153,AB141,\"\")","v":0},{"$f":"+IF($Z153,AG110,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA$142","v":true},{"$f":"+IF($Z154,Z142,\"\")","v":"0 m^3"},{"$f":"+IF($Z154,AJ$124,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z154,AB142,\"\")","v":0},{"$f":"+IF($Z154,AG111,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA$143","v":true},{"$f":"+IF($Z155,Z143,\"\")","v":"0 m^3"},{"$f":"+IF($Z155,AP$124,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z155,AB143,\"\")","v":0},{"$f":"+IF($Z155,AG112,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA$144","v":true},{"$f":"+IF($Z156,Z144,\"\")","v":"0 m^3"},{"$f":"+IF($Z156,AV$124,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z156,AB144,\"\")","v":0},{"$f":"+IF($Z156,AG113,\"\")","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chart3",null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z141","v":"0 m^3"},{"$f":"+$AA$141","v":true},{"$f":"+IF($AA160,$Z136,\"\")","v":"Without policy"},{"$f":"+IF($AA160,$Z160,\"\")","v":"0 m^3"},{"$f":"+IF($AA160,AB$136,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA160,AC$136,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA160,AD$136,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z142","v":"0 m^3"},{"$f":"+$AA$142","v":true},{"$f":"+IF($AA161,$Z136,\"\")","v":"Without policy"},{"$f":"+IF($AA161,$Z161,\"\")","v":"0 m^3"},{"$f":"+IF($AA161,AH$136,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA161,AJ$136,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA161,AK$136,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z143","v":"0 m^3"},{"$f":"+$AA$143","v":true},{"$f":"+IF($AA162,$Z136,\"\")","v":"Without policy"},{"$f":"+IF($AA162,$Z162,\"\")","v":"0 m^3"},{"$f":"+IF($AA162,AO$136,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA162,AP$136,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA162,AQ$136,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z144","v":"0 m^3"},{"$f":"+$AA$144","v":true},{"$f":"+IF($AA163,$Z136,\"\")","v":"Without policy"},{"$f":"+IF($AA163,$Z163,\"\")","v":"0 m^3"},{"$f":"+IF($AA163,AU$136,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA163,AV$136,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA163,AW$136,\"\")","v":{"$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,"chart4",null,null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z141","v":"0 m^3"},{"$f":"+$AA$141","v":true},{"$f":"+IF($AA167,$Z136,\"\")","v":"Without policy"},{"$f":"+IF($AA167,$Z167,\"\")","v":"0 m^3"},{"$f":"+IF($AA167,AB$137,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA167,AC$137,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA167,AD$137,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z142","v":"0 m^3"},{"$f":"+$AA$142","v":true},{"$f":"+IF($AA168,$Z136,\"\")","v":"Without policy"},{"$f":"+IF($AA168,$Z168,\"\")","v":"0 m^3"},{"$f":"+IF($AA168,AH$137,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA168,AJ$137,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA168,AK$137,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z143","v":"0 m^3"},{"$f":"+$AA$143","v":true},{"$f":"+IF($AA169,$Z136,\"\")","v":"Without policy"},{"$f":"+IF($AA169,$Z169,\"\")","v":"0 m^3"},{"$f":"+IF($AA169,AO$137,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA169,AP$137,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA169,AQ$137,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z144","v":"0 m^3"},{"$f":"+$AA$144","v":true},{"$f":"+IF($AA170,$Z136,\"\")","v":"Without policy"},{"$f":"+IF($AA170,$Z170,\"\")","v":"0 m^3"},{"$f":"+IF($AA170,AU$137,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA170,AV$137,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($AA170,AW$137,\"\")","v":{"$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,"chart5",null,null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA$141","v":true},{"$f":"+IF($Z173,Z167,\"\")","v":"0 m^3"},null,{"$f":"+IF($Z173,AC147/$AA$108,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA$142","v":true},{"$f":"+IF($Z174,Z168,\"\")","v":"0 m^3"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA$143","v":true},{"$f":"+IF($Z175,Z169,\"\")","v":"0 m^3"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AA$144","v":true},{"$f":"+IF($Z176,Z170,\"\")","v":"0 m^3"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chart6",null,{"$f":"title239","v":"Fixed-dome "},{"$f":"title240","v":"Floating-drum"},{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z173","v":true},{"$f":"+IF($Z179,Z167,\"\")","v":"0 m^3"},{"$f":"+IF($Z179,AC128,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z179,AD128,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z179,AE128,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z174","v":true},{"$f":"+IF($Z180,Z168,\"\")","v":"0 m^3"},{"$f":"+IF($Z180,AJ128,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z180,AK128,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z180,AL128,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z175","v":true},{"$f":"+IF($Z181,Z169,\"\")","v":"0 m^3"},{"$f":"+IF($Z181,AP128,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z181,AQ128,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z181,AR128,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z176","v":true},{"$f":"+IF($Z182,Z170,\"\")","v":"0 m^3"},{"$f":"+IF($Z182,AV128,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z182,AW128,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Z182,AX128,\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USD/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Summary of Results-By Size'!AP171","v":"Coal"},{"$f":"+'Summary of Results-By Size'!AU171","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Summary of Results-By Size'!AP172","v":"Natural Gas"},{"$f":"+'Summary of Results-By Size'!AU172","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Summary of Results-By Size'!AP173","v":"Fuelwood "},{"$f":"+'Summary of Results-By Size'!AU173","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Summary of Results-By Size'!AP174","v":"Charcoal "},{"$f":"+'Summary of Results-By Size'!AU174","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Summary of Results-By Size'!AP175","v":"Briquettes/Pellets "},{"$f":"+'Summary of Results-By Size'!AU175","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Summary of Results-By Size'!AP176","v":"Kerosene "},{"$f":"+'Summary of Results-By Size'!AU176","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Summary of Results-By Size'!AP177","v":"LPG "},{"$f":"+'Summary of Results-By Size'!AU177","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Summary of Results-By Size'!AP178","v":"Electricity"},{"$f":"+'Summary of Results-By Size'!AU178","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title239","v":"Fixed-dome "},null,null,null,{"$f":"title240","v":"Floating-drum"},null,null,null,{"$f":"title146","v":"Tubular"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z$141","v":"0 m^3"},{"$f":"+$Z$142","v":"0 m^3"},{"$f":"+$Z$143","v":"0 m^3"},{"$f":"+$Z$144","v":"0 m^3"},{"$f":"+$Z$141","v":"0 m^3"},{"$f":"+$Z$142","v":"0 m^3"},{"$f":"+$Z$143","v":"0 m^3"},{"$f":"+$Z$144","v":"0 m^3"},{"$f":"+$Z$141","v":"0 m^3"},{"$f":"+$Z$142","v":"0 m^3"},{"$f":"+$Z$143","v":"0 m^3"},{"$f":"+$Z$144","v":"0 m^3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sup",{"$f":"+AC$173*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AC$174*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AC$175*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AC$176*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AD$173*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AD$174*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AD$175*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AD$176*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AE$173*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AE$174*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AE$175*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AE$176*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inf",{"$f":"IF($L$1>0,AC$173*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($L$1>0,AC$174*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($L$1>0,AC$175*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($L$1>0,AC$176*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($L$1>0,AD$173*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($L$1>0,AD$174*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($L$1>0,AD$175*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($L$1>0,AD$176*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($L$1>0,AE$173*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($L$1>0,AE$174*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($L$1>0,AE$175*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($L$1>0,AE$176*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title289&$Y$199","v":"Equivalent Price - Electricity"},{"$f":"+VLOOKUP($Y$199,$Z$184:$AA$191,2,FALSE)","v":0},{"$f":"+VLOOKUP($Y$199,$Z$184:$AA$191,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity"]