{"text_format":"1","workbook":"xlsx","n_sheets":44,"sheets":["dummy_database","GASIFICACONVERSION","label","title","START","Process Description","Energy Demand","Rural Electricity Price","COST(PREADJUSTED)","STORAGE_RES1","STORAGE_RES2","STORAGE_RES3","STORAGE_RES4","Data Entry Needs","PRICE_RES1","PRICE_RES3","PRICE_RES4","PRICE_RES2","COST_RES1","FA10kW_RES1","FA40kW_RES1","FA100kW_RES1","COST(ADJUSTED)_RES1","LIFETIME_RES1","COST_RES2","FA10kW_RES2","FA40kW_RES2","FA100kW_RES2","COST(ADJUSTED)_RES2","LIFETIME_RES2","COST_RES3","FA10kW_RES3","FA40kW_RES3","FA100kW_RES3","COST(ADJUSTED)_RES3","LIFETIME_RES3","COST_RES4","FA10kW_RES4","FA40kW_RES4","FA100kW_RES4","COST(ADJUSTED)_RES4","LIFETIME_RES4","Summary of results-by feedstock","Summary of results-Comparative"],"not_rendered":{"charts":76,"images":57,"macros":1,"external_links":0,"defined_names":541,"comments":22,"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":50,"n_cols":16,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Moisture (%)","Particle size (mm)","C (%)","H (%)","O (%)","N (%)","S (%)","CO (%VOL)","CO2 (%VOL)","H2 (%VOL)","N2 (%VOL)","CH4 (%vol)","LHV (MJ/m3)"]
[{"$f":"title88","v":"barley"},{"$f":"title443","v":"straw"},{"$f":"+A2&B2","v":"barleystraw"},0.11,38,0.46799999999999997,5.5300000000000002E-2,0.41899999999999998,4.0999999999999995E-3,{"$f":"100%-SUM(F2:I2)","v":5.3600000000000092E-2},{"$f":"($M$34*$F2*100+$N$34*$G2*100+$O$34*$H2*100+$P$34)/100","v":0.21770518895175792},{"$f":"($M$35*$F2*100+$N$35*$G2*100+$O$35*$H2*100+$P$35)/100","v":0.19448195747752564},{"$f":"($M$33*$F2*100+$N$33*$G2*100+$O$33*$H2*100+$P$33)/100","v":0.15056760681638465},0.4,{"$f":"1-SUM(K2:N2)","v":3.7245246754331718E-2},{"$f":"+($M$46*$K2+$M$47*$M2+$M$48*$O2)/($K2*$M$39+$L2*$M$38+$M2*$M$40+$N2*$M$37+$O2*$M$41)","v":4.9309590223237905}]
[{"$f":"title89","v":"cacao"},{"$f":"title444","v":"pods"},"cacaopods",0.08,44,0.5062374999999999,6.7112499999999992E-2,0.38741249999999999,1.7612499999999996E-2,{"$f":"100%-SUM(F3:I3)","v":2.1625000000000005E-2},{"$f":"($M$34*$F3*100+$N$34*$G3*100+$O$34*$H3*100+$P$34)/100","v":0.19766722411165566},{"$f":"($M$35*$F3*100+$N$35*$G3*100+$O$35*$H3*100+$P$35)/100","v":0.16797504699919472},{"$f":"($M$33*$F3*100+$N$33*$G3*100+$O$33*$H3*100+$P$33)/100","v":0.16876620941820533},0.4,{"$f":"1-SUM(K3:N3)","v":6.5591519470944326E-2},{"$f":"+$M$46*$K3+$M$47*$M3+$M$48*$O3","v":6.6445818616414654}]
[{"$f":"title90","v":"cassava"},{"$f":"title79","v":"stalk"},"cassavastalk",0.12,77,0.53700000000000003,7.0999999999999994E-2,0.379,1.2E-2,1E-3,0.20089250904626368,0.14554899530519833,0.18096980382839908,0.4,7.2588691820138829E-2,7.0662976821077628]
[{"$f":"title91","v":"coconut"},{"$f":"title80","v":"fronds"},"coconutfronds",0.05,36,0.5062374999999999,6.7112499999999992E-2,0.38741249999999999,1.7612499999999996E-2,2.1625000000000005E-2,0.19766722411165566,0.16797504699919472,0.16876620941820533,0.4,6.5591519470944326E-2,6.6445818616414654]
[{"$f":"title91","v":"coconut"},{"$f":"title81","v":"husk"},"coconuthusk",6.6699999999999995E-2,56,0.39490000000000003,6.0679999999999998E-2,0.53978999999999999,3.9900000000000005E-3,6.4000000000000005E-4,0.26307234534281854,7.9311072148942965E-2,0.16072912367275152,0.4,9.6887458835486995E-2,8.503084200928388]
[{"$f":"title91","v":"coconut"},{"$f":"title82","v":"shell"},"coconutshell",5.7000000000000002E-2,77,0.53900000000000003,5.7000000000000002E-2,0.39439999999999997,1E-3,2.0000000000000001E-4,0.2308154190303118,0.17342270358914277,0.16942376305587226,0.4,2.6338114324673145E-2,5.6640130373030608]
[{"$f":"title92","v":"coffee"},{"$f":"title81","v":"husk"},"coffeehusk",7.6600000000000001E-2,56,0.5062374999999999,6.7112499999999992E-2,0.38741249999999999,1.7612499999999996E-2,2.1625000000000005E-2,0.19766722411165566,0.16797504699919472,0.16876620941820533,0.4,6.5591519470944326E-2,6.6445818616414654]
[{"$f":"title93","v":"cotton"},{"$f":"title445","v":"hull"},"cottonhull",0.09,49,0.46429999999999999,6.1799999999999994E-2,0.42619999999999997,8.0000000000000002E-3,3.9700000000000069E-2,0.21275916778009382,0.16632296401234015,0.15829577518968324,0.4,6.2622093017882796E-2,6.6164012385989963]
[{"$f":"title93","v":"cotton"},{"$f":"title79","v":"stalk"},"cottonstalk",7.6600000000000001E-2,40,0.46100000000000002,6.8499999999999991E-2,0.4335,1.09E-2,2.5999999999999999E-3,0.20781195169566707,0.13711997459762471,0.16639721649408934,0.4,8.8670857212618803E-2,7.5732974960639137]
[{"$f":"title94","v":"groundnut"},{"$f":"title82","v":"shell"},"groundnutshell",8.2000000000000003E-2,59,0.5062374999999999,6.7112499999999992E-2,0.38741249999999999,1.7612499999999996E-2,2.1625000000000005E-2,0.19766722411165566,0.16797504699919472,0.16876620941820533,0.4,6.5591519470944326E-2,6.6445818616414654]
[{"$f":"title95","v":"maize"},{"$f":"title85","v":"cob"},"maizecob",0.15,59,0.46579999999999999,5.8700000000000002E-2,0.45450000000000002,4.6999999999999993E-3,1E-4,0.23761485698144902,0.14243536567866955,0.16170555729478145,0.4,5.8244220045099993E-2,6.8093397386349981]
[{"$f":"title95","v":"maize"},{"$f":"title81","v":"husk"},"maizehusk",0.1111,38,0.46270000000000006,6.6900000000000001E-2,0.45429999999999987,1.6E-2,1E-4,0.22548344407249105,0.11689677093848573,0.16985197425213208,0.4,8.7767810736891105E-2,7.8005951441919024]
[{"$f":"title95","v":"maize"},{"$f":"title446","v":"stover"},"maizestover",0.05,41,0.4365,5.5599999999999997E-2,0.43310000000000004,6.0999999999999995E-3,1E-4,0.21280249508805354,0.19649929852160455,0.14410219174301578,0.4,4.6596014647326101E-2,5.891342214134017]
[{"$f":"title96","v":"millet"},{"$f":"title443","v":"straw"},"milletstraw",0.14000000000000001,40,0.41100000000000003,0.08,0.41100000000000003,9.0000000000000011E-3,1E-3,0.15384953567992823,0.15607826045477835,0.15831525197157828,0.4,0.13175695189371517,8.3493762234579858]
[{"$f":"title97","v":"oat"},{"$f":"title443","v":"straw"},"oatstraw",9.1999999999999998E-2,68,0.46799999999999997,5.8200000000000002E-2,0.4698,3.0999999999999999E-3,8.9999999999999998E-4,0.25018133194351827,0.12467857380614987,0.16530536624719225,0.4,5.9834728003139603E-2,7.0631354638456845]
[{"$f":"title98","v":"oilpalm"},{"$f":"title447","v":"empty bunches"},"oilpalmempty bunches",2.4E-2,25,0.53780000000000006,4.3700000000000003E-2,0.41499999999999998,3.4999999999999996E-3,0,0.26206392017168684,0.19478852573340105,0.15882242762155188,0.4,-1.5674873526639654E-2,4.4402448974601594]
[{"$f":"title98","v":"oilpalm"},{"$f":"title80","v":"fronds"},"oilpalmfronds",5.33E-2,80,0.48430000000000001,0.11,0.40207000000000004,3.3900000000000002E-3,2.4000000000000001E-4,0.14276390446291715,1.943228570563477E-2,0.21311072535574646,0.4,0.22469308447570158,12.12312238176936]
[{"$f":"title98","v":"oilpalm"},{"$f":"title82","v":"shell"},"oilpalmshell",8.1100000000000005E-2,61,0.44439999999999996,5.0099999999999999E-2,0.34700000000000003,2.8000000000000004E-3,0.15570000000000006,0.16216533105371972,0.31184728094674197,0.12097474950045947,0.4,5.0126384990788475E-3,3.5171654491988074]
[{"$f":"title99","v":"rice"},{"$f":"title443","v":"straw"},"ricestraw",8.1100000000000005E-2,52,0.39200000000000002,5.0999999999999997E-2,0.35799999999999998,6.0000000000000001E-3,1E-3,0.1446158009054257,0.32855966791853658,0.10785033663409647,0.4,1.8974194541941269E-2,3.6554338579946934]
[{"$f":"title99","v":"rice"},{"$f":"title81","v":"husk"},"ricehusk",0.09,30,0.38500000000000001,5.7000000000000002E-2,0.39799999999999996,5.0000000000000001E-3,0,0.16216647753357882,0.26541079504762183,0.12139303651159113,0.4,5.1029690907208214E-2,5.1690660420751717]
[{"$f":"title442","v":"rye"},{"$f":"title443","v":"straw"},"ryestraw",0.15,77,0.47799999999999998,5.0999999999999997E-2,0.38900000000000001,1E-3,0,0.20648129967028539,0.23819925709971757,0.14214094888334816,0.4,1.3178494346648861E-2,4.5943626265074498]
[{"$f":"title100","v":"sorghum"},{"$f":"title87","v":"straw/stalk"},"sorghumstraw/stalk",5.6399999999999999E-2,51,0.45799999999999996,5.2999999999999999E-2,0.42299999999999999,0.01,1E-3,0.21889258942621367,0.20377961299465155,0.14572734883545349,0.4,3.1600448743681286E-2,5.4486253243334346]
[{"$f":"title101","v":"soybean"},{"$f":"title443","v":"straw"},"soybeanstraw",0.188,58,0.45700000000000002,6.6000000000000003E-2,0.47,6.0000000000000001E-3,1E-3,0.2351966893252638,0.10495632775748334,0.1705890275934609,0.4,8.9257955323791882E-2,7.9842156813401042]
[{"$f":"title101","v":"soybean"},{"$f":"title444","v":"pods"},"soybeanpods",0.13200000000000001,38,0.42499999999999999,6.5000000000000002E-2,0.49,1.6E-2,3.0000000000000001E-3,0.23594157062512111,0.10471070000475918,0.16384527883300209,0.4,9.5502450537117589E-2,8.1449960026184574]
[{"$f":"title102","v":"sugarcane"},{"$f":"title449","v":"tops/leaves"},"sugarcanetops/leaves",0.13500000000000001,23,0.39750000000000002,5.5500000000000001E-2,0.46820000000000001,1.7000000000000001E-3,1E-3,0.21991477057060571,0.17975118878842991,0.13956142814103911,0.4,6.0772612499925271E-2,6.4398929177960751]
[{"$f":"title102","v":"sugarcane"},{"$f":"title448","v":"baggase"},"sugarcanebaggase",0.15,51,0.44900000000000001,5.4000000000000006E-2,0.39600000000000002,4.0000000000000001E-3,1E-4,0.1941984404523604,0.23791574210178312,0.13788318146741949,0.4,3.0002635978436998E-2,4.9963447594291734]
[{"$f":"title104","v":"wheat"},{"$f":"title443","v":"straw"},"wheatstraw",8.6300000000000002E-2,57,0.434,0.06,0.44500000000000001,8.0000000000000002E-3,1E-3,0.21446464086562783,0.16913595411309074,0.15092462562385597,0.4,6.5474779397425409E-2,6.6611450715099991]
[{"$f":"title59","v":"Briquettes/Pellets"},null,"Briquettes/Pellets",0.15,"N/A",{"$f":"+AVERAGE(48.7%,51.5%,53.1%)","v":0.51100000000000001},{"$f":"+AVERAGE(6.2%,7.8%,8.1%)","v":7.3666666666666672E-2},{"$f":"+AVERAGE(26.16%,21.51%,35.75%)","v":0.27806666666666668},{"$f":"+AVERAGE(0.71%,0.66%,0.93%)","v":7.6666666666666662E-3},{"$f":"+AVERAGE(0.02%,0.03%,0.02%)","v":2.3333333333333333E-4},0.11349353454758955,0.27200334233585494,0.15287180432874189,0.4,{"$f":"1-SUM(K29:N29)","v":6.1631318787813583E-2},5.2721480542208923]
[{"$f":"title47","v":"Forest Harvest. Res."},null,"Forest Harvest. Res.",0.05,60,{"$f":"+AVERAGE(48.7%,51.5%,53.1%)","v":0.51100000000000001},{"$f":"+AVERAGE(6.2%,7.8%,8.1%)","v":7.3666666666666672E-2},{"$f":"+AVERAGE(26.16%,21.51%,35.75%)","v":0.27806666666666668},{"$f":"+AVERAGE(0.71%,0.66%,0.93%)","v":7.6666666666666662E-3},{"$f":"+AVERAGE(0.02%,0.03%,0.02%)","v":2.3333333333333333E-4},0.11349353454758955,0.27200334233585494,0.15287180432874189,0.4,{"$f":"1-SUM(K30:N30)","v":6.1631318787813583E-2},5.2721480542208923]
[{"$f":"title48","v":"Wood Proc.Res."},null,"Wood Proc.Res.",0.15,40,0.46899999999999997,5.2000000000000005E-2,0.37799999999999995,1E-3,4.0000000000000002E-4,0.19319159743832948,0.25343688152302235,0.1379166156598623,0.4,{"$f":"1-SUM(K31:N31)","v":1.545490537878591E-2},4.4632075278440135]
[null,null,null,null,null,null,null,null,null,null,null,null,"M1(C) ","M2 (H)","M3 (O)","B"]
[null,null,null,null,null,null,null,null,null,null,null,"YH2(%VOL)",0.31717655342080836,1.1188917316782927,0.22623963403426353,-15.454013960671967]
[null,null,null,null,null,null,null,null,null,null,null,"YCO(%VOL)",0.46243468840038859,-1.2872329012979342,0.71277792136858875,-22.618421483128678]
[null,null,null,null,null,null,null,null,null,null,null,"YCO2(%VOL)",-0.62493672085935092,-3.3795280345604706,-1.1811565427391826,116.87448345586134]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Density N2",1.2505999999999999,"Kg/m3"]
[null,null,null,null," ",null,null,null,null,null,null,"Density CO2",1.87,"Kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,"Density CO",1.145,"Kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,"Density H2",8.9899999999999994E-2,"Kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,"Density CH4",0.71699999999999997,"Kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,"Density Syngas",0.95,"Kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,"Calorific Value ",6,"MJ/m3"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"LHV","(MJ/m3)","syngas yield","(m3/kg biomass)",{"$f":"AVERAGE(1.87,2.12,2.15,2.24,2.41)","v":2.1580000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,"CO",12.6]
[null,null,null,null,null,null,null,null,null,null,null,"H2",10.7]
[null,null,null,null,null,null,null,null,null,null,null,"CH4",35.799999999999997]
[null,null,null,null,null,null,null,null,null,null,null,"Bassed on","Pengmei, L., Y. Zhenhong, et al. (2007). \"Bio-syngas production from biomass catalytic gasification.\" Energy Conversion and Management 48(4): 1132-1139."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gautam, G., S. Adhikari, et al. (2010). \"Estimation of biomass synthesis gas composition using equilibrium modeling.\" Energy and Fuels 24(4): 2692-2698"]

{"sheet":"GASIFICACONVERSION","index":1,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Power conversion factor for biomass gasification project"]
[]
[null,"Water consumption","kWh per m3"]
[null,"Specific Water consumption (kWh per m3)",{"$f":"10872.73","v":10872.73}]
[]
[null,"Chemical consumption","kWh per kg"]
[null,"Specific Chemical (Catalyst) consumption (kWh per kg)",0]
[]
[null,"Diesel consumption"]
[null,"Specific Diesel/fuel oil consumption  (kWh per liter) No Syngas at rate capacity",{"$f":"1/0.3","v":3.3333333333333335},"Default value for 100% diesel "]
[]
[null,"Pure O2/steam consumption"]
[null,"Specific Pure O2 (Nm3 per kg of biomass)",{"$f":"1.8/7.22","v":0.24930747922437674}]
[null,"Specific Steam  (kg per kg of biomass)",0.61]

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

{"sheet":"title","index":3,"n_rows":466,"n_cols":7,"rows_kept":466,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection",{"$f":"VLOOKUP(START!B2,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[]
["ID","English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3]
[2,"RAPID APPRAISAL TOOL FOR RURAL ELECTRIFICATION – GASIFICATION","OUTIL D'ÉVALUATION RAPIDE POUR L’ÉLECTRIFICATION RURALE – GAZÉFICATION","HERRAMIENTA DE EVALUACIÓN RÁPIDA PARA ELECTRIFICACIÓN RURAL – GASIFICACIÓN","title",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"RAPID APPRAISAL TOOL FOR RURAL ELECTRIFICATION – GASIFICATION"},{"$f":"$E9&$A9","v":"title2"}]
[3,"Disclaimer ","Déni de responsabilité ","Descargo de Responsabilidad ","title",{"$f":"HLOOKUP($C$2,$B$8:$D10,$A10,FALSE)","v":"Disclaimer "},"title3"]
[4,"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations.","La FAO décline toute responsabilité quant aux erreurs ou défauts des textes du présent site et des bases de données y afférentes, ainsi que pour les dommages pouvant en résulter. La FAO décline également toute responsabilité quant à la mise à jour des données et se dégage de toute responsabilité quant aux erreurs ou omissions concernant les données fournies. Les utilisateurs sont toutefois invités à signaler toute erreur ou lacune de ce produit à la FAO. Les choix  des calculs faits  dans le présent outil sont celles du/des auteur(s) et ne reflètent pas nécessairement les choix et opinions de l’Organisation des Nations Unies pour l’alimentation et l’agriculture (FAO).","La FAO declina cualquier responsabilidad por errores u otros defectos del banco de datos, programa o de la documentación que los acompaña, o por cualquier daño derivado de ellos, así como por el mantenimiento y el mejoramiento de los programas. La FAO declina asimismo cualquier responsabilidad por la actualización de los datos, o por errores u omisiones en los datos que se han proporcionado. Se pide no obstante a los usuarios que señalen eventuales errores o defectos de este producto a la FAO. La elección de los cálculos presente en esta herramienta son las del/de los autor(es) y no reflejan necesariamente  las opiniones y elecciones de la Organización de las Naciones Unidas para la Agricultura y la Alimentación.","title",{"$f":"HLOOKUP($C$2,$B$8:$D11,$A11,FALSE)","v":"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations."},"title4"]
[5,"BIOMASS GASIFICATION SYSTEM FOR RURAL ELECTRIFICATION","SYSTÈME DE GAZEIFICATION DE BIOMASSE POUR L’ÉLECTRIFICATION RURALE","SISTEMA DE GASIFICACIÓN DE BIOMASA PARA ELECTRIFICACIÓN RURAL","title",{"$f":"HLOOKUP($C$2,$B$8:$D12,$A12,FALSE)","v":"BIOMASS GASIFICATION SYSTEM FOR RURAL ELECTRIFICATION"},"title5"]
[6,"Agricultural residues in the field (spread or collected)","Résidus agricoles dans le champs (réparties ou collectées)","Residuos agrícolas en el campo (expandido o recogido)","title",{"$f":"HLOOKUP($C$2,$B$8:$D13,$A13,FALSE)","v":"Agricultural residues in the field (spread or collected)"},"title6"]
[7,"Agricultural residues from industry (processing plant)","Résidus agricoles de l'industrie (usine de traitement)","Residuos agrícolas de la industria (planta de procesamiento)","title",{"$f":"HLOOKUP($C$2,$B$8:$D14,$A14,FALSE)","v":"Agricultural residues from industry (processing plant)"},"title7"]
[8,"Forestry and dedicated woodfuel plantation ","Des forêts et de plantations de bois de feu dédié","Silvicultura y plantaciones de madera dedicadas a energía ","title",{"$f":"HLOOKUP($C$2,$B$8:$D15,$A15,FALSE)","v":"Forestry and dedicated woodfuel plantation "},"title8"]
[9,"Forestry and plantation residues","Résidus forestiers et de plantation","Residuos forestales y de plantación","title",{"$f":"HLOOKUP($C$2,$B$8:$D16,$A16,FALSE)","v":"Forestry and plantation residues"},"title9"]
[10,"Wood products industrial residues (processing plant)","Produits du bois résidus industriels (usine de traitement)","Residuos industriales de productos de madera (planta de procesamiento)","title",{"$f":"HLOOKUP($C$2,$B$8:$D17,$A17,FALSE)","v":"Wood products industrial residues (processing plant)"},"title10"]
[11,"Distribution line to households (isolated grid connection)","Ligne de distribution aux ménages (raccordement au réseau isolé)","Línea de distribución a los hogares (conexión a la red aislada)","title",{"$f":"HLOOKUP($C$2,$B$8:$D18,$A18,FALSE)","v":"Distribution line to households (isolated grid connection)"},"title11"]
[12,"Biomass residues collection & transportation","Collecte des résidus de biomasse et  de transport","Recolección y Transporte de Residuos de Biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D19,$A19,FALSE)","v":"Biomass residues collection & transportation"},"title12"]
[13,"Biomass stock pile","Stock de biomasse","Almacenamiento de Biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D20,$A20,FALSE)","v":"Biomass stock pile"},"title13"]
[14,"Pre-treatment","Pré-traitement","Pre-tratamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D21,$A21,FALSE)","v":"Pre-treatment"},"title14"]
[15,"Air","Air","Aire","title",{"$f":"HLOOKUP($C$2,$B$8:$D22,$A22,FALSE)","v":"Air"},"title15"]
[16,"Downdraft Gasifier","Descendante Gazogène","Corriente Descendente Gasificador","title",{"$f":"HLOOKUP($C$2,$B$8:$D23,$A23,FALSE)","v":"Downdraft Gasifier"},"title16"]
[17,"Ash","Cendre","Ceniza","title",{"$f":"HLOOKUP($C$2,$B$8:$D24,$A24,FALSE)","v":"Ash"},"title17"]
[18,"Gas cooling system","Système de refroidissement à gaz","Sistema de Enfriamiento del Gas","title",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"Gas cooling system"},"title18"]
[19,"Gas cleaning system","Système d'épuration des gaz","Sistema de Limpieza del Gas","title",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"Gas cleaning system"},"title19"]
[20,"Gas engine","Moteur à essence","Motor a Gas","title",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"Gas engine"},"title20"]
[21,"ENERGY DEMAND FOR RURAL ELECTRIFICATION - GASIFICATION","DEMANDE D'ÉNERGIE POUR L’ÉLECTRIFICATION RURALE – GAZÉFICATION","DEMANDA DE ENERGÍA PARA ELECTRIFICACIÓN RURAL – GASIFICACIÓN","title",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"ENERGY DEMAND FOR RURAL ELECTRIFICATION - GASIFICATION"},"title21"]
[22,"Electricity Demand per Household","Demande d’Électricité par Ménage ","Demanda de electricidad por hogar","title",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"Electricity Demand per Household"},"title22"]
[23,"Electricity consumption per household (kWh/month)","Consommation d'électricité par ménage (kWh/mois) ","Consumo de electricidad por hogar (kWh/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D30,$A30,FALSE)","v":"Electricity consumption per household (kWh/month)"},"title23"]
[24,"Value calculated in the Country Status module","Valeur calculée dans le Module Situation du Pays","Valor calculado en el Módulo Situación Actual del País","title",{"$f":"HLOOKUP($C$2,$B$8:$D31,$A31,FALSE)","v":"Value calculated in the Country Status module"},"title24"]
[25,"DATA ENTRY FOR RURAL ELECTRIFICATION - GASIFICATION","SAISIE DE L’ÉLECTRIFICATION RURALE – GAZÉFICATION","DEMANDA DE ENERGÍA PARA ELECTRIFICACIÓN RURAL – GASIFICACIÓN","title",{"$f":"HLOOKUP($C$2,$B$8:$D32,$A32,FALSE)","v":"DATA ENTRY FOR RURAL ELECTRIFICATION - GASIFICATION"},"title25"]
[26,"Use white cells to input data","Utilisez les cellules blanches pour entrer les données","Utilice las celdas blancas para ingresar los datos","title",{"$f":"HLOOKUP($C$2,$B$8:$D33,$A33,FALSE)","v":"Use white cells to input data"},"title26"]
[27,"Grey cells are used for calculations","Les cellules grises sont utilisées pour les calculs","Utilice las celdas grises para los cálculos","title",{"$f":"HLOOKUP($C$2,$B$8:$D34,$A34,FALSE)","v":"Grey cells are used for calculations"},"title27"]
[28,"Feedstock Availability and Cost","Disponibilité et Coût des Matières Premières","Disponibilidad y costo de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D35,$A35,FALSE)","v":"Feedstock Availability and Cost"},"title28"]
[29,"Feedstock","Matière première ","Materia prima ","title",{"$f":"HLOOKUP($C$2,$B$8:$D36,$A36,FALSE)","v":"Feedstock"},"title29"]
[30,"Feedstock potential (t/year)","Potentiel de matières premières (t/an)","Materia prima potencial (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D37,$A37,FALSE)","v":"Feedstock potential (t/year)"},"title30"]
[31,"Feedstock yield (t/ha)","Rendement de matières premières (t/ha)","Rendimiento de la materia prima (t/ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D38,$A38,FALSE)","v":"Feedstock yield (t/ha)"},"title31"]
[32,"Moisture content","Teneur en humidité","Contenido de humedad","title",{"$f":"HLOOKUP($C$2,$B$8:$D39,$A39,FALSE)","v":"Moisture content"},"title32"]
[33,"Average Size (mm)","Dimension moyenne (mm)","Tamaño promedio (mm)","title",{"$f":"HLOOKUP($C$2,$B$8:$D40,$A40,FALSE)","v":"Average Size (mm)"},"title33"]
[34,"Feedstock price (USD/t)","Prix des matières premières (USD/t)","Precio de la materia prima (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D41,$A41,FALSE)","v":"Feedstock price (USD/t)"},"title34"]
[35,"Use the price definition calculator","Utilisez la calculatrice de définition de prix","Use la calculadora de definición de precio","title",{"$f":"HLOOKUP($C$2,$B$8:$D42,$A42,FALSE)","v":"Use the price definition calculator"},"title35"]
[36,"Market price (transport excluded)","Prix du marché (transport exclu)","Precio del mercado (transporte excluido)","title",{"$f":"HLOOKUP($C$2,$B$8:$D43,$A43,FALSE)","v":"Market price (transport excluded)"},"title36"]
[37,"Feedstock storage cost (USD/t)","Coût de stockage des matières premières (USD/t)","Costo de almacenamiento de la materia prima (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D44,$A44,FALSE)","v":"Feedstock storage cost (USD/t)"},"title37"]
[38,"Please Select","Sélectionnez","Seleccione","title",{"$f":"HLOOKUP($C$2,$B$8:$D45,$A45,FALSE)","v":"Please Select"},"title38"]
[39,"cassava","manioc","yuca","title",{"$f":"HLOOKUP($C$2,$B$8:$D46,$A46,FALSE)","v":"cassava"},"title39"]
[40,"coconut","noix de coco","coco","title",{"$f":"HLOOKUP($C$2,$B$8:$D47,$A47,FALSE)","v":"coconut"},"title40"]
[41,"cotton","coton","algodón","title",{"$f":"HLOOKUP($C$2,$B$8:$D48,$A48,FALSE)","v":"cotton"},"title41"]
[42,"groundnut","arachide","cacahuete","title",{"$f":"HLOOKUP($C$2,$B$8:$D49,$A49,FALSE)","v":"groundnut"},"title42"]
[43,"maize","maïs","maíz","title",{"$f":"HLOOKUP($C$2,$B$8:$D50,$A50,FALSE)","v":"maize"},"title43"]
[44,"oilpalm","palmier à huile","palma aceitera","title",{"$f":"HLOOKUP($C$2,$B$8:$D51,$A51,FALSE)","v":"oilpalm"},"title44"]
[45,"sorghum","sorgho","sorgo","title",{"$f":"HLOOKUP($C$2,$B$8:$D52,$A52,FALSE)","v":"sorghum"},"title45"]
[46,"Briquettes/Pellets","Briquettes/Granulés de bois","Briquetas/Pellets","title",{"$f":"HLOOKUP($C$2,$B$8:$D53,$A53,FALSE)","v":"Briquettes/Pellets"},"title46"]
[47,"Forest Harvest. Res.","Résidus de l'exploit. forest..","Res. forestales","title",{"$f":"HLOOKUP($C$2,$B$8:$D54,$A54,FALSE)","v":"Forest Harvest. Res."},"title47"]
[48,"Wood Proc.Res.","Résidus de la transf. du bois","Res. procesam. mad.","title",{"$f":"HLOOKUP($C$2,$B$8:$D55,$A55,FALSE)","v":"Wood Proc.Res."},"title48"]
[49,"Please Select","Sélectionnez","Seleccione","title",{"$f":"HLOOKUP($C$2,$B$8:$D56,$A56,FALSE)","v":"Please Select"},"title49"]
[50,"cassava","manioc","yuca","title",{"$f":"HLOOKUP($C$2,$B$8:$D57,$A57,FALSE)","v":"cassava"},"title50"]
[51,"coconut","noix de coco","coco","title",{"$f":"HLOOKUP($C$2,$B$8:$D58,$A58,FALSE)","v":"coconut"},"title51"]
[52,"coconut1","noix de coco1","coco1","title",{"$f":"HLOOKUP($C$2,$B$8:$D59,$A59,FALSE)","v":"coconut1"},"title52"]
[53,"coconut2","noix de coco2","coco2","title",{"$f":"HLOOKUP($C$2,$B$8:$D60,$A60,FALSE)","v":"coconut2"},"title53"]
[54,"cotton","coton","algodón","title",{"$f":"HLOOKUP($C$2,$B$8:$D61,$A61,FALSE)","v":"cotton"},"title54"]
[55,"groundnut","arachide","cacahuete","title",{"$f":"HLOOKUP($C$2,$B$8:$D62,$A62,FALSE)","v":"groundnut"},"title55"]
[56,"maize","maïs","maíz","title",{"$f":"HLOOKUP($C$2,$B$8:$D63,$A63,FALSE)","v":"maize"},"title56"]
[57,"oilpalm","palmier à huile","palma aceitera","title",{"$f":"HLOOKUP($C$2,$B$8:$D64,$A64,FALSE)","v":"oilpalm"},"title57"]
[58,"sorghum","sorgho","sorgo","title",{"$f":"HLOOKUP($C$2,$B$8:$D65,$A65,FALSE)","v":"sorghum"},"title58"]
[59,"Briquettes/Pellets","Briquettes/Granulés de bois","Briquetas/Pellets","title",{"$f":"HLOOKUP($C$2,$B$8:$D66,$A66,FALSE)","v":"Briquettes/Pellets"},"title59"]
[60,"Briquettes/Pellets1","Briquettes/Granulés de bois1","Briquetas/Pellets1","title",{"$f":"HLOOKUP($C$2,$B$8:$D67,$A67,FALSE)","v":"Briquettes/Pellets1"},"title60"]
[61,"Briquettes/Pellets2","Briquettes/Granulés de bois2","Briquetas/Pellets2","title",{"$f":"HLOOKUP($C$2,$B$8:$D68,$A68,FALSE)","v":"Briquettes/Pellets2"},"title61"]
[62,"Briquettes/Pellets3","Briquettes/Granulés de bois3","Briquetas/Pellets3","title",{"$f":"HLOOKUP($C$2,$B$8:$D69,$A69,FALSE)","v":"Briquettes/Pellets3"},"title62"]
[63,"Briquettes/Pellets4","Briquettes/Granulés de bois4","Briquetas/Pellets4","title",{"$f":"HLOOKUP($C$2,$B$8:$D70,$A70,FALSE)","v":"Briquettes/Pellets4"},"title63"]
[64,"Briquettes/Pellets5","Briquettes/Granulés de bois5","Briquetas/Pellets5","title",{"$f":"HLOOKUP($C$2,$B$8:$D71,$A71,FALSE)","v":"Briquettes/Pellets5"},"title64"]
[65,"Briquettes/Pellets6","Briquettes/Granulés de bois6","Briquetas/Pellets6","title",{"$f":"HLOOKUP($C$2,$B$8:$D72,$A72,FALSE)","v":"Briquettes/Pellets6"},"title65"]
[66,"Briquettes/Pellets7","Briquettes/Granulés de bois7","Briquetas/Pellets7","title",{"$f":"HLOOKUP($C$2,$B$8:$D73,$A73,FALSE)","v":"Briquettes/Pellets7"},{"$f":"$E73&$A73","v":"title66"}]
[67,"Briquettes/Pellets8","Briquettes/Granulés de bois8","Briquetas/Pellets8","title",{"$f":"HLOOKUP($C$2,$B$8:$D74,$A74,FALSE)","v":"Briquettes/Pellets8"},"title67"]
[68,"Briquettes/Pellets9","Briquettes/Granulés de bois9","Briquetas/Pellets9","title",{"$f":"HLOOKUP($C$2,$B$8:$D75,$A75,FALSE)","v":"Briquettes/Pellets9"},"title68"]
[69,"Briquettes/Pellets10","Briquettes/Granulés de bois10","Briquetas/Pellets10","title",{"$f":"HLOOKUP($C$2,$B$8:$D76,$A76,FALSE)","v":"Briquettes/Pellets10"},"title69"]
[70,"Briquettes/Pellets11","Briquettes/Granulés de bois11","Briquetas/Pellets11","title",{"$f":"HLOOKUP($C$2,$B$8:$D77,$A77,FALSE)","v":"Briquettes/Pellets11"},"title70"]
[71,"Briquettes/Pellets12","Briquettes/Granulés de bois12","Briquetas/Pellets12","title",{"$f":"HLOOKUP($C$2,$B$8:$D78,$A78,FALSE)","v":"Briquettes/Pellets12"},"title71"]
[72,"Briquettes/Pellets13","Briquettes/Granulés de bois13","Briquetas/Pellets13","title",{"$f":"HLOOKUP($C$2,$B$8:$D79,$A79,FALSE)","v":"Briquettes/Pellets13"},"title72"]
[73,"Briquettes/Pellets14","Briquettes/Granulés de bois14","Briquetas/Pellets14","title",{"$f":"HLOOKUP($C$2,$B$8:$D80,$A80,FALSE)","v":"Briquettes/Pellets14"},"title73"]
[74,"Briquettes/Pellets15","Briquettes/Granulés de bois15","Briquetas/Pellets15","title",{"$f":"HLOOKUP($C$2,$B$8:$D81,$A81,FALSE)","v":"Briquettes/Pellets15"},"title74"]
[75,"Briquettes/Pellets16","Briquettes/Granulés de bois16","Briquetas/Pellets16","title",{"$f":"HLOOKUP($C$2,$B$8:$D82,$A82,FALSE)","v":"Briquettes/Pellets16"},"title75"]
[76,"Forest Harvest. Res.","Résidus de l'exploit. forest..","Res. forestales","title",{"$f":"HLOOKUP($C$2,$B$8:$D83,$A83,FALSE)","v":"Forest Harvest. Res."},"title76"]
[77,"Wood Proc.Res.","Résidus de la transf. du bois","Res. procesam. mad.","title",{"$f":"HLOOKUP($C$2,$B$8:$D84,$A84,FALSE)","v":"Wood Proc.Res."},"title77"]
[78,"Please Select","Sélectionnez","Seleccione","title",{"$f":"HLOOKUP($C$2,$B$8:$D85,$A85,FALSE)","v":"Please Select"},"title78"]
[79,"stalk","tige","tallos","title",{"$f":"HLOOKUP($C$2,$B$8:$D86,$A86,FALSE)","v":"stalk"},"title79"]
[80,"fronds","frondes","frondas","title",{"$f":"HLOOKUP($C$2,$B$8:$D87,$A87,FALSE)","v":"fronds"},"title80"]
[81,"husk","écorce","cascarilla","title",{"$f":"HLOOKUP($C$2,$B$8:$D88,$A88,FALSE)","v":"husk"},"title81"]
[82,"shell","coquilles","concha","title",{"$f":"HLOOKUP($C$2,$B$8:$D89,$A89,FALSE)","v":"shell"},"title82"]
[83,"stalk","tige","tallos","title",{"$f":"HLOOKUP($C$2,$B$8:$D90,$A90,FALSE)","v":"stalk"},"title83"]
[84,"shell","coquilles","concha","title",{"$f":"HLOOKUP($C$2,$B$8:$D91,$A91,FALSE)","v":"shell"},"title84"]
[85,"cob","épi","mazorcas","title",{"$f":"HLOOKUP($C$2,$B$8:$D92,$A92,FALSE)","v":"cob"},"title85"]
[86,"shell","coquilles","concha","title",{"$f":"HLOOKUP($C$2,$B$8:$D93,$A93,FALSE)","v":"shell"},"title86"]
[87,"straw/stalk","paille/tige","paja/tallos","title",{"$f":"HLOOKUP($C$2,$B$8:$D94,$A94,FALSE)","v":"straw/stalk"},"title87"]
[88,"barley","orge","cebada","title",{"$f":"HLOOKUP($C$2,$B$8:$D95,$A95,FALSE)","v":"barley"},"title88"]
[89,"cacao","cacao","cacao","title",{"$f":"HLOOKUP($C$2,$B$8:$D96,$A96,FALSE)","v":"cacao"},"title89"]
[90,"cassava","manioc","yuca","title",{"$f":"HLOOKUP($C$2,$B$8:$D97,$A97,FALSE)","v":"cassava"},"title90"]
[91,"coconut","noix de coco","coco","title",{"$f":"HLOOKUP($C$2,$B$8:$D98,$A98,FALSE)","v":"coconut"},"title91"]
[92,"coffee","café","café","title",{"$f":"HLOOKUP($C$2,$B$8:$D99,$A99,FALSE)","v":"coffee"},"title92"]
[93,"cotton","coton","algodón","title",{"$f":"HLOOKUP($C$2,$B$8:$D100,$A100,FALSE)","v":"cotton"},"title93"]
[94,"groundnut","arachide","cacahuete","title",{"$f":"HLOOKUP($C$2,$B$8:$D101,$A101,FALSE)","v":"groundnut"},"title94"]
[95,"maize","maïs","maíz","title",{"$f":"HLOOKUP($C$2,$B$8:$D102,$A102,FALSE)","v":"maize"},"title95"]
[96,"millet","millet","mijo","title",{"$f":"HLOOKUP($C$2,$B$8:$D103,$A103,FALSE)","v":"millet"},"title96"]
[97,"oat","avoine","avena","title",{"$f":"HLOOKUP($C$2,$B$8:$D104,$A104,FALSE)","v":"oat"},"title97"]
[98,"oilpalm","palmier à huile","palma aceitera","title",{"$f":"HLOOKUP($C$2,$B$8:$D105,$A105,FALSE)","v":"oilpalm"},"title98"]
[99,"rice","riz","arroz","title",{"$f":"HLOOKUP($C$2,$B$8:$D106,$A106,FALSE)","v":"rice"},"title99"]
[100,"sorghum","sorgho","sorgo","title",{"$f":"HLOOKUP($C$2,$B$8:$D107,$A107,FALSE)","v":"sorghum"},"title100"]
[101,"soybean","soja","soja","title",{"$f":"HLOOKUP($C$2,$B$8:$D108,$A108,FALSE)","v":"soybean"},"title101"]
[102,"sugarcane","canne à sucre","caña de azúcar","title",{"$f":"HLOOKUP($C$2,$B$8:$D109,$A109,FALSE)","v":"sugarcane"},"title102"]
[103,"sunflower","tournesol","girasol","title",{"$f":"HLOOKUP($C$2,$B$8:$D110,$A110,FALSE)","v":"sunflower"},"title103"]
[104,"wheat","blé","trigo","title",{"$f":"HLOOKUP($C$2,$B$8:$D111,$A111,FALSE)","v":"wheat"},"title104"]
[105,"Forest Harvest. Res.","Résidus de l'exploit. forest.","Res. forestales","title",{"$f":"HLOOKUP($C$2,$B$8:$D112,$A112,FALSE)","v":"Forest Harvest. Res."},"title105"]
[106,"Wood Proc.Res.","Résidus de la transf. du bois","Res. procesam. mad.","title",{"$f":"HLOOKUP($C$2,$B$8:$D113,$A113,FALSE)","v":"Wood Proc.Res."},"title106"]
[107,"yes","oui","sí","title",{"$f":"HLOOKUP($C$2,$B$8:$D114,$A114,FALSE)","v":"yes"},"title107"]
[108,"Cassava flour","Farine de manioc","\nharina de yuca","title",{"$f":"HLOOKUP($C$2,$B$8:$D115,$A115,FALSE)","v":"Cassava flour"},"title108"]
[109,"Maize flour","Farine de maïs","harina de maíz","title",{"$f":"HLOOKUP($C$2,$B$8:$D116,$A116,FALSE)","v":"Maize flour"},"title109"]
[110,"Wheat flour","Farine de blé","harina de trigo","title",{"$f":"HLOOKUP($C$2,$B$8:$D117,$A117,FALSE)","v":"Wheat flour"},"title110"]
[111,"Input data below!","Entrer données ci-dessous!","Ingrese los datos debajo!","title",{"$f":"HLOOKUP($C$2,$B$8:$D118,$A118,FALSE)","v":"Input data below!"},"title111"]
[112,"Electricity Price Definition","Définition du Prix de l'Électricité","Definición del precio de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D119,$A119,FALSE)","v":"Electricity Price Definition"},"title112"]
[113,"Select a method to determine the price of electricity","Sélectionnez une méthode pour déterminer le prix de l'électricité","Seleccione un método para determinar el precio de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D120,$A120,FALSE)","v":"Select a method to determine the price of electricity"},"title113"]
[114,"Method 1","Méthode 1","Método 1","title",{"$f":"HLOOKUP($C$2,$B$8:$D121,$A121,FALSE)","v":"Method 1"},"title114"]
[115,"Comparative production cost of electricity","Coût comparatif de production d'électricité","Costos comparativos de la producción de electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D122,$A122,FALSE)","v":"Comparative production cost of electricity"},"title115"]
[116,"Unit","Unité","Unidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D123,$A123,FALSE)","v":"Unit"},"title116"]
[117,"Method 1: Use a calculator to determine the production cost of electricity from diesel generator.","Méthode 1: Utiliser une calculatrice pour déterminer le coût de production d'électricité à partir d'un générateur diesel.","Método 1: Utilice una calculadora para determinar el costo de producción de electricidad a partir de un generador diésel.","title",{"$f":"HLOOKUP($C$2,$B$8:$D124,$A124,FALSE)","v":"Method 1: Use a calculator to determine the production cost of electricity from diesel generator."},"title117"]
[118,"Method 2","Méthode 2","Método 2","title",{"$f":"HLOOKUP($C$2,$B$8:$D125,$A125,FALSE)","v":"Method 2"},"title118"]
[119,"Production Cost and Financial Parameters","Coût de Production et Paramètres Financiers","Costo de producción y parámetros financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D126,$A126,FALSE)","v":"Production Cost and Financial Parameters"},"title119"]
[120,"Labour","Main d’oeuvre","Mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D127,$A127,FALSE)","v":"Labour"},"title120"]
[121,"Unskilled worker","Ouvrier non-qualifié","Trabajadores no cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D128,$A128,FALSE)","v":"Unskilled worker"},"title121"]
[122,"Utilities","Utilitaires","Servicios","title",{"$f":"HLOOKUP($C$2,$B$8:$D129,$A129,FALSE)","v":"Utilities"},"title122"]
[123,"Water","Eau","Agua","title",{"$f":"HLOOKUP($C$2,$B$8:$D130,$A130,FALSE)","v":"Water"},"title123"]
[124,"Feedstock collection","Collecte des matières premières","Recolección de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D131,$A131,FALSE)","v":"Feedstock collection"},"title124"]
[125,"Working hours per day (manual)","Heures de travail par jour (manuel)","Horas de trabajo por día (manual)","title",{"$f":"HLOOKUP($C$2,$B$8:$D132,$A132,FALSE)","v":"Working hours per day (manual)"},"title125"]
[126,"Transportation cost ","Frais de transport ","Costo de transporte ","title",{"$f":"HLOOKUP($C$2,$B$8:$D133,$A133,FALSE)","v":"Transportation cost "},"title126"]
[127,"Feedstock (collection point to plant)","Matières premières (le point de collecte à la centrale)","Materia prima (punto de recolección a la planta)","title",{"$f":"HLOOKUP($C$2,$B$8:$D134,$A134,FALSE)","v":"Feedstock (collection point to plant)"},"title127"]
[128,"Other costs","Autres coûts","Otros costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D135,$A135,FALSE)","v":"Other costs"},"title128"]
[129,"General and administrative (%)","Frais généraux et administratifs (%)","Generales y administrativos (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D136,$A136,FALSE)","v":"General and administrative (%)"},"title129"]
[130,"Plant overhead (%)","Frais généraux de l'usine (%)","Gastos generales de planta (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D137,$A137,FALSE)","v":"Plant overhead (%)"},{"$f":"$E137&$A137","v":"title130"}]
[131,"Financial parameters","Paramètres financiers","Parámetros financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D138,$A138,FALSE)","v":"Financial parameters"},"title131"]
[132,"Discount rate","Taux d'escompte","Tasa de descuento","title",{"$f":"HLOOKUP($C$2,$B$8:$D139,$A139,FALSE)","v":"Discount rate"},"title132"]
[133,"Loan ratio","Ratio du prêt","Proporción de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D140,$A140,FALSE)","v":"Loan ratio"},"title133"]
[134,"Loan interest rate","Taux d'intérêt du prêt","Tasa de interés de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D141,$A141,FALSE)","v":"Loan interest rate"},"title134"]
[135,"Loan term","Durée du prêt","Plazo del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D142,$A142,FALSE)","v":"Loan term"},"title135"]
[136,"USD/person-h","USD/personne-h","USD/persona-h","title",{"$f":"HLOOKUP($C$2,$B$8:$D143,$A143,FALSE)","v":"USD/person-h"},"title136"]
[137,"h/day","h/jour","h/día","title",{"$f":"HLOOKUP($C$2,$B$8:$D144,$A144,FALSE)","v":"h/day"},"title137"]
[138,"year","an","año","title",{"$f":"HLOOKUP($C$2,$B$8:$D145,$A145,FALSE)","v":"year"},"title138"]
[139,"Skilled worker","Ouvrier qualifié","Trabajadores cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D146,$A146,FALSE)","v":"Skilled worker"},"title139"]
[140,"Diesel","Diesel","Diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D147,$A147,FALSE)","v":"Diesel"},"title140"]
[141,"==>Required to start up the engine"," ==>Requis pour démarrer le moteur"," ==>Requerido para poner en marcha el motor","title",{"$f":"HLOOKUP($C$2,$B$8:$D148,$A148,FALSE)","v":"==>Required to start up the engine"},"title141"]
[142,"Working hours per day (mechanized)","Heures de travail par jour (mécanisé )","Horas de trabajo por día (mecanizado)","title",{"$f":"HLOOKUP($C$2,$B$8:$D149,$A149,FALSE)","v":"Working hours per day (mechanized)"},"title142"]
[143,"Maintenance cost","Coût de maintenance","Costos de mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D150,$A150,FALSE)","v":"Maintenance cost"},"title143"]
[144,"Miscellaneous cost","Coût divers","Costo varios","title",{"$f":"HLOOKUP($C$2,$B$8:$D151,$A151,FALSE)","v":"Miscellaneous cost"},"title144"]
[145,"Investment cost update","Mise à jour des coûts d'investissement","Actualización del costo de inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D152,$A152,FALSE)","v":"Investment cost update"},"title145"]
[146,"Plant Cost Index during ","Indice du coût de l'usine pendant ","Índice de costo de la planta durante ","title",{"$f":"HLOOKUP($C$2,$B$8:$D153,$A153,FALSE)","v":"Plant Cost Index during "},"title146"]
[147,"Method 2: Use an electricity price defined by the user. In the assessment , it is important to consider that this price might include subsidies.","Méthode 2: Use an electricity price defined by the user. In the assessment , it is important to consider that this price might include subsidies.","Método 2: Utilizar un precio de electricidad definido por el usuario. En la evaluación, es importante tener en cuenta que este precio podría incluir subsidios.","title",{"$f":"HLOOKUP($C$2,$B$8:$D154,$A154,FALSE)","v":"Method 2: Use an electricity price defined by the user. In the assessment , it is important to consider that this price might include subsidies."},"title147"]
[148,"Price paid by customer","Prix payé par le client","Precio pagado por el consumidor","title",{"$f":"HLOOKUP($C$2,$B$8:$D155,$A155,FALSE)","v":"Price paid by customer"},"title148"]
[149,"Processing costs FOR POWER GENERATION FROM ","Les coûts de traitement pour la PRODUCTION D'ÉLECTRICITÉ DE ","Costos de procesamiento para la GENERACIÓN DE ENERGÍA A PARTIR DE ","title",{"$f":"HLOOKUP($C$2,$B$8:$D156,$A156,FALSE)","v":"Processing costs FOR POWER GENERATION FROM "},"title149"]
[150,"Summary of Feedstock and Storage","Résumé des Matières Premières et du Stockage","Resumen de materias primas y almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D157,$A157,FALSE)","v":"Summary of Feedstock and Storage"},"title150"]
[151,"Summary of Operational Parameters","Résumé des Paramètres Opérationnels","Resumen de parámetros operacionales","title",{"$f":"HLOOKUP($C$2,$B$8:$D158,$A158,FALSE)","v":"Summary of Operational Parameters"},"title151"]
[152,"Feedstock available (t/year)","Matières premières disponibles (t/an)","Materia prima disponible (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D159,$A159,FALSE)","v":"Feedstock available (t/year)"},"title152"]
[153,"Feedstock yield (t/ha)","Rendement de matières premières (t/ha)","Rendimiento de la materia prima (t/ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D160,$A160,FALSE)","v":"Feedstock yield (t/ha)"},"title153"]
[154,"Moisture (%)","Teneur en humidité (%)","Humedad (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D161,$A161,FALSE)","v":"Moisture (%)"},"title154"]
[155,"Size (mm)","Dimension moyenne (mm)","Tamaño (mm)","title",{"$f":"HLOOKUP($C$2,$B$8:$D162,$A162,FALSE)","v":"Size (mm)"},"title155"]
[156,"Gasifier type","Type de gazogène","Tipo gasificador","title",{"$f":"HLOOKUP($C$2,$B$8:$D163,$A163,FALSE)","v":"Gasifier type"},"title156"]
[157,"Gas engine type","Type de moteur à gaz","Tipo de motor a gas","title",{"$f":"HLOOKUP($C$2,$B$8:$D164,$A164,FALSE)","v":"Gas engine type"},"title157"]
[158,"Capacity utilization factor","Facteur d'utilisation des capacités","Factor de capacidad de uso","title",{"$f":"HLOOKUP($C$2,$B$8:$D165,$A165,FALSE)","v":"Capacity utilization factor"},"title158"]
[159,"Power conversion (kWh/kg feedstock)","Conversion d'énergie (kWh / kg charge)","Conversión de potencia (kWh/kg materia prima)","title",{"$f":"HLOOKUP($C$2,$B$8:$D166,$A166,FALSE)","v":"Power conversion (kWh/kg feedstock)"},"title159"]
[160,"Power loss due to operation (%)","Perte de courant due aux opérations (%)","Pérdida de potencia por operación (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D167,$A167,FALSE)","v":"Power loss due to operation (%)"},"title160"]
[161,"Operating hours per day","Heures de fonctionnement par jour","Horas de operación por día","title",{"$f":"HLOOKUP($C$2,$B$8:$D168,$A168,FALSE)","v":"Operating hours per day"},"title161"]
[162,"Power loss in distribution network (%)","Perte de courant dans le réseau de distrib.(%)","Pérdida de potencia en la red de distribución (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D169,$A169,FALSE)","v":"Power loss in distribution network (%)"},"title162"]
[163,"Gas engine efficiency (%)","Efficacité du moteur à gaz (%)","Eficiencia del motor de gas (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D170,$A170,FALSE)","v":"Gas engine efficiency (%)"},"title163"]
[164,"Loan term (years)","Durée du prêt (années)","Plazo del crédito (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D171,$A171,FALSE)","v":"Loan term (years)"},"title164"]
[165,"Project lifetime","Durée de vie du projet","Tiempo de vida del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D173,$A172,FALSE)","v":"Project lifetime"},"title165"]
[166,"Price of electricity (USD/kWh)","Prix de l'électricité (USD/kWh)","Precio de la electricidad (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D173,$A173,FALSE)","v":"Price of electricity (USD/kWh)"},"title166"]
[167,"Price of electricity (USD/kWh) - User defined","Prix de l'électricité (USD/kWh) - Definie par lútilisateur","Precio de la electricidad (USD/kWh) - Definido por el usuario","title",{"$f":"HLOOKUP($C$2,$B$8:$D174,$A174,FALSE)","v":"Price of electricity (USD/kWh) - User defined"},"title167"]
[168,"Price of electricity (USD/kWh) - Calculated","Prix de l'électricité (USD/kWh) - Calculée","Precio de la electricidad (USD/kWh) - Calculado","title",{"$f":"HLOOKUP($C$2,$B$8:$D175,$A175,FALSE)","v":"Price of electricity (USD/kWh) - Calculated"},"title168"]
[169,"Transport Distance of Feedstock"," Distance de Transport des  Matières Premières","Distancia de transporte de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D176,$A176,FALSE)","v":"Transport Distance of Feedstock"},"title169"]
[170,"Transport Quantity","Quantité à Transporter ","Cantidad transportada","title",{"$f":"HLOOKUP($C$2,$B$8:$D177,$A177,FALSE)","v":"Transport Quantity"},"title170"]
[171,"Distance small scale production (km)","Distance  à la production à petite échelle (km)","Distancia de producción de pequeña escala (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D178,$A178,FALSE)","v":"Distance small scale production (km)"},"title171"]
[172,"Distance medium scale production (km)","Distance à  la production à moyenne échelle de support (km)","Distancia de producción de mediana escala (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D179,$A179,FALSE)","v":"Distance medium scale production (km)"},"title172"]
[173,"Small scale (t/year)","Petite échelle (t/an)","Pequeña escala (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D180,$A180,FALSE)","v":"Small scale (t/year)"},"title173"]
[174,"Medium scale (t/year)","Moyenne échelle (t/an)","Mediana escala (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D181,$A181,FALSE)","v":"Medium scale (t/year)"},"title174"]
[175,"Distance large scale production (km)","Distance à la production à grande échelle (km)","Distancia de producción de gran escala (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D182,$A182,FALSE)","v":"Distance large scale production (km)"},"title175"]
[176,"Transportation cost (USD/t/km)","Frais de transport (USD/t/km)","Costo de transporte (USD/t/km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D183,$A183,FALSE)","v":"Transportation cost (USD/t/km)"},"title176"]
[177,"Large scale (t/year)","Grande échelle (t/an)","Gran escala (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D184,$A184,FALSE)","v":"Large scale (t/year)"},"title177"]
[178,"Production Cost Details","Détails des Coûts de Production","Detalles de los costos de producción","title",{"$f":"HLOOKUP($C$2,$B$8:$D185,$A185,FALSE)","v":"Production Cost Details"},"title178"]
[179,"Inputs","Intrant","Insumos","title",{"$f":"HLOOKUP($C$2,$B$8:$D186,$A186,FALSE)","v":"Inputs"},"title179"]
[180,"Diesel for start up","Diesel pour démarrer","Diésel necesario para la puesta en marcha","title",{"$f":"HLOOKUP($C$2,$B$8:$D187,$A187,FALSE)","v":"Diesel for start up"},"title180"]
[181,"Subtotal","Sous-total","Subtotal","title",{"$f":"HLOOKUP($C$2,$B$8:$D188,$A188,FALSE)","v":"Subtotal"},"title181"]
[182,"Labour and miscellaneous cost","Travail et le coût divers","Mano de obra y costos varios","title",{"$f":"HLOOKUP($C$2,$B$8:$D189,$A189,FALSE)","v":"Labour and miscellaneous cost"},"title182"]
[183,"Transport of feedstock","Transport des matières premières","Transporte de materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D190,$A190,FALSE)","v":"Transport of feedstock"},"title183"]
[184,"Feedstock (farm to plant)","Matières premières (ferme à l'usine)","Materia prima (finca a la planta)","title",{"$f":"HLOOKUP($C$2,$B$8:$D191,$A191,FALSE)","v":"Feedstock (farm to plant)"},"title184"]
[185,"Storage","Stockage","Almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D192,$A192,FALSE)","v":"Storage"},"title185"]
[186,"Investment","Investissement","Inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D193,$A193,FALSE)","v":"Investment"},"title186"]
[187,"Equipments","Equipements","Equipos","title",{"$f":"HLOOKUP($C$2,$B$8:$D194,$A194,FALSE)","v":"Equipments"},"title187"]
[188,"Building","Bâtiment","Construcción","title",{"$f":"HLOOKUP($C$2,$B$8:$D195,$A195,FALSE)","v":"Building"},"title188"]
[189,"Installation","Installation","Instalación","title",{"$f":"HLOOKUP($C$2,$B$8:$D196,$A196,FALSE)","v":"Installation"},"title189"]
[190,"Distribution network","Réseau de distribution","Red de distribución","title",{"$f":"HLOOKUP($C$2,$B$8:$D197,$A197,FALSE)","v":"Distribution network"},"title190"]
[191,"Total Investment","Investissement total","Inversión total","title",{"$f":"HLOOKUP($C$2,$B$8:$D198,$A198,FALSE)","v":"Total Investment"},"title191"]
[192,"Plant overhead","Frais généraux de l'usine","Gastos generales de planta","title",{"$f":"HLOOKUP($C$2,$B$8:$D199,$A199,FALSE)","v":"Plant overhead"},"title192"]
[193,"General and administrative cost","Coût généraux et administratifs","Costos generales y administrativos","title",{"$f":"HLOOKUP($C$2,$B$8:$D200,$A200,FALSE)","v":"General and administrative cost"},"title193"]
[194,"Loan interest","Intérêts du prêt (USD)","Intereses de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D201,$A201,FALSE)","v":"Loan interest"},{"$f":"$E201&$A201","v":"title194"}]
[195,"Income tax ","Impôt sur le revenu ","Impuesto sobre la renta ","title",{"$f":"HLOOKUP($C$2,$B$8:$D202,$A202,FALSE)","v":"Income tax "},"title195"]
[196,"Total operating costs","Total des coûts d’opérations","Costos de operación totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D203,$A203,FALSE)","v":"Total operating costs"},"title196"]
[197,"Total fixed costs","Total des coûts fixes","Costos fijos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D204,$A204,FALSE)","v":"Total fixed costs"},"title197"]
[198,"Total other costs","Total des autres charges","Otros costos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D205,$A205,FALSE)","v":"Total other costs"},"title198"]
[199,"Total production costs","Total des coûts de production","Costos de producción totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D206,$A206,FALSE)","v":"Total production costs"},"title199"]
[200,"Unit Price","Prix unitaire","Precio unitario","title",{"$f":"HLOOKUP($C$2,$B$8:$D207,$A207,FALSE)","v":"Unit Price"},"title200"]
[201,"(USD/unit)","(USD/unité)","(USD/unidad)","title",{"$f":"HLOOKUP($C$2,$B$8:$D208,$A208,FALSE)","v":"(USD/unit)"},"title201"]
[202,"Quantity ","Quantité ","Cantidad ","title",{"$f":"HLOOKUP($C$2,$B$8:$D209,$A209,FALSE)","v":"Quantity "},"title202"]
[203,"(Unit/year)","(Unité/an)","(Unidad/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D210,$A210,FALSE)","v":"(Unit/year)"},"title203"]
[204,"(USD/year)","(USD/an)","(USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D211,$A211,FALSE)","v":"(USD/year)"},"title204"]
[205,"# employee","# employé","# trabajador","title",{"$f":"HLOOKUP($C$2,$B$8:$D212,$A212,FALSE)","v":"# employee"},"title205"]
[206,"Depreciation","Amortissement","Depreciación","title",{"$f":"HLOOKUP($C$2,$B$8:$D213,$A213,FALSE)","v":"Depreciation"},"title206"]
[207,"Total depreciation","Total des amortissements","Depreciación total","title",{"$f":"HLOOKUP($C$2,$B$8:$D214,$A214,FALSE)","v":"Total depreciation"},"title207"]
[208,"Share (%)","Part (%)","Parte (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D215,$A215,FALSE)","v":"Share (%)"},"title208"]
[209,"Power generation","Production d'électricité","Generación de Energía","title",{"$f":"HLOOKUP($C$2,$B$8:$D216,$A216,FALSE)","v":"Power generation"},"title209"]
[210,"Electricity - self use","Électricité - utilisation autonome","Electricidad-uso propio","title",{"$f":"HLOOKUP($C$2,$B$8:$D217,$A217,FALSE)","v":"Electricity - self use"},"title210"]
[211," kWh/year","kWh/an","kWh/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D218,$A218,FALSE)","v":" kWh/year"},"title211"]
[212,"Power loss in distribution network","Perte de courant dans le réseau de distribution","Pérdida de potencia en la red de distribución","title",{"$f":"HLOOKUP($C$2,$B$8:$D219,$A219,FALSE)","v":"Power loss in distribution network"},"title212"]
[213,"Total Production Cost + Distribution","Coût Total de Production + Distribution ","Costo de producción total + Distribución","title",{"$f":"HLOOKUP($C$2,$B$8:$D220,$A220,FALSE)","v":"Total Production Cost + Distribution"},"title213"]
[214,"Unit cost of electricity (USD/kWh)","Coût unitaire de l'électricité (USD/kWh)","Costo unitario de la electricidad (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D221,$A221,FALSE)","v":"Unit cost of electricity (USD/kWh)"},"title214"]
[215,"Loan amount","Montant du prêt","Monto del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D222,$A222,FALSE)","v":"Loan amount"},"title215"]
[216,"Loan payment","Paiement de prêt","Pago del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D223,$A223,FALSE)","v":"Loan payment"},"title216"]
[217,"Annual loan payment","Paiement annuel du prêt","Pago anual del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D224,$A224,FALSE)","v":"Annual loan payment"},"title217"]
[218,"Total loan payment","Paiement total du prêt ","Pago total del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D225,$A225,FALSE)","v":"Total loan payment"},"title218"]
[219,"Average loan interest","Intérêt moyen du prêt","Interés promedio del crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D226,$A226,FALSE)","v":"Average loan interest"},"title219"]
[220,"USD/month","USD/mois","USD/mes","title",{"$f":"HLOOKUP($C$2,$B$8:$D227,$A227,FALSE)","v":"USD/month"},"title220"]
[221,"USD/year","USD/an","USD/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D228,$A228,FALSE)","v":"USD/year"},"title221"]
[222,"Loan terms","Durée du prêt","Plazo del créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D229,$A229,FALSE)","v":"Loan terms"},"title222"]
[223,"Capacities (kW of power generation)","Capacités (kW de production d'électricité)","Capacidad (kW de generación de energía)","title",{"$f":"HLOOKUP($C$2,$B$8:$D230,$A230,FALSE)","v":"Capacities (kW of power generation)"},"title223"]
[224,"years","années","años","title",{"$f":"HLOOKUP($C$2,$B$8:$D231,$A231,FALSE)","v":"years"},"title224"]
[225,"Show Costing Details","Voir les Détails des Coûts","Mostrar detalles de cálculo de costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D232,$A232,FALSE)","v":"Show Costing Details"},"title225"]
[226,"Hide Costing Details","Cachez les Détails des Coûts","Ocultar detalles de cálculo de costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D233,$A233,FALSE)","v":"Hide Costing Details"},"title226"]
[227,"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION","ÉVALUATION FINANCIERE DE GAZEIFICATION POUR LA PRODUCTION D'ÉLECTRICITÉ DU PROJET","EVALUACIÓN FINANCIERA DEL PROYECTO DE GASIFICACIÓN PARA LA GENERACIÓN DE POTENCIA","title",{"$f":"HLOOKUP($C$2,$B$8:$D234,$A234,FALSE)","v":"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION"},"title227"]
[228,"Revenues of biomass gasification and power generation system","Revenu du système de gazéification de la biomasse et de la production d'électricité","Ingresos de la gasificación de la biomasa y el sistema de generación de energía","title",{"$f":"HLOOKUP($C$2,$B$8:$D235,$A235,FALSE)","v":"Revenues of biomass gasification and power generation system"},"title228"]
[229,"Operating Year","Année de Fonctionnment","Año de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D236,$A236,FALSE)","v":"Operating Year"},"title229"]
[230,"Power generation capacity (kW)","Capacité de production d'électricité (kW)","Capacidad de generación de potencia (kW)","title",{"$f":"HLOOKUP($C$2,$B$8:$D237,$A237,FALSE)","v":"Power generation capacity (kW)"},"title230"]
[231,"Operating hours per year","Heures de fonctionnement par an","Horas de operación por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D238,$A238,FALSE)","v":"Operating hours per year"},"title231"]
[232,"Electricity generation (kWh per year)","Production d'électricité (kWh par an)","Generación de electricidad (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D239,$A239,FALSE)","v":"Electricity generation (kWh per year)"},"title232"]
[233,"Electricity - self use (kWh per year)","Électricité - utilisation autonome (kWh par an)","Electricidad – uso propio (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D240,$A240,FALSE)","v":"Electricity - self use (kWh per year)"},"title233"]
[234,"Power loss in distribution network (kWh per year)","Perte de courant dans le réseau de distribution (kWh par an)","Pérdida de potencia en la red de distribución (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D241,$A241,FALSE)","v":"Power loss in distribution network (kWh per year)"},"title234"]
[235,"Total power sold to customers (kWh per year)","Electricité totale vendue aux clients (kWh par an)","Potencia total vendido a los clientes (kWh por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D242,$A242,FALSE)","v":"Total power sold to customers (kWh per year)"},"title235"]
[236,"Increasing rate of price of electricity (%)","Augmenter le taux du prix de l'électricité (%)","Aumento de la tasa de precio de la electricidad (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D243,$A243,FALSE)","v":"Increasing rate of price of electricity (%)"},"title236"]
[237,"Total income (USD/year)","Revenu total (USD/an)","Ingresos totales (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D244,$A244,FALSE)","v":"Total income (USD/year)"},"title237"]
[238,"Project lifetime (years)","Durée de vie du projet (années)","Tiempo de vida del proyecto (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D245,$A245,FALSE)","v":"Project lifetime (years)"},"title238"]
[239,"Lifespan of civil work (years)","Durée de vie des travaux de génie civil (années)","Vida útil de la obra civil (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D246,$A246,FALSE)","v":"Lifespan of civil work (years)"},"title239"]
[240,"Lifespan of gasifier system (years)","Durée de vie d'un système de gazéification (années)","Vida útil del sistema de gasificador (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D247,$A247,FALSE)","v":"Lifespan of gasifier system (years)"},"title240"]
[241,"Lifespan of engine generator system (years)","Durée de vie d'un système de générateur de moteur (années)","Vida útil del motor del sistema de generación (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D248,$A248,FALSE)","v":"Lifespan of engine generator system (years)"},"title241"]
[242," Lifespan of electrical distribution system (years)","Durée de vie du système de distribution électrique (années)","Vida útil del sistema de distribución eléctrica (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D249,$A249,FALSE)","v":" Lifespan of electrical distribution system (years)"},"title242"]
[243,"Capital and operating cost of biomass gasification and power generation system ","Coût en capital et d'opération ","Costos de capital y los costos de operación de la gasificación de la biomasa y el sistema de generación de energía ","title",{"$f":"HLOOKUP($C$2,$B$8:$D250,$A250,FALSE)","v":"Capital and operating cost of biomass gasification and power generation system "},"title243"]
[244,"Direct capital cost (USD)","Coût en capital direct (USD)","Costo de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D251,$A251,FALSE)","v":"Direct capital cost (USD)"},"title244"]
[245,"Total capital cost (USD)","Coût en capital total (USD)","Costo total de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D252,$A252,FALSE)","v":"Total capital cost (USD)"},"title245"]
[246,"Capital cost (USD/kW)","Coût en capital (USD/kW)","Costo de capital (USD/kW)","title",{"$f":"HLOOKUP($C$2,$B$8:$D253,$A253,FALSE)","v":"Capital cost (USD/kW)"},"title246"]
[247,"Appraisal","Évaluation","Evaluación","title",{"$f":"HLOOKUP($C$2,$B$8:$D254,$A254,FALSE)","v":"Appraisal"},"title247"]
[248,"Annual operating and maintenance cost ","Coûts d'opérations et d'entretien annuel ","Costo anual de operación y mantenimiento ","title",{"$f":"HLOOKUP($C$2,$B$8:$D255,$A255,FALSE)","v":"Annual operating and maintenance cost "},"title248"]
[249,"Sub-total material cost (USD)","Sous-total des coûts des matériels (USD)","Costo sub-total de la materia (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D256,$A256,FALSE)","v":"Sub-total material cost (USD)"},"title249"]
[250,"Biomass cost (USD/year)","Coût de la biomasse (USD/an)","Costo de la biomasa (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D257,$A257,FALSE)","v":"Biomass cost (USD/year)"},"title250"]
[251,"Biomass consumption (t per year)","Consommation de la biomasse (t par an)","Consumo de la biomasa (t por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D258,$A258,FALSE)","v":"Biomass consumption (t per year)"},"title251"]
[252,"Biomass total price (USD/t)","Prix total de la biomasse (USD/t)","Precio total de la biomasa (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D259,$A259,FALSE)","v":"Biomass total price (USD/t)"},"title252"]
[253,"Biomass price (USD/t)","Prix de la biomasse (USD/t)","Precio de la biomasa (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D260,$A260,FALSE)","v":"Biomass price (USD/t)"},"title253"]
[254,"Biomass transportation cost (USD/t)","Coût de transport de la biomasse (USD/t)","Costo de transporte de la biomasa (USD/t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D261,$A261,FALSE)","v":"Biomass transportation cost (USD/t)"},"title254"]
[255,"Biomass from farm to plant (USD/t/km)","Biomasse de la ferme à l'usine (USD/t/km)","Biomasa de la finca a la planta (USD/t/km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D262,$A262,FALSE)","v":"Biomass from farm to plant (USD/t/km)"},"title255"]
[256,"Transportation distant (km)","Transport à distance (km)","Distancia de transporte (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D263,$A263,FALSE)","v":"Transportation distant (km)"},"title256"]
[257,"Water cost (USD/year)","Coût de l'eau (USD/an)","Costo del agua (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D264,$A264,FALSE)","v":"Water cost (USD/year)"},"title257"]
[258,"Water consumption (m3 per year)","Water consumption (m3 par an)","Consumo de agua (m3 por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D265,$A265,FALSE)","v":"Water consumption (m3 per year)"},{"$f":"$E265&$A265","v":"title258"}]
[259,"Water treatment cost (USD/m3)","Coût du traitement de l'eau (USD/m3)","Costo del tratamiento del agua (USD/m3)","title",{"$f":"HLOOKUP($C$2,$B$8:$D266,$A266,FALSE)","v":"Water treatment cost (USD/m3)"},"title259"]
[260,"Diesel cost (USD/year)","Coût du diesel (USD/an)","Costo de diésel (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D267,$A267,FALSE)","v":"Diesel cost (USD/year)"},"title260"]
[261,"Diesel/fuel oil consumption (litres per year)","Consommation du pétrole diesel/carburant (litres par an)","Consumo de diesel/combustible (litres por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D268,$A268,FALSE)","v":"Diesel/fuel oil consumption (litres per year)"},"title261"]
[262,"Diesel/fuel oil price (USD per litre)","Prix du pétrole diesel/carburant (USD par litre)","Precio del diesel/combustible (USD per litre)","title",{"$f":"HLOOKUP($C$2,$B$8:$D269,$A269,FALSE)","v":"Diesel/fuel oil price (USD per litre)"},"title262"]
[263,"Sub-total operating cost (USD)","Sous-total des coûts d'opérations (USD)","Sub-total costos de operación (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D270,$A270,FALSE)","v":"Sub-total operating cost (USD)"},"title263"]
[264,"Labour cost (USD)","Coût de la main d’oeuvre (USD)","Costo de la mano de obra (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D271,$A271,FALSE)","v":"Labour cost (USD)"},"title264"]
[265,"Annual change in labour cost (%)","Changement annuel dans le Coût du travail (%)","Variación anual de la mano de obra (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D272,$A272,FALSE)","v":"Annual change in labour cost (%)"},"title265"]
[266,"Sub-total maintenance cost (USD)","Sous-total des coût d'entretien (USD)","Sub-total costos de mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D273,$A273,FALSE)","v":"Sub-total maintenance cost (USD)"},"title266"]
[267,"Sub-total of annual fixed cost","Sous-total des coûts annuels fixes","Sub-total de costo fijo anual","title",{"$f":"HLOOKUP($C$2,$B$8:$D274,$A274,FALSE)","v":"Sub-total of annual fixed cost"},"title267"]
[268,"Sub-total of storage capacity","Sous-total de la capacité de stockage","Sub-total de capacidad de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D275,$A275,FALSE)","v":"Sub-total of storage capacity"},"title268"]
[269,"Total operation and maintenance cost (USD)","Coût total de fonctionnement et d'entretien (USD)","Costo total de operación y mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D276,$A276,FALSE)","v":"Total operation and maintenance cost (USD)"},"title269"]
[270,"Operation and maintenance cost (USD/kWh) without loan interest","Coût d'opération et de maintenance (USD/kWh) sans intérêts sur le prêt","Costo de operación y mantenimiento (USD/kWh) sin intereses de crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D277,$A277,FALSE)","v":"Operation and maintenance cost (USD/kWh) without loan interest"},"title270"]
[271,"Annual change in raw material cost (%)","Variation annuelle du coût de la matière première (%)","Cambio anual en el costo de materia prima (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D278,$A278,FALSE)","v":"Annual change in raw material cost (%)"},"title271"]
[272,"Inflation rate (%)","Taux d'inflation (%)","Tasa de inflación (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D279,$A279,FALSE)","v":"Inflation rate (%)"},"title272"]
[273,"Loans","Prêts","Créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D280,$A280,FALSE)","v":"Loans"},"title273"]
[274,"Loan amount (USD )","Montant du prêt (USD )","Monto del crédito (USD )","title",{"$f":"HLOOKUP($C$2,$B$8:$D281,$A281,FALSE)","v":"Loan amount (USD )"},"title274"]
[275,"Loan payment (USD/month)","Paiement de prêt (USD/mois)","Pago del crédito (USD/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D282,$A282,FALSE)","v":"Loan payment (USD/month)"},"title275"]
[276,"Loan payment (USD/year)","Paiement de prêt (USD/an)","Pago del crédito (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D283,$A283,FALSE)","v":"Loan payment (USD/year)"},"title276"]
[277,"Total loan payment (USD)","Paiement total du prêt  (USD)","Pago total del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D284,$A284,FALSE)","v":"Total loan payment (USD)"},"title277"]
[278,"Loan interest payment (USD)","Paiement des intérêts du prêt (USD)","Pago de interés del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D285,$A285,FALSE)","v":"Loan interest payment (USD)"},"title278"]
[279,"Income tax analysis","Analyse de l'impôt sur le revenu","Análisis de impuesto a las ganancias","title",{"$f":"HLOOKUP($C$2,$B$8:$D286,$A286,FALSE)","v":"Income tax analysis"},"title279"]
[280,"Effective income tax rate (%)","Taux d'imposition effectif (%)","Tasa efectiva de impuestos sobre la renta (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D287,$A287,FALSE)","v":"Effective income tax rate (%)"},"title280"]
[281,"Income tax","Impôt sur le revenu","Impuesto sobre la renta","title",{"$f":"HLOOKUP($C$2,$B$8:$D288,$A288,FALSE)","v":"Income tax"},"title281"]
[282,"Total income tax (USD)","Total de l'impôt sur le revenu (USD)","Impuesto total sobre la renta (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D289,$A289,FALSE)","v":"Total income tax (USD)"},"title282"]
[283,"Income tax payment (USD per year)","Paiement de l'impôt sur le revenu (USD par an)","Pago del impuesto sobre la renta  (USD por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D290,$A290,FALSE)","v":"Income tax payment (USD per year)"},"title283"]
[284,"Depreciation method","Méthode d'amortissement","Método de depreciación","title",{"$f":"HLOOKUP($C$2,$B$8:$D291,$A291,FALSE)","v":"Depreciation method"},"title284"]
[285,"Total depreciation (USD)","Total des amortissements (USD)","Depreciación total (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D292,$A292,FALSE)","v":"Total depreciation (USD)"},"title285"]
[286,"Average loan interest payment for project lifetime","Paiement d'intérêt moyen  du prêt pour la durée de vie du projet","Pago de intereses del préstamo promedio por la vida del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D293,$A293,FALSE)","v":"Average loan interest payment for project lifetime"},"title286"]
[287,"USD per year","USD par an","USD por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D294,$A294,FALSE)","v":"USD per year"},"title287"]
[288,"Straight-line","Linéaire","Línea-recta","title",{"$f":"HLOOKUP($C$2,$B$8:$D295,$A295,FALSE)","v":"Straight-line"},"title288"]
[289,"Base case project","Projet de cas de base","Resumen del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D296,$A296,FALSE)","v":"Base case project"},"title289"]
[290,"Summary of this project - before tax","Résumé de ce projet - avant impôt","Resumen del proyecto - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D297,$A297,FALSE)","v":"Summary of this project - before tax"},"title290"]
[291,"Total revenue (USD)","Total des revenus (USD)","Ingresos totales (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D298,$A298,FALSE)","v":"Total revenue (USD)"},"title291"]
[292,"Total operating and maintenance cost (USD)","Coût total de fonctionnement et d'entretien (USD)","Costo total de operación y mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D299,$A299,FALSE)","v":"Total operating and maintenance cost (USD)"},"title292"]
[293,"Loan payment (USD)","Paiement de prêt (USD)","Pago del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D300,$A300,FALSE)","v":"Loan payment (USD)"},"title293"]
[294," Cash flow - before tax (USD)","Flux de trésorerie - avant impôts (USD)","El flujo de efectivo - antes de impuestos (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D301,$A301,FALSE)","v":" Cash flow - before tax (USD)"},"title294"]
[295,"Summary of this project - after tax","Résumé de ce projet - après impôts","Resumen del proyecto - después de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D302,$A302,FALSE)","v":"Summary of this project - after tax"},"title295"]
[296,"Depreciation of fixed cost (USD)","Amortissement des coûts fixes (USD)","Depreciación de costos fijos (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D303,$A303,FALSE)","v":"Depreciation of fixed cost (USD)"},"title296"]
[297," Net Profit - before tax (USD) for income tax calculation","Bénéfice net - avant impôts (USD) pour le calcul de l'impôt sur le revenu","Beneficio neto - antes de impuestos (USD) para el cálculo de impuesto sobre la renta","title",{"$f":"HLOOKUP($C$2,$B$8:$D304,$A304,FALSE)","v":" Net Profit - before tax (USD) for income tax calculation"},"title297"]
[298,"Cumulative value of Net Profit","Valeur cumulée du bénéfice net","Valor acumulativo del Beneficio Neto","title",{"$f":"HLOOKUP($C$2,$B$8:$D305,$A305,FALSE)","v":"Cumulative value of Net Profit"},"title298"]
[299,"Cumulative value of Net Profit - before tax","Valeur cumulée du bénéfice net - avant impôt","Valor acumulativo del Beneficio Neto - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D306,$A306,FALSE)","v":"Cumulative value of Net Profit - before tax"},"title299"]
[300,"Cumulative value of Net Profit - after tax","Valeur cumulée du bénéfice net - après impôts","Valor acumulativo del Beneficio Neto - después de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D307,$A307,FALSE)","v":"Cumulative value of Net Profit - after tax"},"title300"]
[301,"Financial Analysis Result","Résultat de l’analyse financière","Resumen de análisis financiero","title",{"$f":"HLOOKUP($C$2,$B$8:$D308,$A308,FALSE)","v":"Financial Analysis Result"},"title301"]
[302,"Net Present Value (NPV) (USD) - before tax","Valeur Actuelle Nette (VAN) (USD) - avant impôt","Valor Actual Neto (VAN) (USD) - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D309,$A309,FALSE)","v":"Net Present Value (NPV) (USD) - before tax"},"title302"]
[303,"Internal Rate of Return (IRR) (%) - before tax","Taux de rendement interne (TRI) (%) - avant impôt","Tasa Interna de Rendimiento (TIR) (%) - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D310,$A310,FALSE)","v":"Internal Rate of Return (IRR) (%) - before tax"},"title303"]
[304,"Payback period (years)","Période de récupération (années)","Tiempo de amortización (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D311,$A311,FALSE)","v":"Payback period (years)"},"title304"]
[305,"Net Present Value (NPV) (USD) - after tax","Valeur Actuelle Nette (VAN) (USD) - après impôt","Valor Actual Neto (VAN) (USD) - después de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D312,$A312,FALSE)","v":"Net Present Value (NPV) (USD) - after tax"},"title305"]
[306,"Internal Rate of Return (IRR) (%) - after tax","Taux de rendement interne (TRI) (%) - après impôt","Tasa Interna de Rendimiento (TIR) (%) - después de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D313,$A313,FALSE)","v":"Internal Rate of Return (IRR) (%) - after tax"},"title306"]
[307,"Total income tax payment of project lifetime","Paiement total de l'impôt sur le revenu de vie du projet","Pago total del impuesto sobre la Renta en la vida del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D314,$A314,FALSE)","v":"Total income tax payment of project lifetime"},"title307"]
[308,"Please see Figure of the cumulative value of Net Profit - before tax","S'il vous plaît voir la figure de la valeur cumulée du bénéfice net - avant impôt","Por favor, consulte la figura del valor acumulado del Beneficio Neto - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D315,$A315,FALSE)","v":"Please see Figure of the cumulative value of Net Profit - before tax"},"title308"]
[309," Please see Figure of the cumulative value of Net Profit - after tax","S'il vous plaît voir la figure de la valeur cumulée du bénéfice net - après impôts","Por favor, consulte la figura del valor acumulado del Beneficio Neto - después de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D316,$A316,FALSE)","v":" Please see Figure of the cumulative value of Net Profit - after tax"},"title309"]
[310,"Cash flow - after tax (USD)","Flux de trésorerie - après impôt (USD)","El flujo de efectivo - después de impuestos (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D317,$A317,FALSE)","v":"Cash flow - after tax (USD)"},"title310"]
[311,"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - GASIFICATION FROM ","RÉSUMÉ DES RÉSULTATS DE L’ÉLECTRIFICATION RURALE - GAZÉIFICATION DE ","RESUMEN DE LOS RESULTADOS DE ELECTRIFICACIÓN RURAL - GASIFICACIÓN A PARTIR DE  ","title",{"$f":"HLOOKUP($C$2,$B$8:$D318,$A318,FALSE)","v":"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - GASIFICATION FROM "},"title311"]
[312,"Select a biomass residue to see the summary results","Sélectionner un résidu de biomasse pour voir le bilan des résultats ","Seleccione la materia prima para ver el resumen de resultados","title",{"$f":"HLOOKUP($C$2,$B$8:$D319,$A319,FALSE)","v":"Select a biomass residue to see the summary results"},"title312"]
[313,"Production Cost and Investment Results","Résultats des Coûts de Production et d'Investissement","Resultados de costos de producción e inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D320,$A320,FALSE)","v":"Production Cost and Investment Results"},"title313"]
[314,"Share of Production Cost (%)","Part des Coûts de Production (%)","Porcentaje de costo producción (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D321,$A321,FALSE)","v":"Share of Production Cost (%)"},"title314"]
[315,"Depreciation and other costs","Amortissement et autres coûts","Depreciación y otros costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D322,$A322,FALSE)","v":"Depreciation and other costs"},"title315"]
[316,"Transport and storage of feedstock","Transport et stockage des matières premières","Transporte y almacenamiento de materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D323,$A323,FALSE)","v":"Transport and storage of feedstock"},"title316"]
[317,"Raw materials","Matières premières","Materias primas","title",{"$f":"HLOOKUP($C$2,$B$8:$D324,$A324,FALSE)","v":"Raw materials"},"title317"]
[318,"Total Investment (USD)","Investissement total (USD)","Inversión total (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D325,$A325,FALSE)","v":"Total Investment (USD)"},"title318"]
[319,"Technical and Operating Results","Résultats Techniques et d'Opérations","Resultados técnicos y operativos","title",{"$f":"HLOOKUP($C$2,$B$8:$D326,$A326,FALSE)","v":"Technical and Operating Results"},"title319"]
[320,"Feedstock Consumption per Plant","Consommation de Matières Premières par  Centrale","Consumo de material prima por planta","title",{"$f":"HLOOKUP($C$2,$B$8:$D327,$A327,FALSE)","v":"Feedstock Consumption per Plant"},"title320"]
[321,"Area Required and Potential Number of Plants","Zone Requise et Nombre Potentiel de Centrales","Número potencial de plantas y área requerida","title",{"$f":"HLOOKUP($C$2,$B$8:$D328,$A328,FALSE)","v":"Area Required and Potential Number of Plants"},"title321"]
[322,"Households Potentially Supplied","Ménages Potentiellement Desservis","Hogares potencialmente suministrados","title",{"$f":"HLOOKUP($C$2,$B$8:$D329,$A329,FALSE)","v":"Households Potentially Supplied"},{"$f":"$E329&$A329","v":"title322"}]
[323,"Not enough biomass available for 10 kW size. Then potential number of plants is zero","Pas suffisamment de biomasse disponible pour la taille 10 kW. Ensuite, nombre potentiel d’usine est zéro.","No hay suficiente biomasa disponible para 10 kW tamaño. Por lo tanto el número potencial de plantas es cero.","title",{"$f":"HLOOKUP($C$2,$B$8:$D330,$A330,FALSE)","v":"Not enough biomass available for 10 kW size. Then potential number of plants is zero"},"title323"]
[324,"The maximum number of plants potentially available for 10 kW size is ","Le nombre maximum d’usine potentiellement disponibles pour la taille 10 kW est ","El número máximo de plantas potencialmente disponibles para 10 kW tamaño es ","title",{"$f":"HLOOKUP($C$2,$B$8:$D331,$A331,FALSE)","v":"The maximum number of plants potentially available for 10 kW size is "},"title324"]
[325,"Not enough biomass available for 40 kW size. Then potential number of plants is zero","Pas suffisamment de biomasse disponible pour la taille 40 kW. Ensuite, nombre potentiel d’usine est zéro.","No hay suficiente biomasa disponible para 40 kW tamaño. Por lo tanto el número potencial de plantas es cero.","title",{"$f":"HLOOKUP($C$2,$B$8:$D332,$A332,FALSE)","v":"Not enough biomass available for 40 kW size. Then potential number of plants is zero"},"title325"]
[326,"The maximum number of plants potentially available for 40 kW size is ","Le nombre maximum d’usine potentiellement disponibles pour la taille 40 kW est ","El número máximo de plantas potencialmente disponibles para 40 kW tamaño es ","title",{"$f":"HLOOKUP($C$2,$B$8:$D333,$A333,FALSE)","v":"The maximum number of plants potentially available for 40 kW size is "},"title326"]
[327,"Not enough biomass available for 100 kW size. Then potential number of plants is zero","Pas suffisamment de biomasse disponible pour la taille 100 kW. Ensuite, nombre potentiel d’usine est zéro.","No hay suficiente biomasa disponible para 100 kW tamaño. Por lo tanto el número potencial de plantas es cero.","title",{"$f":"HLOOKUP($C$2,$B$8:$D334,$A334,FALSE)","v":"Not enough biomass available for 100 kW size. Then potential number of plants is zero"},"title327"]
[328,"The maximum number of plants potentially available for 100 kW size is ","Le nombre maximum d’usine potentiellement disponibles pour la taille 100 kW est ","El número máximo de plantas potencialmente disponibles para 100 kW tamaño es ","title",{"$f":"HLOOKUP($C$2,$B$8:$D335,$A335,FALSE)","v":"The maximum number of plants potentially available for 100 kW size is "},"title328"]
[329,"Potential Job Creation","Création Potentielle d'Emplois","Empleos potencialmente generados","title",{"$f":"HLOOKUP($C$2,$B$8:$D336,$A336,FALSE)","v":"Potential Job Creation"},"title329"]
[330,"Biomass Available","Biomasse Disponible","Biomasa disponible","title",{"$f":"HLOOKUP($C$2,$B$8:$D337,$A337,FALSE)","v":"Biomass Available"},"title330"]
[331,"Area required (ha)","Zone requise (ha)","Área requerida (ha)","title",{"$f":"HLOOKUP($C$2,$B$8:$D338,$A338,FALSE)","v":"Area required (ha)"},"title331"]
[332,"Potential number of plants","Nombre potentiel des centrales","Número de plantas potenciales","title",{"$f":"HLOOKUP($C$2,$B$8:$D339,$A339,FALSE)","v":"Potential number of plants"},"title332"]
[333,"Collection","Collecte","Recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D340,$A340,FALSE)","v":"Collection"},"title333"]
[334,"Processing","Processing","Procesamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D341,$A341,FALSE)","v":"Processing"},"title334"]
[335,"Warning: Jobs created by biomass collection are excluded, due to market price option that was selected in the data entry sheet or that the biomass analyzed has not collection cost.","Avertissement: Les emplois créés par la collecte de la biomasse sont exclus, en raison de l'option des prix du marché  qui a été sélectionné dans la feuille de saisie de données ou  que la biomasse analysé n'a pas de coût de collecte.","Advertencia: Los empleos generados por la recolección de la biomasa están excluidos, debido a la opción de precio de mercado que se seleccionó en la hoja de entrada de datos o que la biomasa analizada no tiene costo de recolección.","title",{"$f":"HLOOKUP($C$2,$B$8:$D342,$A342,FALSE)","v":"Warning: Jobs created by biomass collection are excluded, due to market price option that was selected in the data entry sheet or that the biomass analyzed has not collection cost."},"title335"]
[336,"Job creation includes labor required to collect biomass, produce and distribute electricity.","La création d'emplois comprend la main-d'œuvre nécessaire pour la collecte de la biomasse et la production et distribution d'électricité.","La generación de empleo incluye la mano de obra necesaria para recoger la biomasa, producir y distribuir la electricidad.","title",{"$f":"HLOOKUP($C$2,$B$8:$D343,$A343,FALSE)","v":"Job creation includes labor required to collect biomass, produce and distribute electricity."},"title336"]
[337,"Financial Analysis Results","Résultat de l’Analyse Financière","Resumen de análisis financiero","title",{"$f":"HLOOKUP($C$2,$B$8:$D344,$A344,FALSE)","v":"Financial Analysis Results"},"title337"]
[338,"Net Present Value (1000 USD)","Valeur Actuelle Nette (1000 USD)","Valor Actual Neto (1000 USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D345,$A345,FALSE)","v":"Net Present Value (1000 USD)"},"title338"]
[339,"Internal Rate of Return (%)","Taux de Rendement Interne (%)","Tasa Interna de Retorno (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D346,$A346,FALSE)","v":"Internal Rate of Return (%)"},"title339"]
[340,"Feedstock Selection","Sélection de Matières Premières","Selección de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D347,$A347,FALSE)","v":"Feedstock Selection"},"title340"]
[341,"Techno-economic Results","Résultats Techno-économiques","Resultados tecno-económicos","title",{"$f":"HLOOKUP($C$2,$B$8:$D348,$A348,FALSE)","v":"Techno-economic Results"},"title341"]
[342,"Comparison of Production Costs (USD/kWh)","Comparaison des Coûts de Production (USD/kWh)","Comparación de los Costos de Producción (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D349,$A349,FALSE)","v":"Comparison of Production Costs (USD/kWh)"},"title342"]
[343,"Net electricity generation and capacity utilization factor (%)","Production nette d'électricité et facteur d'utilisation des capacités (%)","Generación neta de electricidad y factor de utilización de la capacidad (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D350,$A350,FALSE)","v":"Net electricity generation and capacity utilization factor (%)"},"title343"]
[344,"Please input first the Plant Cost Index for the current period in the investment cost update section.","Veuillez saisir d'abord l'indice du coût de la centrale pour la période en cours dans la section de mise à jour des coûts d'investissement.","Por favor, introduzca por primera vez el Índice del Costo de la planta para el período actual en la sección de actualización de los costos de inversión.","title",{"$f":"HLOOKUP($C$2,$B$8:$D351,$A351,FALSE)","v":"Please input first the Plant Cost Index for the current period in the investment cost update section."},"title344"]
[345,"Additional Data Required","Données supplémentaires nécessaires","Datos adicionales requeridos","title",{"$f":"HLOOKUP($C$2,$B$8:$D352,$A352,FALSE)","v":"Additional Data Required"},"title345"]
[346,"Minimum technical parameters required to run the tool have now been loaded.","Paramètres techniques minimales requises pour exécuter l'outil ont été chargés.","Los parámetros técnicos mínimos necesarios para ejecutar la herramienta ya están cargados.","title",{"$f":"HLOOKUP($C$2,$B$8:$D353,$A353,FALSE)","v":"Minimum technical parameters required to run the tool have now been loaded."},"title346"]
[347,"Now you will need to define specific parameters for your country and for the selected crops","Maintenant, vous aurez besoin de définir des paramètres spécifiques pour votre pays et pour les cultures sélectionnées.","Ahora usted tendrá que definir los parámetros específicos para su país y para los cultivos seleccionados.","title",{"$f":"HLOOKUP($C$2,$B$8:$D354,$A354,FALSE)","v":"Now you will need to define specific parameters for your country and for the selected crops"},"title347"]
[348,"If you want to obtain more accurate results, you will need to provide your own data.","Si vous voulez obtenir des résultats plus précis, vous devrez fournir vos propres données.","Si desea obtener resultados más precisos, usted tendrá que proporcionar sus propios datos.","title",{"$f":"HLOOKUP($C$2,$B$8:$D355,$A355,FALSE)","v":"If you want to obtain more accurate results, you will need to provide your own data."},"title348"]
[349,"In order to print a new report, you need to close the current report file.","Pour imprimer un nouveau rapport, vous devez d'abord fermer le rapport ouvert.","Con el fin de imprimir un nuevo informe, necesita primero cerrar el informe actualmente abierto.","title",{"$f":"HLOOKUP($C$2,$B$8:$D356,$A356,FALSE)","v":"In order to print a new report, you need to close the current report file."},"title349"]
[350,"Please go first to the General Input Section below and input the following data: wages for both unskilled and skilled labour; working hours per day for feedstock collection, both manual and mechanical, and price of diesel.","S'il vous plaît allez d'abord à la section d'intrant générale ci-dessous et entrez les données suivantes : les salaires à la fois pour la main d'œuvre non qualifiée et qualifiée; heures de travail par jour pour la collecte des matières premières, à la fois manuel et mécanique ; et le prix du diesel.","Por favor, vaya primero a la sección de Entradas Generales e ingrese los siguientes datos: salarios para la mano de obra calificada y no calificada; horas de trabajo por día para la recolección de la materia prima, tanto manual como mecánica, y el precio del diésel .","title",{"$f":"HLOOKUP($C$2,$B$8:$D357,$A357,FALSE)","v":"Please go first to the General Input Section below and input the following data: wages for both unskilled and skilled labour; working hours per day for feedstock collection, both manual and mechanical, and price of diesel."},"title350"]
[351,"You have selected the option of market price (transport excluded). Consequently, job creation potential for collection of feedstock will be zero.","Vous avez choisi l'option du prix du marché (transport exclu). Par conséquent, le potentiel de création d'emplois pour la collecte de la matière première sera de zéro.","Ha seleccionado introducir su propio precio de mercado (excluyendo el transporte). Por consiguiente, el potencial de generación de empleo para la recolección de la materia prima será cero.","title",{"$f":"HLOOKUP($C$2,$B$8:$D358,$A358,FALSE)","v":"You have selected the option of market price (transport excluded). Consequently, job creation potential for collection of feedstock will be zero."},"title351"]
[352,"Wage for non-trained operators who supports the operation of the plant (e.g. biomass collection).","Salaire pour les opérateurs non qualifiés qui prennent en charge le fonctionnement de la plante (par exemple, la collecte de la biomasse).","Salario para los operadores no capacitados que soportan la operación en la planta (por ejemplo, la recolección de la biomasa).","title",{"$f":"HLOOKUP($C$2,$B$8:$D359,$A359,FALSE)","v":"Wage for non-trained operators who supports the operation of the plant (e.g. biomass collection)."},"title352"]
[353,"The general and administrative item is a percentage of the cost to cover rents, insurances and salaries of managerial, administrative and executive staff.","L'item général et administratif est un pourcentage du coût pour couvrir les loyers, les assurances et les salaires du personnel de direction, d'administration et de direction.","Los ítems generales y administrativos son un porcentaje del costo para cubrir los alquileres, seguros y salarios del personal directivo, administrativo y ejecutivo.","title",{"$f":"HLOOKUP($C$2,$B$8:$D360,$A360,FALSE)","v":"The general and administrative item is a percentage of the cost to cover rents, insurances and salaries of managerial, administrative and executive staff."},"title353"]
[354,"The plant overhead is a percentage of costs for services, facilities, payroll overhead, etc. ","Les frais généraux de l'usine est un pourcentage des coûts des services, des installations, de la paie des frais généraux, etc.","Los gastos generales son un porcentaje de los costos de los servicios, las instalaciones, gastos generales de la nómina, etc.","title",{"$f":"HLOOKUP($C$2,$B$8:$D361,$A361,FALSE)","v":"The plant overhead is a percentage of costs for services, facilities, payroll overhead, etc. "},"title354"]
[355,"Wage for trained operators and technicians who leads the operation and maintenance of the plant.","Mener des opérateurs et des techniciens formés qui conduit l'opération et la maintenance de l'usine.","Salarios para los operadores y técnicos capacitados que conduce la operación y mantenimiento de la planta.","title",{"$f":"HLOOKUP($C$2,$B$8:$D362,$A362,FALSE)","v":"Wage for trained operators and technicians who leads the operation and maintenance of the plant."},"title355"]
[356,"This item is a percentage of the costs for maintenance of equipment, including labour and materials.","Cet item est un pourcentage des coûts d'entretien des équipements, y compris le travail et les matériaux.","Este ítem es un porcentaje de los costos de mantenimiento de los equipos, incluyendo mano de obra y los materiales.","title",{"$f":"HLOOKUP($C$2,$B$8:$D363,$A363,FALSE)","v":"This item is a percentage of the costs for maintenance of equipment, including labour and materials."},"title356"]
[357,"The miscellaneous item is a percentage of the cost required for operating supplies and other charges of the daily vegetable oil extraction and electricity generation.","L'objet divers est un pourcentage du coût requis pour les fournitures d'exploitation et autres frais quotidiens de l'extraction de l'huile végétale et de la production d'électricité.","El ítem varios, es un porcentaje del costo de los suministros de operación y de otros cargos de las operaciones diarias.","title",{"$f":"HLOOKUP($C$2,$B$8:$D364,$A364,FALSE)","v":"The miscellaneous item is a percentage of the cost required for operating supplies and other charges of the daily vegetable oil extraction and electricity generation."},"title357"]
[358,"Electricity price calculator","Calculateur de prix de l'électricité","Calculadora de precio de la electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D365,$A365,FALSE)","v":"Electricity price calculator"},"title358"]
[359,"Current electricity generation technology","La technologie actuelle de production d'électricité","Tecnología actual de generatión de electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D366,$A366,FALSE)","v":"Current electricity generation technology"},"title359"]
[360,"Typical diesel generator capacity","Capacité du générateur diesel typique","Capacidad típica del generador diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D367,$A367,FALSE)","v":"Typical diesel generator capacity"},"title360"]
[361,"Operating days per year","Jours de fonctionnement par an","Días de operación por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D368,$A368,FALSE)","v":"Operating days per year"},"title361"]
[362,"Typical efficiency","Le rendement typique","Eficiencia típica","title",{"$f":"HLOOKUP($C$2,$B$8:$D369,$A369,FALSE)","v":"Typical efficiency"},"title362"]
[363,"day/year","jour/an","día/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D370,$A370,FALSE)","v":"day/year"},"title363"]
[364,"Costing parameter","Coûts des paramètres","Parámetros de costo","title",{"$f":"HLOOKUP($C$2,$B$8:$D371,$A371,FALSE)","v":"Costing parameter"},"title364"]
[365,"Diesel cost","Coût du diesel","Costo del diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D372,$A372,FALSE)","v":"Diesel cost"},"title365"]
[366,"Transportation cost of diesel","Les frais de transport de diesel","Costo de transporte del diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D373,$A373,FALSE)","v":"Transportation cost of diesel"},"title366"]
[367,"Transportation distance","Distance de transport","Distancia de transporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D374,$A374,FALSE)","v":"Transportation distance"},"title367"]
[368,"Operating and maintenance cost","Coût d'exploitation et de maintenance","Costos de operación y mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D375,$A375,FALSE)","v":"Operating and maintenance cost"},"title368"]
[369,"Equipment cost","Coût de l'équipement","Costo del equipo","title",{"$f":"HLOOKUP($C$2,$B$8:$D376,$A376,FALSE)","v":"Equipment cost"},"title369"]
[370,"Default values","Valeurs par Défaut","Valores por defecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D377,$A377,FALSE)","v":"Default values"},"title370"]
[371,"Calculate","Calculez","Calcular","title",{"$f":"HLOOKUP($C$2,$B$8:$D378,$A378,FALSE)","v":"Calculate"},"title371"]
[372,"Cancel","Annuler","Cancelar","title",{"$f":"HLOOKUP($C$2,$B$8:$D379,$A379,FALSE)","v":"Cancel"},"title372"]
[373,"Comparative Production Cost of Electricity","Coût Comparatif de Production d'électricité","Costo de Producción de Electricidad Comparativo","title",{"$f":"HLOOKUP($C$2,$B$8:$D380,$A380,FALSE)","v":"Comparative Production Cost of Electricity"},"title373"]
[374,"Total Production Costs of Electricity","Total des coûts de production d'électricité","Costo total de la producción de electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D381,$A381,FALSE)","v":"Total Production Costs of Electricity"},"title374"]
[375,"Item","Item","Item","title",{"$f":"HLOOKUP($C$2,$B$8:$D382,$A382,FALSE)","v":"Item"},"title375"]
[376,"Transportation cost","Les frais de transport ","Costo del transporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D383,$A383,FALSE)","v":"Transportation cost"},"title376"]
[377,"Labour and maintenance cost","Coût de la main-d’oeuvre et de l'entretien","Costos de mano de obra y mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D384,$A384,FALSE)","v":"Labour and maintenance cost"},"title377"]
[378,"Investment cost","Le coût d'investissement","Costos de inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D385,$A385,FALSE)","v":"Investment cost"},"title378"]
[379,"Back","Retour","Volver","title",{"$f":"HLOOKUP($C$2,$B$8:$D386,$A386,FALSE)","v":"Back"},"title379"]
[380,"Storage Planning Calculator - Feedstock 1","Calculateur de la Planification de Stockage - Matières premières 1","Calculadora de planificación de almacenamiento - Materia prima 1","title",{"$f":"HLOOKUP($C$2,$B$8:$D387,$A387,FALSE)","v":"Storage Planning Calculator - Feedstock 1"},"title380"]
[381,"Collection months","Mois de la collecte","Meses de recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D388,$A388,FALSE)","v":"Collection months"},"title381"]
[382,"Month","Mois","Mes","title",{"$f":"HLOOKUP($C$2,$B$8:$D389,$A389,FALSE)","v":"Month"},"title382"]
[383,"Storage Month","Mois de stockage","Meses de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D390,$A390,FALSE)","v":"Storage Month"},"title383"]
[384,"January","Janvier","Enero","title",{"$f":"HLOOKUP($C$2,$B$8:$D391,$A391,FALSE)","v":"January"},"title384"]
[385,"February","Février","Febrero","title",{"$f":"HLOOKUP($C$2,$B$8:$D392,$A392,FALSE)","v":"February"},"title385"]
[386,"March","Mars","Marcha","title",{"$f":"HLOOKUP($C$2,$B$8:$D393,$A393,FALSE)","v":"March"},{"$f":"$E393&$A393","v":"title386"}]
[387,"April","Avril","Abril","title",{"$f":"HLOOKUP($C$2,$B$8:$D394,$A394,FALSE)","v":"April"},"title387"]
[388,"May","Mai","Mayo","title",{"$f":"HLOOKUP($C$2,$B$8:$D395,$A395,FALSE)","v":"May"},"title388"]
[389,"June","Juin","Junio","title",{"$f":"HLOOKUP($C$2,$B$8:$D396,$A396,FALSE)","v":"June"},"title389"]
[390,"July","Juillet","Julio","title",{"$f":"HLOOKUP($C$2,$B$8:$D397,$A397,FALSE)","v":"July"},"title390"]
[391,"August","Août","Agosto","title",{"$f":"HLOOKUP($C$2,$B$8:$D398,$A398,FALSE)","v":"August"},"title391"]
[392,"September","Septembre","Setiembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D399,$A399,FALSE)","v":"September"},"title392"]
[393,"October","Octobre","Octubre","title",{"$f":"HLOOKUP($C$2,$B$8:$D400,$A400,FALSE)","v":"October"},"title393"]
[394,"November","Novembre","Noviembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D401,$A401,FALSE)","v":"November"},"title394"]
[395,"December","Décembre","Diciembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D402,$A402,FALSE)","v":"December"},"title395"]
[396,"Safety Storage Rate","Taux de stockage de sécurité","Tasa de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D403,$A403,FALSE)","v":"Safety Storage Rate"},"title396"]
[397,"Capacity","Capacité","Capacidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D404,$A404,FALSE)","v":"Capacity"},"title397"]
[398,"Rate","Taux","Tasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D405,$A405,FALSE)","v":"Rate"},"title398"]
[399,"Biomass Available","Biomass Available","Biomasa disponible","title",{"$f":"HLOOKUP($C$2,$B$8:$D406,$A406,FALSE)","v":"Biomass Available"},"title399"]
[400,"t/year","t/an","t/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D407,$A407,FALSE)","v":"t/year"},"title400"]
[401,"Storage requiments","Exigences de stockage","Requisitos de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D408,$A408,FALSE)","v":"Storage requiments"},"title401"]
[402,"Storage capacity required (t)","Capacité de stokage requis (t)","Capacidad de almacenamiento requerida (t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D409,$A409,FALSE)","v":"Storage capacity required (t)"},"title402"]
[403,"Minimum safety feedstock to store (t/month)","Minimum de matières premières de sécurité à stocker (t/mois)","Materia prima mínima de seguridad para almacenar (t/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D410,$A410,FALSE)","v":"Minimum safety feedstock to store (t/month)"},"title403"]
[404,"Monthly Change of Biomass Stored","Variation mensuelle de la biomasse stockée","Variación mensual de la biomasa almacenada","title",{"$f":"HLOOKUP($C$2,$B$8:$D411,$A411,FALSE)","v":"Monthly Change of Biomass Stored"},"title404"]
[405,"Storage Planning Calculator - Feedstock 2","Calculateur de la Planification de Stockage - Matières premières 2","Calculadora de planificación de almacenamiento - Materia prima 2","title",{"$f":"HLOOKUP($C$2,$B$8:$D412,$A412,FALSE)","v":"Storage Planning Calculator - Feedstock 2"},"title405"]
[406,"Storage Planning Calculator - Feedstock 3","Calculateur de la Planification de Stockage - Matières premières 3","Calculadora de planificación de almacenamiento - Materia prima 3","title",{"$f":"HLOOKUP($C$2,$B$8:$D413,$A413,FALSE)","v":"Storage Planning Calculator - Feedstock 3"},"title406"]
[407,"Storage Planning Calculator - Feedstock 4","Calculateur de la Planification de Stockage - Matières premières 4","Calculadora de planificación de almacenamiento - Materia prima 4","title",{"$f":"HLOOKUP($C$2,$B$8:$D414,$A414,FALSE)","v":"Storage Planning Calculator - Feedstock 4"},"title407"]
[408,"COLLECTION COSTS CALCULATOR FOR ","CALCULATEUR DES FRAIS DE LA COLLECTE POUR ","CALCULADORA PARA COSTOS DE RECOLECCIÓN PARA ","title",{"$f":"HLOOKUP($C$2,$B$8:$D415,$A415,FALSE)","v":"COLLECTION COSTS CALCULATOR FOR "},"title408"]
[409,"Biomass Collection Definition","Définition de la Collecte de Biomasse","Definición de la recolección de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D416,$A416,FALSE)","v":"Biomass Collection Definition"},"title409"]
[410,"Sources of biomass","Sources de biomasse","Fuentes de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D417,$A417,FALSE)","v":"Sources of biomass"},"title410"]
[411,"Collecting method","Méthode de collecte","Método de recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D418,$A418,FALSE)","v":"Collecting method"},"title411"]
[412,"Agricultural residues spread in the field","Résidus agricoles répartis dans les champs","Residuos agrícolas repartidos en el campo","title",{"$f":"HLOOKUP($C$2,$B$8:$D419,$A419,FALSE)","v":"Agricultural residues spread in the field"},"title412"]
[413,"Agricultural residues collected from field","Résidus agricoles recueillis  dans les champs","Residuos agrícolas recolectados de campo","title",{"$f":"HLOOKUP($C$2,$B$8:$D420,$A420,FALSE)","v":"Agricultural residues collected from field"},"title413"]
[414,"Agricultural residues from food processing plant","Résidus agricoles issue de la transformation de produits alimentaires","Residuos agrícolas de la planta de procesamiento de alimentos","title",{"$f":"HLOOKUP($C$2,$B$8:$D421,$A421,FALSE)","v":"Agricultural residues from food processing plant"},"title414"]
[415,"Forestry ","Sylviculture ","Forestal","title",{"$f":"HLOOKUP($C$2,$B$8:$D422,$A422,FALSE)","v":"Forestry "},"title415"]
[416,"Residues from wood industry","Résidus de l'industrie du bois","Residuos de la industria maderera","title",{"$f":"HLOOKUP($C$2,$B$8:$D423,$A423,FALSE)","v":"Residues from wood industry"},"title416"]
[417,"Dedicated wood energy plantation ","Plantation de bois dédiée à l'énergie","Plantaciones de madera dedicadas a energía ","title",{"$f":"HLOOKUP($C$2,$B$8:$D424,$A424,FALSE)","v":"Dedicated wood energy plantation "},"title417"]
[418,"Mechanized","Mécanisé","Mecanizada","title",{"$f":"HLOOKUP($C$2,$B$8:$D425,$A425,FALSE)","v":"Mechanized"},"title418"]
[419,"Semi-mechanized","Semi-mécanisé","Semi-mecanizada","title",{"$f":"HLOOKUP($C$2,$B$8:$D426,$A426,FALSE)","v":"Semi-mechanized"},"title419"]
[420,"Manual","Manuel","Manual","title",{"$f":"HLOOKUP($C$2,$B$8:$D427,$A427,FALSE)","v":"Manual"},"title420"]
[421,"Warning: Selecting this option you are assuming that briquette producer owns the woodfuel plantation. Then, feedstock price is equal to production cost. ","Attention: en selectionnant cette option, vous supposez que le producteur de briquettes est propriétaire de la plantation de bois d’énergie. ensuite, le prix des matières premières est egal au coût de production.","Advertencia: Seleccionando esta opción se asume que el productor de las briquetas es dueño de las plantaciones de madera. Por lo tanto, el precio de la materia prima es iguana al costo de producción.","title",{"$f":"HLOOKUP($C$2,$B$8:$D428,$A428,FALSE)","v":"Warning: Selecting this option you are assuming that briquette producer owns the woodfuel plantation. Then, feedstock price is equal to production cost. "},"title421"]
[422,"Warning: Selecting this option you are assuming that this type of biomass is already collected. Then, only transportation cost should be considered.","Attention:  en sélectionnant cette option, vous supposez que ce type de biomasse est déjà collecté. Dans ce cas, seul des frais de transport doivent être envisagés.","Advertencia: Seleccionando esta opción se asume que este tipo de biomasa ya ha sido recolectada. Por lo tanto, solo los costos de transporte deben ser considerados.","title",{"$f":"HLOOKUP($C$2,$B$8:$D429,$A429,FALSE)","v":"Warning: Selecting this option you are assuming that this type of biomass is already collected. Then, only transportation cost should be considered."},"title422"]
[423,"Biomass price definition","Biomasse prix définition","Definición del precio de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D430,$A430,FALSE)","v":"Biomass price definition"},"title423"]
[424,"Labour cost","Coût du travail","Costo de la mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D431,$A431,FALSE)","v":"Labour cost"},"title424"]
[425,"Machinery and operating cost","Coût de la machinerie et de fonction","Maquinaria y costos de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D432,$A432,FALSE)","v":"Machinery and operating cost"},"title425"]
[426,"Number of skilled workers","Nombre de travailleurs qualifiés","Número de trabajadores cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D433,$A433,FALSE)","v":"Number of skilled workers"},"title426"]
[427,"Skilled labour wage","Salaire de travailleurs qualifiés","Salario de mano de obra cualificada","title",{"$f":"HLOOKUP($C$2,$B$8:$D434,$A434,FALSE)","v":"Skilled labour wage"},"title427"]
[428,"Average fuel economy","Économie moyenne de carburant","Consumo promedio de combustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D435,$A435,FALSE)","v":"Average fuel economy"},"title428"]
[429,"Fuel price","Prix du carburant","Precio de los combustibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D436,$A436,FALSE)","v":"Fuel price"},"title429"]
[430,"Number of unskilled workers","Nombre de travailleurs qualifiés","Número de trabajadores cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D437,$A437,FALSE)","v":"Number of unskilled workers"},"title430"]
[431,"Unskilled labour wage","Salaire de travailleurs non qualifiés","Salario de mano de obra no cualificada","title",{"$f":"HLOOKUP($C$2,$B$8:$D438,$A438,FALSE)","v":"Unskilled labour wage"},"title431"]
[432,"person-hour/ha","person-heure/ha","persona-hora/ha","title",{"$f":"HLOOKUP($C$2,$B$8:$D439,$A439,FALSE)","v":"person-hour/ha"},"title432"]
[433,"USD/person-hour","USD/heure-personne","USD/persona-hora","title",{"$f":"HLOOKUP($C$2,$B$8:$D440,$A440,FALSE)","v":"USD/person-hour"},"title433"]
[434,"Quantity","Quantité","Cantidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D441,$A441,FALSE)","v":"Quantity"},"title434"]
[435,"Production cost of  ","Coût de production de ","Costo de producción de ","title",{"$f":"HLOOKUP($C$2,$B$8:$D442,$A442,FALSE)","v":"Production cost of  "},"title435"]
[436,"Collection price of  ","Prix de la collecte de ","Precio de recolección de ","title",{"$f":"HLOOKUP($C$2,$B$8:$D443,$A443,FALSE)","v":"Collection price of  "},"title436"]
[437,"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - GASIFICATION FROM","RÉSUMÉ DES RÉSULTATS DE L’ÉLECTRIFICATION RURALE - GAZÉIFICATION DE ","RESUMEN DE LOS RESULTADOS DE ELECTRIFICACIÓN RURAL - GASIFICACIÓN A PARTIR DE  ","title",{"$f":"HLOOKUP($C$2,$B$8:$D444,$A444,FALSE)","v":"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - GASIFICATION FROM"},"title437"]
[438,"Biomass consumption (t/year)","Consommation de la biomasse (t/an)","Consumo de la biomasa (t/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D445,$A445,FALSE)","v":"Biomass consumption (t/year)"},"title438"]
[439,"Financial Analysis Result - before tax","Résultat de l’analyse financière - avant impôt","Resumen de análisis financiero - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D446,$A446,FALSE)","v":"Financial Analysis Result - before tax"},"title439"]
[440,"Ton/Month","Ton/mois","Ton/meses","title",{"$f":"HLOOKUP($C$2,$B$8:$D447,$A447,FALSE)","v":"Ton/Month"},"title440"]
[441,"Downdraft","Descendante","Corriente descendente","title",{"$f":"HLOOKUP($C$2,$B$8:$D448,$A448,FALSE)","v":"Downdraft"},"title441"]
[442,"rye","orge","ñame","title",{"$f":"HLOOKUP($C$2,$B$8:$D449,$A449,FALSE)","v":"rye"},"title442"]
[443,"straw","paille","paja","title",{"$f":"HLOOKUP($C$2,$B$8:$D450,$A450,FALSE)","v":"straw"},"title443"]
[444,"pods","pods","vainas","title",{"$f":"HLOOKUP($C$2,$B$8:$D451,$A451,FALSE)","v":"pods"},"title444"]
[445,"hull","coques","cáscara","title",{"$f":"HLOOKUP($C$2,$B$8:$D452,$A452,FALSE)","v":"hull"},"title445"]
[446,"stover","la canne","rastrojo","title",{"$f":"HLOOKUP($C$2,$B$8:$D453,$A453,FALSE)","v":"stover"},"title446"]
[447,"empty bunches","rafles","racimos ","title",{"$f":"HLOOKUP($C$2,$B$8:$D454,$A454,FALSE)","v":"empty bunches"},"title447"]
[448,"baggase","baggase","bagazo","title",{"$f":"HLOOKUP($C$2,$B$8:$D455,$A455,FALSE)","v":"baggase"},"title448"]
[449,"tops/leaves","dessus/feuilles","copa/hojas","title",{"$f":"HLOOKUP($C$2,$B$8:$D456,$A456,FALSE)","v":"tops/leaves"},"title449"]
[450,"SUMMARY OF RESULTS FOR RURAL ELECTRIFICATION - GASIFICATION COMPARATIVE","RÉSUMÉ COMPARATIF DES RÉSULTATS DE L’ÉLECTRIFICATION RURALE - GAZÉIFICATION","RESUME DE RESULTADOS DE ELECTRIFICACIÓN RURAL - GASIFICACIÓN","title",{"$f":"HLOOKUP($C$2,$B$8:$D457,$A457,FALSE)","v":"SUMMARY OF RESULTS FOR RURAL ELECTRIFICATION - GASIFICATION COMPARATIVE"},"title450"]
[451,"Forest","Forêt","Bosque","title",{"$f":"HLOOKUP($C$2,$B$8:$D458,$A458,FALSE)","v":"Forest"},"title451"]
[452,"Wood","Bois","Madera","title",{"$f":"HLOOKUP($C$2,$B$8:$D459,$A459,FALSE)","v":"Wood"},{"$f":"$E459&$A459","v":"title452"}]
[453,"Harv. Res.","Rés. de l'exploit","Res. forestales","title",{"$f":"HLOOKUP($C$2,$B$8:$D460,$A460,FALSE)","v":"Harv. Res."},"title453"]
[454,"Proc. Res.","Résidus de la transf.","Res. procesam.","title",{"$f":"HLOOKUP($C$2,$B$8:$D461,$A461,FALSE)","v":"Proc. Res."},"title454"]
[455,"Not feasible","Pas faisable","No factible","title",{"$f":"HLOOKUP($C$2,$B$8:$D462,$A462,FALSE)","v":"Not feasible"},"title455"]
[456,"A pdf report has been generated, and automatically opened. This file has been saved to ","Un rapport PDF a été généré et s'ouvre automatiquement. Ce fichier a été enregistré à ","Un reporte en PDF ha sido generado, y se abrirá automáticamente. Este archivo ha sido guardado a ","title",{"$f":"HLOOKUP($C$2,$B$8:$D463,$A463,FALSE)","v":"A pdf report has been generated, and automatically opened. This file has been saved to "},"title456"]
[457,"Generating Report","Générer un rapport","Generando el reporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D464,$A464,FALSE)","v":"Generating Report"},"title457"]
[458,"In order to print a new report you need to close the report currently opened first.","Pour imprimer un nouveau rapport, vous devez d'abord fermer le rapport ouvert.","Con el fin de imprimir un nuevo informe, necesita primero cerrar el informe actualmente abierto.","title",{"$f":"HLOOKUP($C$2,$B$8:$D465,$A465,FALSE)","v":"In order to print a new report you need to close the report currently opened first."},"title458"]
[459,"person-hour/t","person-heure/t","persona-hora/t","title",{"$f":"HLOOKUP($C$2,$B$8:$D466,$A466,FALSE)","v":"person-hour/t"},"title459"]

{"sheet":"START","index":4,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":false,"merged":[[5,2,9,2],[24,2,28,12],[23,2,23,3]]}
[]
[null,"EN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title3","v":"Disclaimer "}]
[null,null,{"$f":"title4","v":"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations."}]
[]
[]
[]
[]
[null,null,"© FAO, 2014"]

{"sheet":"Process Description","index":5,"n_rows":26,"n_cols":20,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,2,2,22],[4,2,8,2],[25,2,25,4],[18,2,18,4],[10,2,11,5],[10,7,10,9],[25,6,25,9],[20,19,21,23]]}
[]
[]
[null,null,{"$f":"title5","v":"BIOMASS GASIFICATION SYSTEM FOR RURAL ELECTRIFICATION"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title6","v":"Agricultural residues in the field (spread or collected)"},null,null,null,null,{"$f":"title7","v":"Agricultural residues from industry (processing plant)"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title8","v":"Forestry and dedicated woodfuel plantation "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title11","v":"Distribution line to households (isolated grid connection)"}]
[]
[]
[]
[]
[null,null,{"$f":"title9","v":"Forestry and plantation residues"},null,null,null,{"$f":"title10","v":"Wood products industrial residues (processing plant)"}]

{"sheet":"Energy Demand","index":6,"n_rows":53,"n_cols":12,"rows_kept":53,"cut":false,"hidden":false,"merged":[[23,6,23,11],[24,6,24,7],[24,8,24,9],[24,10,24,11],[16,2,16,3],[19,2,19,5],[12,6,12,11],[2,2,2,11],[17,2,17,3],[18,2,18,3],[14,2,15,2],[14,3,15,3],[14,4,15,4],[13,6,13,7],[13,8,13,9],[13,10,13,11],[6,6,8,8],[25,2,26,2],[25,3,26,3],[25,4,26,4],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,5],[34,6,34,11],[35,6,35,7],[35,8,35,9],[35,10,35,11],[36,2,37,2],[36,3,37,3],[36,4,37,4],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,5],[45,6,45,11],[46,6,46,7],[46,8,46,9],[46,10,46,11],[51,2,51,3],[52,2,52,5],[47,2,48,2],[47,3,48,3],[47,4,48,4],[49,2,49,3],[50,2,50,3]]}
[]
[]
[null,null,{"$f":"title21","v":"ENERGY DEMAND FOR RURAL ELECTRIFICATION - GASIFICATION"}]
[]
[]
[null,null,{"$f":"title22","v":"Electricity Demand per Household"}]
[null,null,null,null,null,null,{"$f":"title24","v":"Value calculated in the Country Status module"}]
[null,null,{"$f":"title23","v":"Electricity consumption per household (kWh/month)"}]
[]
[]
[null,null,{"$f":"(\"Potential Revenue of electricity production from \"&'Data Entry Needs'!$D$11&\" \"&\"\"&'Data Entry Needs'!$D$12)","v":"Potential Revenue of electricity production from Please Select Please Select"}]
[]
[null,null,"Price of Electricity",null,{"$f":"+COST_RES1!$N$15","v":0},"USD/kWh",{"$f":"title223","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+COST_RES1!$G$33","v":10},null,{"$f":"+COST_RES1!$I$33","v":40},null,{"$f":"+COST_RES1!$K$33","v":100}]
[null,null,"Revenue without Policy subsidy",null,{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title201","v":"(USD/unit)"},"(Units)",{"$f":"title204","v":"(USD/year)"},"(Units)",{"$f":"title204","v":"(USD/year)"},"(Units)",{"$f":"title204","v":"(USD/year)"}]
[null,null,{"$f":"title209","v":"Power generation"},null,{"$f":"title211","v":" kWh/year"},{"$f":"+$E$13","v":0},{"$f":"+COST_RES1!$G$91","v":0},{"$f":"$F17*G17","v":0},{"$f":"+COST_RES1!$I$91","v":0},{"$f":"$F17*I17","v":0},{"$f":"+COST_RES1!$K$91","v":0},{"$f":"$F17*K17","v":0}]
[null,null,"Electricity-Self use",null,{"$f":"title211","v":" kWh/year"},{"$f":"F17","v":0},{"$f":"+COST_RES1!$G$92","v":0},{"$f":"$F18*G18","v":0},{"$f":"+COST_RES1!I$92","v":0},0,{"$f":"+COST_RES1!$K$92","v":0},{"$f":"$F18*K18","v":0}]
[null,null,{"$f":"title212","v":"Power loss in distribution network"},null,{"$f":"title211","v":" kWh/year"},{"$f":"F17","v":0},{"$f":"+COST_RES1!$G$93","v":0},0,{"$f":"+COST_RES1!I$93","v":0},0,{"$f":"+COST_RES1!$K$93","v":0},{"$f":"$F19*K19","v":0}]
[null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(G17:G19)","v":0},0,0,0,0,0]
[]
[null,null,{"$f":"(\"Potential Revenue of electricity production from \"&'Data Entry Needs'!$E$11&\" \"&\"\"&'Data Entry Needs'!$E$12)","v":"Potential Revenue of electricity production from Please Select Please Select"}]
[" "]
[null,null,"Price of Electricity",null,{"$f":"+COST_RES2!$N$15","v":0},"USD/kWh",{"$f":"title223","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+COST_RES2!$G$33","v":10},null,{"$f":"+COST_RES2!$I$33","v":40},null,{"$f":"+COST_RES2!$K$33","v":100}]
[null,null,"Revenue without Policy subsidy",null,{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title201","v":"(USD/unit)"},"(Units)",{"$f":"title204","v":"(USD/year)"},"(Units)",{"$f":"title204","v":"(USD/year)"},"(Units)",{"$f":"title204","v":"(USD/year)"}]
[null,null,{"$f":"title209","v":"Power generation"},null,{"$f":"title211","v":" kWh/year"},{"$f":"+$E$13","v":0},{"$f":"+COST_RES2!$G$91","v":0},{"$f":"$F28*G28","v":0},{"$f":"+COST_RES2!$I$91","v":0},{"$f":"$F28*I28","v":0},{"$f":"+COST_RES2!$K$91","v":0},{"$f":"$F28*K28","v":0}]
[null,null,"Electricity-Self use",null,{"$f":"title211","v":" kWh/year"},{"$f":"F28","v":0},{"$f":"+COST_RES2!$G$92","v":0},{"$f":"$F29*G29","v":0},{"$f":"+COST_RES2!I$92","v":0},{"$f":"$F29*I29","v":0},{"$f":"+COST_RES2!$K$92","v":0},{"$f":"$F29*K29","v":0}]
[null,null,{"$f":"title212","v":"Power loss in distribution network"},null,{"$f":"title211","v":" kWh/year"},{"$f":"F28","v":0},{"$f":"+COST_RES2!$G$93","v":0},{"$f":"$F30*G30","v":0},{"$f":"+COST_RES2!I$93","v":0},{"$f":"$F30*I30","v":0},{"$f":"+COST_RES2!$K$93","v":0},{"$f":"$F30*K30","v":0}]
[null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(G28:G30)","v":0},0,0,0,0,0]
[]
[null,null,{"$f":"(\"Potential Revenue of electricity production from \"&'Data Entry Needs'!$F$11&\" \"&\"\"&'Data Entry Needs'!$F$12)","v":"Potential Revenue of electricity production from Please Select Please Select"}]
[]
[null,null,"Price of Electricity",null,{"$f":"+COST_RES3!$N$15","v":0},"USD/kWh",{"$f":"title223","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+COST_RES3!$G$33","v":10},null,{"$f":"+COST_RES3!$I$33","v":40},null,{"$f":"+COST_RES3!$K$33","v":100}]
[null,null,"Revenue without Policy subsidy",null,{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title201","v":"(USD/unit)"},"(Units)",{"$f":"title204","v":"(USD/year)"},"(Units)",{"$f":"title204","v":"(USD/year)"},"(Units)",{"$f":"title204","v":"(USD/year)"}]
[null,null,{"$f":"title209","v":"Power generation"},null,{"$f":"title211","v":" kWh/year"},{"$f":"+$E$13","v":0},{"$f":"+COST_RES3!$G$91","v":0},{"$f":"$F39*G39","v":0},{"$f":"+COST_RES3!$I$91","v":0},{"$f":"$F39*I39","v":0},{"$f":"+COST_RES3!$K$91","v":0},{"$f":"$F39*K39","v":0}]
[null,null,"Electricity-Self use",null,{"$f":"title211","v":" kWh/year"},{"$f":"F39","v":0},{"$f":"+COST_RES3!$G$92","v":0},{"$f":"$F40*G40","v":0},{"$f":"+COST_RES3!I$92","v":0},{"$f":"$F40*I40","v":0},{"$f":"+COST_RES3!$K$92","v":0},{"$f":"$F40*K40","v":0}]
[null,null,{"$f":"title212","v":"Power loss in distribution network"},null,{"$f":"title211","v":" kWh/year"},{"$f":"F39","v":0},{"$f":"+COST_RES3!$G$93","v":0},{"$f":"$F41*G41","v":0},{"$f":"+COST_RES3!I$93","v":0},{"$f":"$F41*I41","v":0},{"$f":"+COST_RES3!$K$93","v":0},{"$f":"$F41*K41","v":0}]
[null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(G39:G41)","v":0},0,0,0,0,0]
[]
[null,null,{"$f":"(\"Potential Revenue of electricity production from \"&'Data Entry Needs'!$G$11&\" \"&\"\"&'Data Entry Needs'!$G$12)","v":"Potential Revenue of electricity production from Please Select Please Select"}]
[]
[null,null,"Price of Electricity",null,{"$f":"+COST_RES4!$N$15","v":0},"USD/kWh",{"$f":"title223","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+COST_RES4!$G$33","v":10},null,{"$f":"+COST_RES4!$I$33","v":40},null,{"$f":"+COST_RES4!$K$33","v":100}]
[null,null,"Revenue without Policy subsidy",null,{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title201","v":"(USD/unit)"},"(Units)",{"$f":"title204","v":"(USD/year)"},"(Units)",{"$f":"title204","v":"(USD/year)"},"(Units)",{"$f":"title204","v":"(USD/year)"}]
[null,null,{"$f":"title209","v":"Power generation"},null,{"$f":"title211","v":" kWh/year"},{"$f":"+$E$13","v":0},{"$f":"+COST_RES4!$G$91","v":0},{"$f":"$F50*G50","v":0},{"$f":"+COST_RES4!$I$91","v":0},{"$f":"$F50*I50","v":0},{"$f":"+COST_RES4!$K$91","v":0},{"$f":"$F50*K50","v":0}]
[null,null,"Electricity-Self use",null,{"$f":"title211","v":" kWh/year"},{"$f":"F50","v":0},{"$f":"+COST_RES4!$G$92","v":0},{"$f":"$F51*G51","v":0},{"$f":"+COST_RES4!I$92","v":0},{"$f":"$F51*I51","v":0},{"$f":"+COST_RES4!$K$92","v":0},{"$f":"$F51*K51","v":0}]
[null,null,{"$f":"title212","v":"Power loss in distribution network"},null,{"$f":"title211","v":" kWh/year"},{"$f":"F50","v":0},{"$f":"+COST_RES4!$G$93","v":0},{"$f":"$F52*G52","v":0},{"$f":"+COST_RES4!I$93","v":0},{"$f":"$F52*I52","v":0},{"$f":"+COST_RES4!$K$93","v":0},{"$f":"$F52*K52","v":0}]
[null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(G50:G52)","v":0},0,0,0,0,0]

{"sheet":"Rural Electricity Price","index":7,"n_rows":23,"n_cols":14,"rows_kept":23,"cut":false,"hidden":true,"merged":[[17,12,20,12],[17,13,20,13],[2,2,2,13],[5,9,5,11],[5,7,5,8],[5,5,5,6],[5,2,5,4],[17,9,20,11]]}
[]
[]
[null,null,"ELECTRICITY PRICE CALCULATOR FOR ISOLATED AND RURAL AREAS "]
[]
[]
[null,null,"Instructions",null,null,{"$f":"title26","v":"Use white cells to input data"},null,null,null,{"$f":"title27","v":"Grey cells are used for calculations"}]
[]
[null,null,"Current Electricity Technology",null,null,null,null,null,null,"Costing parameters"]
[]
[null,null,"Typical diesel generator capacity",null,null,null,null,"kW",null,"National Diesel Price",null,null,{"$f":"+'Data Entry Needs'!$I$40","v":0},"USD/L"]
[null,null,{"$f":"title161","v":"Operating hours per day"},null,null,null,null,"h",null,"Transportation Cost of diesel",null,null,null,"USD/t/km"]
[null,null,"Operating days per year",null,null,null,null,"day",null,"Transportation Distance",null,null,null,"km"]
[null,null,"Typical efficiency",null,null,null,null,"%",null,"Labor and Maintenance Costs",null,null,null,"USD/kWh"]
[null,null,"Calculated diesel consumption",null,null,null,{"$f":"+$G$10*$G$11*($G$12/100)*G13/(42.8*0.837/3.6)","v":0},"L/year",null,"Equipment Cost",null,null,null,"USD"]
[]
[null,null,"Total production cost of electricity"]
[]
[null,null,"Concept",null,null,null,null,"Units",null,{"$f":"title115","v":"Comparative production cost of electricity"},null,null,{"$f":"ROUND(IFERROR($G$23/($G$10*$G$11*($G$12/100)*G13),0),2)","v":0},"USD/kWh"]
[null,null,"Diesel Cost",null,null,null,{"$f":"+G14*M10","v":0},{"$f":"title221","v":"USD/year"}]
[null,null,"Transportation Cost",null,null,null,{"$f":"+M11*G14*0.84*M12/1000","v":0},{"$f":"title221","v":"USD/year"}]
[null,null,"Labor and Maintenance Costs",null,null,null,{"$f":"+$G$10*$G$11*($G$13/100)*$G$12*$M$13","v":0},{"$f":"title221","v":"USD/year"}]
[null,null,"Investment Costs",null,null,null,{"$f":"+M14","v":0},{"$f":"title221","v":"USD/year"}]
[null,null,"Total production cost of electricity",null,null,null,{"$f":"SUM(G19:G22)","v":0},{"$f":"title221","v":"USD/year"}]

{"sheet":"COST(PREADJUSTED)","index":8,"n_rows":131,"n_cols":33,"rows_kept":131,"cut":false,"hidden":true,"merged":[[86,25,86,29],[86,30,86,32],[86,2,86,6],[86,7,86,8],[86,9,86,10],[86,11,86,12],[86,13,86,18],[86,19,86,24],[56,13,56,18],[56,19,56,24],[56,25,56,29],[56,30,56,32],[85,2,85,8],[85,9,85,12],[85,13,85,24],[85,25,85,29],[85,30,85,32],[56,2,56,6],[56,7,56,8],[56,9,56,10],[56,11,56,12],[55,2,55,8],[55,9,55,12],[55,13,55,24],[55,25,55,29],[55,30,55,32],[28,2,28,8],[28,9,28,12],[29,2,29,6],[29,7,29,8],[29,9,29,10],[29,11,29,12],[2,2,2,8],[2,9,2,12],[3,2,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12]]}
[null,"Cost details of dual fuel and 100% producer gas biomass gasifier power projects (5–40 kW)",null,null,null,null,null,null,"Source: Nouni et al, 2007"]
[null,null,null,null,null,null,null,null,null,null,null,"Unit: Rs of India"]
[null,"Manufacturer of BGPP","Manufacturer I ",null,null,null,null,null,null,"Manufacturer II"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40]
[null,"Gasifier with accessories ",76000,95000,145000,300000,380000,145000,700000,230000,510000,250000,600000]
[null,"Biomass cutter ",12000,12000,12000,20000,20000,12000,20000,7500,7500,7500,7500]
[null,"Biomass dryer ",9000,9000,9000,40000,40000,9000,50000,10000,35000,10000,35000]
[null,"Moisture meter ",3000,3000,3000,3000,3000,3000,3000,5000,5000,5000,5000]
[null,"Chain pulley block ",0,0,0,10000,10000,0,10000,3000,6500,3000,6500]
[null,"Water cooling system ",10000,10000,15000,15000,15000,10000,25000,0,30000,0,30000]
[null,"Other accessories ",0,0,0,0,0,0,0,50000,90000,50000,90000]
[null,"Taxes and duties ",29700,34830,49680,104760,126360,48330,218160,82485,184680,87885,208980]
[null,"Total cost of biomass gasifier ",139700,163830,233680,492760,594360,227330,1026160,387985,868680,413385,982980]
[null,"Engine–generator set ",94000,140000,245000,375000,405000,200000,814000,60000,400000,80000,725000]
[null,"Accessories ",0,0,0,0,0,0,100000,0,0,0,0]
[null,"Taxes and duties ",25380,37800,66150,101250,109350,54000,273780,16200,108000,21600,195750]
[null,"Total cost of engine–generator set ",119380,163830,311150,476250,514350,254000,1287780,76200,508000,101600,920750]
[null,"Earthing materials ",10000,10000,15000,20000,30000,10000,30000,15000,30000,15000,30000]
[null,"Civil work",60000,80000,100000,150000,175000,80000,200000,125000,400000,125000,400000]
[null,"Erection, commissioning and training ",30000,30000,30000,50000,50000,30000,50000,80000,100000,80000,100000]
[null,"Cost of site related work ",100000,120000,145000,220000,255000,120000,280000,220000,530000,220000,530000]
[null,"Total installed cost of BGPP",359080,461630,689830,1189010,1363710,601330,2593940,684185,1906680,734985,2433730]
[null,"LT electricity distribution network ",250000,250000,250000,375000,375000,250000,375000,250000,375000,250000,375000]
[null,"Total cost including distribution network ",609080,711630,939830,1564010,1738710,851330,2968940,934185,2281680,984985,2808730]
[null,"Cost of BGPP per kW of rated capacity ",121816,71163,46992,52134,43468,94592,74224,93419,57042,98499,70218]
[]
[null,null,null,null,null,null,null,"Exchange rate ",null,0.5998,"Baht/Rs","Unit: Baht of Thailand"]
[null,"Manufacturer of BGPP","Manufacturer I ",null,null,null,null,null,null,"Manufacturer II"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40]
[null,"Gasifier with accessories ",{"$f":"C6*$J$28","v":45584.800000000003},{"$f":"D6*$J$28","v":56981},86971,179940,227924,86971,419860,137954,305898,149950,359880]
[null,"Biomass cutter ",{"$f":"C7*$J$28","v":7197.6},7197.6,7197.6,11996,11996,7197.6,11996,4498.5,4498.5,4498.5,4498.5]
[null,"Biomass dryer ",5398.2,5398.2,5398.2,23992,23992,5398.2,29990,5998,20993,5998,20993]
[null,"Moisture meter ",1799.4,1799.4,1799.4,1799.4,1799.4,1799.4,1799.4,2999,2999,2999,2999]
[null,"Chain pulley block ",0,0,0,5998,5998,0,5998,1799.4,3898.7,1799.4,3898.7]
[null,"Water cooling system ",5998,5998,8997,8997,8997,5998,14995,0,17994,0,17994]
[null,"Other accessories ",0,0,0,0,0,0,0,29990,53982,29990,53982]
[null,"Taxes and duties ",17814.060000000001,20891.034,29798.063999999998,62835.048000000003,75790.728000000003,28988.333999999999,130852.368,49474.502999999997,110771.064,52713.423000000003,125346.204]
[null,"Total cost of biomass gasifier ",83792.06,98265.233999999997,140161.264,295557.44799999997,356497.12800000003,136352.53400000001,615490.76800000004,232713.40299999999,521034.26400000002,247948.323,589591.40399999998]
[null,"Engine–generator set ",56381.2,83972,146951,224925,242919,119960,488237.2,35988,239920,47984,434855]
[null,"Accessories ",0,0,0,0,0,0,59980,0,0,0,0]
[null,"Taxes and duties ",15222.924000000001,22672.44,39676.769999999997,60729.75,65588.13,32389.200000000001,164213.24400000001,9716.76,64778.400000000001,12955.68,117410.85]
[null,"Total cost of engine–generator set ",71604.123999999996,98265.233999999997,186627.77,285654.75,308507.13,152349.20000000001,772410.44400000002,45704.76,304698.40000000002,60939.68,552265.85]
[null,"Earthing materials ",5998,5998,8997,11996,17994,5998,17994,8997,17994,8997,17994]
[null,"Civil work",35988,47984,59980,89970,104965,47984,119960,74975,239920,74975,239920]
[null,"Erection, commissioning and training ",17994,17994,17994,29990,29990,17994,29990,47984,59980,47984,59980]
[null,"Cost of site related work ",59980,71976,86971,131956,152949,71976,167944,131956,317894,131956,317894]
[null,"Total installed cost of BGPP",{"$f":"C23*$J$28","v":215376.18400000001},276885.674,413760.03399999999,713168.19799999997,817953.25800000003,360677.734,1555845.2120000001,410374.163,1143626.6640000001,440844.00300000003,1459751.254]
[null,"LT electricity distribution network ",149950,149950,149950,224925,224925,149950,224925,149950,224925,149950,224925]
[null,"Total cost including distribution network ",365326.18400000001,426835.674,563710.03399999999,938093.19799999997,1042878.258,510627.734,1780770.2120000001,560324.16299999994,1368551.6640000001,590794.00300000003,1684676.254]
[null,"Cost of BGPP per kW of rated capacity ",73065.236799999999,42683.5674,28185.801599999999,31269.9732,26072.106400000001,56736.281600000002,44519.555200000003,56032.716200000003,34213.791599999997,59079.700199999999,42116.756399999998]
[]
[]
[null,null,null,null,null,null,null,"Exchange rate ",null,30.7775,"Baht/USD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit: USD"]
[null,"Manufacturer of BGPP","Manufacturer I  by Nouni et al, 2007",null,null,null,null,null,null,"Manufacturer II by  Nouni et al, 2007",null,null,null,"Arena et al, 2010",null,null,null,null,null,null,null,null,null,null,null,"Leung, Yin, & Wu, 2004",null,null,null,null,"Buchholz et al. n.d."]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine",null,"Bubbling Fluidized Bed Gasifier+ Gas engine",null,null,null,null,null,"Bubbling Fluidized Bed Gasifier+ Externally Fired Gas turbine",null,null,null,null,null,"Circulating Fluidized Bed & 100%  producer gas engine",null,null,null,null,"Downdraft Gasifier and Gas engine (250kW and 10kW capacity)"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40,100,200,300,400,500,600,100,200,300,400,500,600,200,600,1000,1500,2000,10,87,220]
[null,"Gasifier with accessories ",{"$f":"C32/$J$55","v":1481.1079522378361},{"$f":"D32/$J$55","v":1851.3849402972951},2825.7980667695556,5846.4787588335639,7405.5397611891804,2825.7980667695556,13641.783770611648,4482.3003817723984,9939.0138900170587,{"$f":"L32/$J$55","v":4872.065632361303},{"$f":"M32/$J$55","v":11692.957517667128},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"19.7*1000","v":19700},43000,{"$f":"61.5*1000","v":61500},{"$f":"73.8*1000","v":73800},{"$f":"86.1*1000","v":86100},null,{"$f":"99651*50%","v":49825.5},99651]
[null,"Biomass cutter ",{"$f":"C33/$J$55","v":233.85915035334256},233.85915035334256,233.85915035334256,389.76525058890422,389.76525058890422,233.85915035334256,389.76525058890422,146.1619689708391,146.1619689708391,146.1619689708391,146.1619689708391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"35000*50%","v":17500},35000]
[null,"Biomass dryer ",175.39436276500689,175.39436276500689,175.39436276500689,779.53050117780845,779.53050117780845,175.39436276500689,974.41312647226061,194.88262529445211,682.08918853058242,194.88262529445211,682.08918853058242]
[null,"Moisture meter ",58.464787588335639,58.464787588335639,58.464787588335639,58.464787588335639,58.464787588335639,58.464787588335639,58.464787588335639,97.441312647226056,97.441312647226056,97.441312647226056,97.441312647226056]
[null,"Chain pulley block ",0,0,0,194.88262529445211,194.88262529445211,0,194.88262529445211,58.464787588335639,126.67370644139388,58.464787588335639,126.67370644139388]
[null,"Water cooling system ",194.88262529445211,194.88262529445211,292.3239379416782,292.3239379416782,292.3239379416782,194.88262529445211,487.20656323613031,0,584.64787588335639,0,584.64787588335639]
[null,"Other accessories ",0,0,0,0,0,0,0,974.41312647226061,1753.9436276500689,974.41312647226061,1753.9436276500689]
[null,"Taxes and duties ",578.80139712452285,678.77618390057671,968.17688246283808,2041.5903825846804,2462.5368532206971,941.86772804808709,4251.5593534237678,1607.4893347412881,3599.0923239379417,1712.7259524002925,4072.6571034034605]
[null,"Sub-total cost of biomass gasifier ",2722.510275363496,3192.7620501990091,4554.0171878807569,9603.0362440094214,11583.043717001057,4430.2667208187804,19998.075477215501,7561.1535374867999,16929.063894078467,8056.1554057347093,19156.572301194054,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z59:Z66)","v":19700},{"$f":"SUM(AA59:AA66)","v":43000},{"$f":"SUM(AB59:AB66)","v":61500},{"$f":"SUM(AC59:AC66)","v":73800},{"$f":"SUM(AD59:AD66)","v":86100},null,{"$f":"SUM(AF59:AF66)","v":67325.5},{"$f":"SUM(AG59:AG66)","v":134651}]
[null,"Engine–generator set ",1831.8966777678497,2728.3567541223297,4774.6243197140766,7308.098448541954,7892.7463244253104,3897.6525058890425,15863.445698968402,1169.2957517667128,7795.3050117780849,1559.0610023556169,14128.990333847778,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"43*1000","v":43000},{"$f":"129.1*1000","v":129100},{"$f":"215.2*1000","v":215200},{"$f":"295.2*1000","v":295200},{"$f":"393.6*1000","v":393600},null,{"$f":"129547*50%","v":64773.5},129547]
[null,"Diesel generator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF69-17000","v":-17000}]
[null,"Accessories ",{"$f":"C42/$J$55","v":0},0,0,0,0,0,1948.8262529445212,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20000]
[null,"Taxes and duties ",494.61210299731948,736.65632361302892,1289.1485663228007,1973.1865811063276,2131.041507594834,1052.3661765900415,5335.4965153115099,315.70985297701242,2104.732353180083,420.94647063601656,3814.8273901389002]
[null,"Sub-total cost of engine–generator set ",2326.5087807651694,3192.7620501990091,6063.772886036877,9281.2850296482829,10023.787832020145,4950.0186824790844,25096.594720168956,1485.0056047437251,9900.0373649581688,1980.0074729916334,17943.817723986678,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z68:Z71)","v":43000},{"$f":"SUM(AA68:AA71)","v":129100},{"$f":"SUM(AB68:AB71)","v":215200},{"$f":"SUM(AC68:AC71)","v":295200},{"$f":"SUM(AD68:AD71)","v":393600},null,{"$f":"SUM(AF68:AF71)","v":64773.5},{"$f":"SUM(AG68:AG71)","v":132547}]
[null,"Feasibility study",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40000]
[null,"Development and Engineering"]
[null,"Earthing materials ",{"$f":"C45/$J$55","v":194.88262529445211},194.88262529445211,292.3239379416782,389.76525058890422,584.64787588335639,194.88262529445211,584.64787588335639,292.3239379416782,584.64787588335639,292.3239379416782,584.64787588335639]
[null,"Civil work (Building, water pool, etc.)",1169.2957517667128,1559.0610023556169,1948.8262529445212,2923.239379416782,3410.445942652912,1559.0610023556169,3897.6525058890425,2436.0328161806515,7795.3050117780849,2436.0328161806515,7795.3050117780849,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12.4*1000","v":12400},{"$f":"(12.3+24.6)*1000","v":36900.000000000007},{"$f":"(18.4+36.9)*1000","v":55300},{"$f":"(24.6+49.2)*1000","v":73800.000000000015},{"$f":"(61.5+36.9)*1000","v":98400},null,{"$f":"30000*50%","v":15000},30000]
[null,"Installation,Erection, commissioning and training ",584.64787588335639,584.64787588335639,584.64787588335639,974.41312647226061,974.41312647226061,584.64787588335639,974.41312647226061,1559.0610023556169,1948.8262529445212,1559.0610023556169,1948.8262529445212,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"11.1*1000","v":11100},{"$f":"(18.4+12.3)*1000","v":30700},{"$f":"(24.6+12.3)*1000","v":36900.000000000007},{"$f":"(36.9+12.3)*1000","v":49200},{"$f":"(49.2+12.3)*1000","v":61500},null,{"$f":"(60000+4000)*50%","v":32000},{"$f":"60000+4000","v":64000}]
[null,"Shipping, Duty, Insurrance, clearance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10000+10000","v":20000}]
[null,"Sub-total cost of site related work ",{"$f":"SUM(C73:C78)","v":1948.8262529445212},2338.5915035334256,2825.7980667695556,4287.4177564779466,4969.5069450085293,2338.5915035334256,5456.7135082446594,4287.4177564779466,10328.779140605964,4287.4177564779466,10328.779140605964,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z73:Z78)","v":23500},67600,92200,123000.00000000001,159900,0,{"$f":"SUM(AF73:AF78)","v":47000},{"$f":"SUM(AG73:AG78)","v":154000}]
[null,"Total installation cost of BGPP",{"$f":"C67+C72+C79","v":6997.8453090731864},{"$f":"D67+D72+D79","v":8724.1156039314446},13443.588140687189,23171.73903013565,26576.338494029733,11718.87690683129,50551.383705629123,13333.57689870847,37157.8803996426,14323.580635204289,47429.169165786698,{"$f":"900000*40.7124/30.6212","v":1196594.5162175223},{"$f":"6000*O58*40.7124/30.6212","v":1595459.3549566965},{"$f":"1500000*40.7124/30.6212","v":1994324.1936958707},{"$f":"1750000*40.7124/30.6212","v":2326711.5593118491},{"$f":"2000000*40.7124/30.6212","v":2659098.9249278274},{"$f":"2200000*40.7124/30.6212","v":2925008.8174206102},{"$f":"1000000*40.7124/30.6212","v":1329549.4624639137},{"$f":"7600*U58*40.7124/30.6212","v":2020915.182945149},{"$f":"2000000*40.7124/30.6212","v":2659098.9249278274},{"$f":"2250000*40.7124/30.6212","v":2991486.2905438063},{"$f":"2600000*40.7124/30.6212","v":3456828.6024061758},{"$f":"2900000*40.7124/30.6212","v":3855693.4411453502},{"$f":"Z67+Z72+Z79","v":86200},{"$f":"AA67+AA72+AA79","v":239700},{"$f":"AB67+AB72+AB79","v":368900},{"$f":"AC67+AC72+AC79","v":492000},{"$f":"AD67+AD72+AD79","v":639600},{"$f":"2890*AE58","v":28900},{"$f":"AF67+AF72+AF79","v":179099},{"$f":"AG67+AG72+AG79","v":421198}]
[null,"LT electricity distribution network ",{"$f":"C50/$J$55","v":4872.065632361303},4872.065632361303,4872.065632361303,7308.098448541954,7308.098448541954,4872.065632361303,7308.098448541954,4872.065632361303,7308.098448541954,4872.065632361303,7308.098448541954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total cost including distribution network ",11869.910941434489,13868.432263829096,18315.653773048492,30479.837478677604,33884.436942571687,16590.942539192591,57859.48215417107,18205.642531069774,44465.978848184553,19195.646267565593,54737.267614328644,{"$f":"SUM(N80:N81)","v":1196594.5162175223},1595459.3549566965,1994324.1936958707,2326711.5593118491,2659098.9249278274,2925008.8174206102,1329549.4624639137,2020915.182945149,2659098.9249278274,2991486.2905438063,3456828.6024061758,3855693.4411453502,86200,{"$f":"SUM(AA80:AA81)","v":239700},368900,492000,639600,28900,179099,421198]
[null,"Cost of BGPP per kW of rated capacity ",2373.9821882868978,1386.8432263829095,915.79243278368938,1016.0010787100966,847.11579562992449,1843.4337291852814,1446.4967979855414,1820.5739972382423,1111.6494712046137,1919.574370887824,1368.4268182925839,{"$f":"N82/N58","v":11965.945162175223},{"$f":"O82/O58","v":7977.2967747834828},6647.7473123195687,5816.7788982796228,5318.1978498556546,4875.0146957010174,13295.494624639137,10104.575914725745,8863.6630830927588,7478.7157263595154,6913.6572048123517,6426.1557352422506,431,399.5,368.9,328,319.8,2890,2058.6091954022991,1914.5363636363636]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit: USD"]
[null,"Manufacturer of BGPP","Manufacturer I  by Nouni et al, 2007",null,null,null,null,null,null,"Manufacturer II by  Nouni et al, 2007",null,null,null,"Arena et al, 2010",null,null,null,null,null,null,null,null,null,null,null,"Leung, Yin, & Wu, 2004",null,null,null,null,"Buchholz et al. n.d."]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine",null,"Bubbling Fluidized Bed Gasifier+ Gas engine",null,null,null,null,null,"Bubbling Fluidized Bed Gasifier+ Externally Fired Gas turbine",null,null,null,null,null,"Circulating Fluidized Bed & 100%  producer gas engine",null,null,null,null,"Downdraft Gasifier and Gas engine (250kW and 10kW capacity)"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40,100,200,300,400,500,600,100,200,300,400,500,600,200,600,1000,1500,2000,8,87,220]
[null,"Operating hours per year",{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"+COST_RES1!$H$34","v":0},{"$f":"+COST_RES1!$J$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5000,5000,5000,5000,5000]
[null,"Electrical conversion Efficiency",{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"+COST_RES1!$I$18","v":0},{"$f":"+COST_RES1!$I$18","v":0}]
[null,"Electric generation (kWh per year)",{"$f":"C88*C89*C90","v":{"$error":"#REF!"}},{"$f":"D88*D89*D90","v":{"$error":"#REF!"}},{"$f":"E88*E89*E90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[]
[null,"Operating & Maintenance cost"]
[null,"Raw material cost"]
[1,"Land cost"]
[2,"Biomass cost (US$ per year)",{"$f":"C99*C98","v":{"$error":"#REF!"}},{"$f":"D99*D98","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[null,"Specific Biomass conversion rate (kWh per kg)",{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.4","v":0.7142857142857143}]
[null,"Biomass consumption (kg per year)",{"$f":"C91/C97","v":{"$error":"#REF!"}},{"$f":"D91/D97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[null,"Biomass price (US$ per kg) ",{"$f":"1.5*$J$28/$J$55","v":2.9232393794167817E-2},{"$f":"1.5*$J$28/$J$55","v":2.9232393794167817E-2},2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2]
[3,"Water cost (US$ per year)"]
[null,"Specific water conversion rate (kWh per m3)"]
[null,"Water consumption (m3 per year)"]
[null,"Water price (US$ per m3)"]
[4,"Chemical cost (US$ per year)"]
[null,"Specific chemical conversion rate (kWh per kg)"]
[null,"Chemical consumption (kg per year)"]
[null,"Chemical price (US$ per kg)"]
[5,"Diesel cost (US$ per year)",{"$f":"C110*C111","v":{"$error":"#REF!"}},{"$f":"D110*D111","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J110*J111","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,"Specific diesel conversion rate (kWh per liter)",{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"(1/0.11)*1.9","v":17.272727272727273}]
[null,"Diesel consumption (liters per year)",{"$f":"C91/C109","v":{"$error":"#REF!"}},{"$f":"D91/D109","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J91/J109","v":{"$error":"#REF!"}},{"$f":"K91/K109","v":{"$error":"#REF!"}},{"$f":"L91/L109","v":0},{"$f":"M91/M109","v":0}]
[null,"Diesel price (US$ per liter)",{"$f":"30.45*$J$28/$J$55","v":0.59341759402160665},{"$f":"30.45*$J$28/$J$55","v":0.59341759402160665},0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665]
[6,"Auxiliary power consumption",{"$f":"10%*C88*C89*(24.99*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*D88*D89*(16.84*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*E88*E89*(13.28*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*F88*F89*(14.54*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*G88*G89*(13.14*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*H88*H89*(18.53*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*I88*I89*(15.02*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*J88*J89*(16.84*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*K88*K89*(13.14*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*L88*L89*(18.53*$J$28/$J$55)","v":0},{"$f":"10%*M88*M89*(15.02*$J$28/$J$55)","v":0}]
[null,"Sub-total raw material cost",{"$f":"C95+C96+C100+C104+C108+C112","v":{"$error":"#REF!"}},{"$f":"D95+D96+D100+D104+D108+D112","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$f":"SUM(N94:N112)","v":0},0,0,0,0,0,0,0,0,0,0,0,5500,16600,27700,38600,51600,0,0,0]
[]
[null,"Labor cost"]
[null,"Engineer"]
[null,"Assistant, skilled",{"$f":"15*5000*$J$28/$J$55","v":1461.619689708391},{"$f":"15*5000*$J$28/$J$55","v":1461.619689708391},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782}]
[null,"Assistant, unskilled"]
[null,"Indirect labor cost"]
[null,"Sub-total labor cost",{"$f":"SUM(C115:C119)","v":1461.619689708391},{"$f":"SUM(D115:D119)","v":1461.619689708391},1461.619689708391,2923.239379416782,2923.239379416782,1461.619689708391,2923.239379416782,1461.619689708391,2923.239379416782,1461.619689708391,2923.239379416782,0,0,0,0,0,0,0,0,0,0,0,0,12200,24500,36900,43000,49100,14237,17275,17497]
[]
[null,"Maintenance cost"]
[null,"Maintenance of Gasifier system",{"$f":"0.05*C67","v":136.12551376817481},{"$f":"0.05*D67","v":159.63810250995047},227.70085939403785,480.15181220047111,579.15218585005289,221.51333604093904,999.90377386077512,378.05767687434002,846.45319470392337,402.80777028673549,957.82861505970277]
[null,"Maintenance of Gas engine system",{"$f":"0.1*C72","v":232.65087807651696},{"$f":"0.1*D72","v":319.27620501990094},606.3772886036877,928.12850296482839,1002.3787832020146,495.00186824790848,2509.659472016896,148.50056047437252,990.00373649581695,198.00074729916335,1794.3817723986679]
[null,"Maintenance of Electrical distribution network",{"$f":"0.03*C81","v":146.16196897083907},{"$f":"0.03*D81","v":146.16196897083907},146.16196897083907,219.24295345625862,219.24295345625862,146.16196897083907,219.24295345625862,146.16196897083907,219.24295345625862,146.16196897083907,219.24295345625862]
[null,"Maintenance of Civil work",{"$f":"0.02*C76","v":23.385915035334257},{"$f":"0.02*D76","v":31.181220047112337},38.976525058890424,58.464787588335639,68.208918853058236,31.181220047112337,77.953050117780847,48.720656323613028,155.90610023556169,48.720656323613028,155.90610023556169]
[null,"others"]
[null,"Sub-total maintenance cost",{"$f":"SUM(C123:C127)","v":538.32427585086509},{"$f":"SUM(D123:D127)","v":656.25749654780282},1019.216642027455,1685.9880562098938,1868.9828413613845,893.85839330679892,3806.7592494517103,721.44086264316468,2211.6059848915602,795.69114288035098,3127.3594411501908,0,0,0,0,0,0,0,0,0,0,0,0,1800,4900,7400,9900,12300,0,48030,31175]
[]
[null,"Total Operating & Maintenance cost",{"$f":"C113+C120+C128","v":{"$error":"#REF!"}},{"$f":"D113+D120+D128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2257.310832588742,6050.5988205669728,{"$f":"150000*40.7124/30.6212","v":199432.41936958706},{"$f":"940*O88*40.7124/30.6212","v":249955.29894321581},{"$f":"225000*40.7124/30.6212","v":299148.62905438058},{"$f":"260000*40.7124/30.6212","v":345682.86024061759},{"$f":"300000*40.7124/30.6212","v":398864.83873917413},{"$f":"340000*40.7124/30.6212","v":452046.81723773072},{"$f":"100000*40.7124/30.6212","v":132954.9462463914},{"$f":"690*U88*40.7124/30.6212","v":183477.82582002011},{"$f":"175000*40.7124/30.6212","v":232671.15593118491},{"$f":"220000*40.7124/30.6212","v":292500.88174206106},{"$f":"260000*40.7124/30.6212","v":345682.86024061759},{"$f":"290000*40.7124/30.6212","v":385569.34411453502},19500,46000,72000,91500,113000,14237,65305,48672]
[null,"O&M cost per kW of rate capacity",{"$f":"C130/C88","v":{"$error":"#REF!"}},{"$f":"D130/D88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},225.73108325887421,151.26497051417431,1994.3241936958707,1249.776494716079,997.16209684793523,864.20715060154396,797.72967747834821,753.41136206288456,1329.5494624639139,917.38912910010049,775.57051977061633,731.25220435515268,691.36572048123514,642.61557352422506,97.5,76.666666666666671,72,61,56.5,1779.625,750.63218390804593,221.23636363636365]

{"sheet":"STORAGE_RES1","index":9,"n_rows":55,"n_cols":37,"rows_kept":55,"cut":false,"hidden":true,"merged":[[21,5,21,11],[7,5,7,11],[2,2,2,12],[19,2,19,12]]}
[]
[]
[null,null,{"$f":"UPPER(\"storage calculator FOR GASIFICATION+RURAL ELECTRIFICATION FROM \"&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"STORAGE CALCULATOR FOR GASIFICATION+RURAL ELECTRIFICATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,"Biomass safety stock rate definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,{"$f":"title116","v":"Unit"},null,10,null,null,40,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_RES1!$G$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES1!$I$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES1!$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/month",null,{"$f":"F10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/12","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/day",null,{"$f":"F10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/365","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+'Data Entry Needs'!$D$13","v":0},null,null,{"$f":"+'Data Entry Needs'!$D$13","v":0},null,null,{"$f":"+'Data Entry Needs'!$D$13","v":0}]
[]
[null,null,"Biomass safety stock rate",null,null,{"$f":"+F17/100","v":0.3},null,null,{"$f":"+I17/100","v":0.3},null,null,{"$f":"+L17/100","v":0.3}]
[null,null,null,null,null,30,null,null,30,null,null,30]
[null,null,"Biomass stock pile capacity","ts",null,{"$f":"+MAX(F25:F36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(I25:I36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(L25:L36)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Maximum storage definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,null,null,{"$f":"+F9","v":10},null,null,{"$f":"+I9","v":40},null,null,{"$f":"+L9","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"Harvest Month Selection","Storage Month","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term","Storage month","EQ term","Storage time"]
[null,null,"January",{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$D36+1,IF($AC36>$AC25,0))))","v":1},{"$f":"+F$11","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$F$11*$F$16,IF(D25>0,($AG25*$F$11/$AK25)*$D25+$F$11*$F$16,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*11+$G$36-E25,IF($D25>0,IFERROR(($AG25*$F$11/$AK25)*$D25,\"\")+$F$11*$F$16,IF($D25=0,G36-E25)))","v":{"$error":"#VALUE!"}},{"$f":"+I$11","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$I$11*$I$16,IF($D25>0,($AG25*$I$11/$AK25)*$D25+$I$11*$I$16,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*11+J36-H25,IF($D25>0,IFERROR(($AG25*$I$11/$AK25)*$D25,\"\")+$I$11*$I$16,IF($D25=0,J36-H25)))","v":{"$error":"#VALUE!"}},{"$f":"+L$11","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$L$11*$L$16,IF($D25>0,($AG25*$L$11/$AK25)*$D25+$L$11*$I$16,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*11+M36-K25,IF($D25>0,IFERROR(($AG25*$L$11/$AK25)*$D25,\"\")+$L$11*$L$16,IF($D25=0,M36-K25)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+N(AB25)","v":1},{"$f":"+IF(AND(AC26>AC25,AC25=0),\"Last\"&AF25,\"\")","v":""},{"$f":"+IF($AC25=1,0,IF($AC25<$AC36,1,IF($AC25=$AC36,$AE36+1,IF($AC36>$AC25,1))))","v":0},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF25,$AD$25:$AE$36,2,FALSE),AK25)","v":2},{"$f":"+IF(AND(AI25>AI26,AI26=0),\"Last\"&AJ25,\"\")","v":""},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$AI36+1,IF($AC36>$AC25,0))))","v":1},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ25,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":2}]
[null,null,"February",{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":2},{"$error":"#DIV/0!"},{"$f":"IF(D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+N(AB26)","v":1},{"$f":"+IF(AND(AC27>AC26,AC26=0),\"Last\"&AF26,\"\")","v":""},{"$f":"+IF($AC26=1,0,IF($AC26<$AC25,1,IF($AC26=$AC25,$AE25+1,IF($AC25>$AC26,1))))","v":0},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF26,$AD$25:$AE$36,2,FALSE),$AG$25)","v":2},{"$f":"+IF(AND(AI26>AI27,AI27=0),\"Last\"&AJ26,\"\")","v":"Last1"},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$AI25+1,IF($AC25>$AC26,0))))","v":2},{"$f":"+IF($AI25>$AI26,$AJ25+1,$AJ25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ26,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":2}]
[null,null,"March",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$I$11/$AK27)*$D27+$I$11*$I$16,0)","v":0},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$L$11/$AK27)*$D27+$L$11*$L$16,0)","v":0},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":""},1,{"$f":"+IF($AE26>$AE27,$AF26+1,$AF26)","v":1},2,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},{"$f":"+IF($AC27=0,0,IF($AC27>$AC26,1,IF($AC27=$AC26,$AI26+1,IF($AC26>$AC27,0))))","v":0},{"$f":"+IF($AI26>$AI27,$AJ26+1,$AJ26)","v":2},2]
[null,null,"April",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":"Last1"},2,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":1},2,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},0,2,2]
[null,null,"May",1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,3,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},1,2,2]
[null,null,"June",2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,3,"Last2",2,2,2]
[null,null,"July",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,2,3,"",0,3,2]
[null,null,"August",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,2,3,"",0,3,2]
[null,null,"September",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"Last2",3,2,3,"",0,3,2]
[null,null,"October",1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,3,1,"",1,3,2]
[null,null,"November",2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,3,1,"Last3",2,3,2]
[null,null,"December",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":"Last3"},1,{"$f":"+IF($AE35>$AE36,$AF35+1,$AF35)","v":3},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF36,$AD$25:$AE$36,2,FALSE),$AG$25)","v":1},{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":""},{"$f":"+IF($AC36=0,0,IF($AC36>$AC35,1,IF($AC36=$AC35,$AI35+1,IF($AC35>$AC36,0))))","v":0},{"$f":"+IF($AI35>$AI36,$AJ35+1,$AJ35)","v":4},2]
[null,null,null,{"$f":"+MAX(D25:D36)*30","v":60}]
[null,null,"Maximum Storage Capacity Required (ts)",null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(MAX(G25:G36),0)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":6}]
[null,null,"Minimum Safety Storage (ts)",null,null,{"$f":"+ROUNDUP(MIN(G25:G36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(J25:J36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(M25:M36),0)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC38","v":6}]
[]
[null,null,"Monthly Consumption of Biomass Stocked"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F23&\" (kW)\"","v":"10 (kW)"},{"$f":"I23&\" (kW)\"","v":"40 (kW)"},{"$f":"L23&\" (kW)\"","v":"100 (kW)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title384,3)","v":"Jan"},{"$f":"+G25","v":{"$error":"#VALUE!"}},{"$f":"+J25","v":{"$error":"#VALUE!"}},{"$f":"+M25","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title385,3)","v":"Feb"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title386,3)","v":"Mar"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title387,3)","v":"Apr"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title388,3)","v":"May"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title389,3)","v":"Jun"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title390,3)","v":"Jul"},{"$f":"+G31","v":{"$error":"#VALUE!"}},{"$f":"+J31","v":{"$error":"#VALUE!"}},{"$f":"+M31","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title391,3)","v":"Aug"},{"$f":"+G32","v":{"$error":"#VALUE!"}},{"$f":"+J32","v":{"$error":"#VALUE!"}},{"$f":"+M32","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title392,3)","v":"Sep"},{"$f":"+G33","v":{"$error":"#VALUE!"}},{"$f":"+J33","v":{"$error":"#VALUE!"}},{"$f":"+M33","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title393,3)","v":"Oct"},{"$f":"+G34","v":{"$error":"#VALUE!"}},{"$f":"+J34","v":{"$error":"#VALUE!"}},{"$f":"+M34","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title394,3)","v":"Nov"},{"$f":"+G35","v":{"$error":"#VALUE!"}},{"$f":"+J35","v":{"$error":"#VALUE!"}},{"$f":"+M35","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title395,3)","v":"Dec"},{"$f":"+G36","v":{"$error":"#VALUE!"}},{"$f":"+J36","v":{"$error":"#VALUE!"}},{"$f":"+M36","v":{"$error":"#VALUE!"}}]

{"sheet":"STORAGE_RES2","index":10,"n_rows":53,"n_cols":37,"rows_kept":53,"cut":false,"hidden":true,"merged":[[21,5,21,11],[7,5,7,11],[2,2,2,12],[19,2,19,12]]}
[]
[]
[null,null,{"$f":"UPPER(\"storage calculator FOR GASIFICATION+RURAL ELECTRIFICATION FROM \"&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"STORAGE CALCULATOR FOR GASIFICATION+RURAL ELECTRIFICATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,"Biomass safety stock rate definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,{"$f":"title116","v":"Unit"},null,10,null,null,40,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_RES2!$G$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES2!$I$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES2!$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/month",null,{"$f":"F10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/12","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/day",null,{"$f":"F10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/365","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+COST_RES2!$E$10","v":0},null,null,{"$f":"+F14","v":0},null,null,{"$f":"I14","v":0}]
[]
[null,null,"Biomass safety stock rate",null,null,{"$f":"+F17/100","v":0.3},null,null,{"$f":"+I17/100","v":0.3},null,null,{"$f":"+L17/100","v":0.3}]
[null,null,null,null,null,30,null,null,30,null,null,30]
[null,null,"Biomass stock pile capacity","ts",null,{"$f":"+MAX(F25:F36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(I25:I36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(L25:L36)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Maximum storage definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,null,null,{"$f":"+F9","v":10},null,null,{"$f":"+I9","v":40},null,null,{"$f":"+L9","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"Harvest Month Selection","Storage Month","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term","Storage month","EQ term","Storage time"]
[null,null,"January",{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$D36+1,IF($AC36>$AC25,0))))","v":1},{"$f":"+F$11","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$F$11*$F$16,IF(D25>0,($AG25*$F$11/$AK25)*$D25+$F$11*$F$16,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*11+$G$36-E25,IF($D25>0,IFERROR(($AG25*$F$11/$AK25)*$D25,\"\")+$F$11*$F$16,IF($D25=0,G36-E25)))","v":{"$error":"#VALUE!"}},{"$f":"+I$11","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$I$11*$I$16,IF($D25>0,($AG25*$I$11/$AK25)*$D25+$I$11*$I$16,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*11+J36-H25,IF($D25>0,IFERROR(($AG25*$I$11/$AK25)*$D25,\"\")+$I$11*$I$16,IF($D25=0,J36-H25)))","v":{"$error":"#VALUE!"}},{"$f":"+L$11","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$L$11*$L$16,IF($D25>0,($AG25*$L$11/$AK25)*$D25+$L$11*$I$16,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*11+M36-K25,IF($D25>0,IFERROR(($AG25*$L$11/$AK25)*$D25,\"\")+$L$11*$L$16,IF($D25=0,M36-K25)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+N(AB25)","v":1},{"$f":"+IF(AND(AC26>AC25,AC25=0),\"Last\"&AF25,\"\")","v":""},{"$f":"+IF($AC25=1,0,IF($AC25<$AC36,1,IF($AC25=$AC36,$AE36+1,IF($AC36>$AC25,1))))","v":0},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF25,$AD$25:$AE$36,2,FALSE),AK25)","v":1},{"$f":"+IF(AND(AI25>AI26,AI26=0),\"Last\"&AJ25,\"\")","v":""},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$AI36+1,IF($AC36>$AC25,0))))","v":1},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ25,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":2}]
[null,null,"February",{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":2},{"$error":"#DIV/0!"},{"$f":"IF(D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+N(AB26)","v":1},{"$f":"+IF(AND(AC27>AC26,AC26=0),\"Last\"&AF26,\"\")","v":""},{"$f":"+IF($AC26=1,0,IF($AC26<$AC25,1,IF($AC26=$AC25,$AE25+1,IF($AC25>$AC26,1))))","v":0},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF26,$AD$25:$AE$36,2,FALSE),$AG$25)","v":1},{"$f":"+IF(AND(AI26>AI27,AI27=0),\"Last\"&AJ26,\"\")","v":"Last1"},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$AI25+1,IF($AC25>$AC26,0))))","v":2},{"$f":"+IF($AI25>$AI26,$AJ25+1,$AJ25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ26,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":2}]
[null,null,"March",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$I$11/$AK27)*$D27+$I$11*$I$16,0)","v":0},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$L$11/$AK27)*$D27+$L$11*$L$16,0)","v":0},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":"Last1"},1,{"$f":"+IF($AE26>$AE27,$AF26+1,$AF26)","v":1},1,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},{"$f":"+IF($AC27=0,0,IF($AC27>$AC26,1,IF($AC27=$AC26,$AI26+1,IF($AC26>$AC27,0))))","v":0},{"$f":"+IF($AI26>$AI27,$AJ26+1,$AJ26)","v":2},2]
[null,null,"April",1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},0,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":2},1,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},1,2,2]
[null,null,"May",2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,1,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":"Last2"},2,2,2]
[null,null,"June",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"Last2",1,2,1,"",0,3,2]
[null,null,"July",1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,3,1,"",1,3,2]
[null,null,"August",2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,3,1,"Last3",2,3,2]
[null,null,"September",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"Last3",1,3,1,"",0,4,2]
[null,null,"October",1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,4,1,"",1,4,2]
[null,null,"November",2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,4,1,"Last4",2,4,2]
[null,null,"December",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":"Last4"},1,{"$f":"+IF($AE35>$AE36,$AF35+1,$AF35)","v":4},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF36,$AD$25:$AE$36,2,FALSE),$AG$25)","v":1},{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":""},{"$f":"+IF($AC36=0,0,IF($AC36>$AC35,1,IF($AC36=$AC35,$AI35+1,IF($AC35>$AC36,0))))","v":0},{"$f":"+IF($AI35>$AI36,$AJ35+1,$AJ35)","v":5},2]
[null,null,null,{"$f":"+MAX(D25:D36)*30","v":60}]
[null,null,"Maximum Storage Capacity Required (ts)",null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(MAX(G25:G36),0)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":8}]
[null,null,"Minimum Safety Storage (ts)",null,null,{"$f":"+ROUNDUP(MIN(G25:G36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(J25:J36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(M25:M36),0)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC38","v":4}]
[]
[null,null,"Monthly Consumption of Biomass Stocked",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F23&\" (kW)\"","v":"10 (kW)"},{"$f":"I23&\" (kW)\"","v":"40 (kW)"},{"$f":"L23&\" (kW)\"","v":"100 (kW)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title384,3)","v":"Jan"},{"$f":"+G25","v":{"$error":"#VALUE!"}},{"$f":"+J25","v":{"$error":"#VALUE!"}},{"$f":"+M25","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title385,3)","v":"Feb"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title386,3)","v":"Mar"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title387,3)","v":"Apr"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title388,3)","v":"May"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title389,3)","v":"Jun"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title390,3)","v":"Jul"},{"$f":"+G31","v":{"$error":"#VALUE!"}},{"$f":"+J31","v":{"$error":"#VALUE!"}},{"$f":"+M31","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title391,3)","v":"Aug"},{"$f":"+G32","v":{"$error":"#VALUE!"}},{"$f":"+J32","v":{"$error":"#VALUE!"}},{"$f":"+M32","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title392,3)","v":"Sep"},{"$f":"+G33","v":{"$error":"#VALUE!"}},{"$f":"+J33","v":{"$error":"#VALUE!"}},{"$f":"+M33","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title393,3)","v":"Oct"},{"$f":"+G34","v":{"$error":"#VALUE!"}},{"$f":"+J34","v":{"$error":"#VALUE!"}},{"$f":"+M34","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title394,3)","v":"Nov"},{"$f":"+G35","v":{"$error":"#VALUE!"}},{"$f":"+J35","v":{"$error":"#VALUE!"}},{"$f":"+M35","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title395,3)","v":"Dec"},{"$f":"+G36","v":{"$error":"#VALUE!"}},{"$f":"+J36","v":{"$error":"#VALUE!"}},{"$f":"+M36","v":{"$error":"#VALUE!"}}]

{"sheet":"STORAGE_RES3","index":11,"n_rows":54,"n_cols":37,"rows_kept":54,"cut":false,"hidden":true,"merged":[[21,5,21,11],[7,5,7,11],[2,2,2,12],[19,2,19,12]]}
[]
[]
[null,null,{"$f":"UPPER(\"storage calculator FOR GASIFICATION+RURAL ELECTRIFICATION FROM \"&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"STORAGE CALCULATOR FOR GASIFICATION+RURAL ELECTRIFICATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,"Biomass safety stock rate definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,{"$f":"title116","v":"Unit"},null,10,null,null,40,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_RES3!$G$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES3!$I$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES3!$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/month",null,{"$f":"F10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/12","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/day",null,{"$f":"F10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/365","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+COST_RES3!$E$10","v":0},null,null,{"$f":"+F14","v":0},null,null,{"$f":"I14","v":0}]
[]
[null,null,"Biomass safety stock rate",null,null,{"$f":"+F17/100","v":0.3},null,null,{"$f":"+I17/100","v":0.3},null,null,{"$f":"+L17/100","v":0.3}]
[null,null,null,null,null,30,null,null,30,null,null,30]
[null,null,"Biomass stock pile capacity","ts",null,{"$f":"+MAX(F25:F36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(I25:I36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(L25:L36)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Maximum storage definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,null,null,{"$f":"+F9","v":10},null,null,{"$f":"+I9","v":40},null,null,{"$f":"+L9","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"Harvest Month Selection","Storage Month","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term","Storage month","EQ term","Storage time"]
[null,null,"January",{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$D36+1,IF($AC36>$AC25,0))))","v":1},{"$f":"+F$11","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$F$11*$F$16,IF(D25>0,($AG25*$F$11/$AK25)*$D25+$F$11*$F$16,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*11+$G$36-E25,IF($D25>0,IFERROR(($AG25*$F$11/$AK25)*$D25,\"\")+$F$11*$F$16,IF($D25=0,G36-E25)))","v":{"$error":"#VALUE!"}},{"$f":"+I$11","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$I$11*$I$16,IF($D25>0,($AG25*$I$11/$AK25)*$D25+$I$11*$I$16,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*11+J36-H25,IF($D25>0,IFERROR(($AG25*$I$11/$AK25)*$D25,\"\")+$I$11*$I$16,IF($D25=0,J36-H25)))","v":{"$error":"#VALUE!"}},{"$f":"+L$11","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$L$11*$L$16,IF($D25>0,($AG25*$L$11/$AK25)*$D25+$L$11*$I$16,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*11+M36-K25,IF($D25>0,IFERROR(($AG25*$L$11/$AK25)*$D25,\"\")+$L$11*$L$16,IF($D25=0,M36-K25)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+N(AB25)","v":1},{"$f":"+IF(AND(AC26>AC25,AC25=0),\"Last\"&AF25,\"\")","v":""},{"$f":"+IF($AC25=1,0,IF($AC25<$AC36,1,IF($AC25=$AC36,$AE36+1,IF($AC36>$AC25,1))))","v":0},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF25,$AD$25:$AE$36,2,FALSE),AK25)","v":1},{"$f":"+IF(AND(AI25>AI26,AI26=0),\"Last\"&AJ25,\"\")","v":""},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$AI36+1,IF($AC36>$AC25,0))))","v":1},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ25,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":2}]
[null,null,"February",{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":2},{"$error":"#DIV/0!"},{"$f":"IF(D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,{"$f":"+N(AB26)","v":1},{"$f":"+IF(AND(AC27>AC26,AC26=0),\"Last\"&AF26,\"\")","v":""},{"$f":"+IF($AC26=1,0,IF($AC26<$AC25,1,IF($AC26=$AC25,$AE25+1,IF($AC25>$AC26,1))))","v":0},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF26,$AD$25:$AE$36,2,FALSE),$AG$25)","v":1},{"$f":"+IF(AND(AI26>AI27,AI27=0),\"Last\"&AJ26,\"\")","v":"Last1"},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$AI25+1,IF($AC25>$AC26,0))))","v":2},{"$f":"+IF($AI25>$AI26,$AJ25+1,$AJ25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ26,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":2}]
[null,null,"March",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$I$11/$AK27)*$D27+$I$11*$I$16,0)","v":0},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$L$11/$AK27)*$D27+$L$11*$L$16,0)","v":0},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":"Last1"},1,{"$f":"+IF($AE26>$AE27,$AF26+1,$AF26)","v":1},1,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},{"$f":"+IF($AC27=0,0,IF($AC27>$AC26,1,IF($AC27=$AC26,$AI26+1,IF($AC26>$AC27,0))))","v":0},{"$f":"+IF($AI26>$AI27,$AJ26+1,$AJ26)","v":2},2]
[null,null,"April",1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},0,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":2},1,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},1,2,2]
[null,null,"May",2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,1,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":"Last2"},2,2,2]
[null,null,"June",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"Last2",1,2,1,"",0,3,2]
[null,null,"July",1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,3,1,"",1,3,2]
[null,null,"August",2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,3,1,"Last3",2,3,2]
[null,null,"September",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"Last3",1,3,1,"",0,4,2]
[null,null,"October",1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,4,1,"",1,4,2]
[null,null,"November",2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,4,1,"Last4",2,4,2]
[null,null,"December",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":"Last4"},1,{"$f":"+IF($AE35>$AE36,$AF35+1,$AF35)","v":4},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF36,$AD$25:$AE$36,2,FALSE),$AG$25)","v":1},{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":""},{"$f":"+IF($AC36=0,0,IF($AC36>$AC35,1,IF($AC36=$AC35,$AI35+1,IF($AC35>$AC36,0))))","v":0},{"$f":"+IF($AI35>$AI36,$AJ35+1,$AJ35)","v":5},2]
[null,null,null,{"$f":"+MAX(D25:D36)*30","v":60}]
[null,null,"Maximum Storage Capacity Required (ts)",null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(MAX(G25:G36),0)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":8}]
[null,null,"Minimum Safety Storage (ts)",null,null,{"$f":"+ROUNDUP(MIN(G25:G36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(J25:J36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(M25:M36),0)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC38","v":4}]
[]
[null,null,"Monthly Consumption of Biomass Stocked"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F23&\" (kW)\"","v":"10 (kW)"},{"$f":"I23&\" (kW)\"","v":"40 (kW)"},{"$f":"L23&\" (kW)\"","v":"100 (kW)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title384,3)","v":"Jan"},{"$f":"+G25","v":{"$error":"#VALUE!"}},{"$f":"+J25","v":{"$error":"#VALUE!"}},{"$f":"+M25","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title385,3)","v":"Feb"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title386,3)","v":"Mar"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title387,3)","v":"Apr"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title388,3)","v":"May"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title389,3)","v":"Jun"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$P$28,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"+LEFT(title390,3)","v":"Jul"},{"$f":"+G31","v":{"$error":"#VALUE!"}},{"$f":"+J31","v":{"$error":"#VALUE!"}},{"$f":"+M31","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$P$28,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"+LEFT(title391,3)","v":"Aug"},{"$f":"+G32","v":{"$error":"#VALUE!"}},{"$f":"+J32","v":{"$error":"#VALUE!"}},{"$f":"+M32","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$P$28,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"+LEFT(title392,3)","v":"Sep"},{"$f":"+G33","v":{"$error":"#VALUE!"}},{"$f":"+J33","v":{"$error":"#VALUE!"}},{"$f":"+M33","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$P$28,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"+LEFT(title393,3)","v":"Oct"},{"$f":"+G34","v":{"$error":"#VALUE!"}},{"$f":"+J34","v":{"$error":"#VALUE!"}},{"$f":"+M34","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title394,3)","v":"Nov"},{"$f":"+G35","v":{"$error":"#VALUE!"}},{"$f":"+J35","v":{"$error":"#VALUE!"}},{"$f":"+M35","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"+LEFT(title395,3)","v":"Dec"},{"$f":"+G36","v":{"$error":"#VALUE!"}},{"$f":"+J36","v":{"$error":"#VALUE!"}},{"$f":"+M36","v":{"$error":"#VALUE!"}}]

{"sheet":"STORAGE_RES4","index":12,"n_rows":54,"n_cols":37,"rows_kept":54,"cut":false,"hidden":true,"merged":[[21,5,21,11],[7,5,7,11],[2,2,2,12],[19,2,19,12]]}
[]
[]
[null,null,{"$f":"UPPER(\"storage calculator FOR GASIFICATION+RURAL ELECTRIFICATION FROM \"&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"STORAGE CALCULATOR FOR GASIFICATION+RURAL ELECTRIFICATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,"Biomass safety stock rate definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,{"$f":"title116","v":"Unit"},null,10,null,null,40,null,null,100]
[null,null,"Biomass consumption","t/year",null,{"$f":"+COST_RES4!$G$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES4!$I$39","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+COST_RES4!$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/month",null,{"$f":"F10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/12","v":{"$error":"#DIV/0!"}}]
[null,null,null,"t/day",null,{"$f":"F10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"I10/365","v":{"$error":"#DIV/0!"}},null,null,{"$f":"L10/365","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Biomass production within a specific distance","t/year",null,{"$f":"+COST_RES4!$E$10","v":0},null,null,{"$f":"+F14","v":0},null,null,{"$f":"I14","v":0}]
[]
[null,null,"Biomass safety stock rate",null,null,{"$f":"+F17/100","v":0.3},null,null,{"$f":"+I17/100","v":0.3},null,null,{"$f":"+L17/100","v":0.3}]
[null,null,null,null,null,30,null,null,30,null,null,30]
[null,null,"Biomass stock pile capacity","ts",null,{"$f":"+MAX(F25:F36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(I25:I36)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+MAX(L25:L36)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Maximum storage definition"]
[]
[null,null,null,null,null,"Electricity Production Capacities (kW)"]
[null,null,null,null,null,{"$f":"+F9","v":10},null,null,{"$f":"+I9","v":40},null,null,{"$f":"+L9","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"Harvest Month Selection","Storage Month","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)","Monthly Consumption (t/month)","Biomass Stored (t)","Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storage term","Storage month","EQ term","Storage time"]
[null,null,"January",{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$D36+1,IF($AC36>$AC25,0))))","v":0},{"$f":"+F$11","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$F$11*$F$16,IF(D25>0,($AG25*$F$11/$AK25)*$D25+$F$11*$F$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*11+$G$36-E25,IF($D25>0,IFERROR(($AG25*$F$11/$AK25)*$D25,\"\")+$F$11*$F$16,IF($D25=0,G36-E25)))","v":{"$error":"#VALUE!"}},{"$f":"+I$11","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$I$11*$I$16,IF($D25>0,($AG25*$I$11/$AK25)*$D25+$I$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*11+J36-H25,IF($D25>0,IFERROR(($AG25*$I$11/$AK25)*$D25,\"\")+$I$11*$I$16,IF($D25=0,J36-H25)))","v":{"$error":"#VALUE!"}},{"$f":"+L$11","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$L$11*$L$16,IF($D25>0,($AG25*$L$11/$AK25)*$D25+$L$11*$I$16,0))","v":0},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*11+M36-K25,IF($D25>0,IFERROR(($AG25*$L$11/$AK25)*$D25,\"\")+$L$11*$L$16,IF($D25=0,M36-K25)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+N(AB25)","v":0},{"$f":"+IF(AND(AC26>AC25,AC25=0),\"Last\"&AF25,\"\")","v":""},{"$f":"+IF($AC25=1,0,IF($AC25<$AC36,1,IF($AC25=$AC36,$AE36+1,IF($AC36>$AC25,1))))","v":8},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF25,$AD$25:$AE$36,2,FALSE),AK25)","v":10},{"$f":"+IF(AND(AI25>AI26,AI26=0),\"Last\"&AJ25,\"\")","v":""},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$AI36+1,IF($AC36>$AC25,0))))","v":0},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ25,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":2}]
[null,null,"February",{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":0},{"$error":"#DIV/0!"},{"$f":"IF(D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":0},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+N(AB26)","v":0},{"$f":"+IF(AND(AC27>AC26,AC26=0),\"Last\"&AF26,\"\")","v":""},{"$f":"+IF($AC26=1,0,IF($AC26<$AC25,1,IF($AC26=$AC25,$AE25+1,IF($AC25>$AC26,1))))","v":9},{"$f":"+IF($AE25>$AE26,$AF25+1,$AF25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF26,$AD$25:$AE$36,2,FALSE),$AG$25)","v":10},{"$f":"+IF(AND(AI26>AI27,AI27=0),\"Last\"&AJ26,\"\")","v":""},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$AI25+1,IF($AC25>$AC26,0))))","v":0},{"$f":"+IF($AI25>$AI26,$AJ25+1,$AJ25)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ26,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":2}]
[null,null,"March",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$I$11/$AK27)*$D27+$I$11*$I$16,0)","v":0},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"IF($D27>0,($AG27*$L$11/$AK27)*$D27+$L$11*$L$16,0)","v":0},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":"Last1"},10,{"$f":"+IF($AE26>$AE27,$AF26+1,$AF26)","v":1},10,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},{"$f":"+IF($AC27=0,0,IF($AC27>$AC26,1,IF($AC27=$AC26,$AI26+1,IF($AC26>$AC27,0))))","v":0},{"$f":"+IF($AI26>$AI27,$AJ26+1,$AJ26)","v":1},2]
[null,null,"April",1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},0,{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":2},10,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},1,1,2]
[null,null,"May",2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,10,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":"Last1"},2,1,2]
[null,null,"June",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,2,10,"",0,2,2]
[null,null,"July",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,2,10,"",0,2,2]
[null,null,"August",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,2,10,"",0,2,2]
[null,null,"September",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",4,2,10,"",0,2,2]
[null,null,"October",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",5,2,10,"",0,2,2]
[null,null,"November",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,"",6,2,10,"",0,2,2]
[null,null,"December",0,{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},0,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},7,{"$f":"+IF($AE35>$AE36,$AF35+1,$AF35)","v":2},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF36,$AD$25:$AE$36,2,FALSE),$AG$25)","v":10},{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":""},{"$f":"+IF($AC36=0,0,IF($AC36>$AC35,1,IF($AC36=$AC35,$AI35+1,IF($AC35>$AC36,0))))","v":0},{"$f":"+IF($AI35>$AI36,$AJ35+1,$AJ35)","v":2},2]
[null,null,null,{"$f":"+MAX(D25:D36)*30","v":60}]
[null,null,"Maximum Storage Capacity Required (ts)",null,null,{"$f":"ROUNDUP(MAX(F25:F36),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(MAX(G25:G36),0)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":2}]
[null,null,"Minimum Safety Storage (ts)",null,null,{"$f":"+ROUNDUP(MIN(G25:G36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(J25:J36),0)","v":{"$error":"#VALUE!"}},null,null,{"$f":"+ROUNDUP(MIN(M25:M36),0)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC38","v":10}]
[]
[null,null,"Monthly Consumption of Biomass Stocked"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F23&\" (kW)\"","v":"10 (kW)"},{"$f":"I23&\" (kW)\"","v":"40 (kW)"},{"$f":"L23&\" (kW)\"","v":"100 (kW)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title384,3)","v":"Jan"},{"$f":"+G25","v":{"$error":"#VALUE!"}},{"$f":"+J25","v":{"$error":"#VALUE!"}},{"$f":"+M25","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title385,3)","v":"Feb"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title386,3)","v":"Mar"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title387,3)","v":"Apr"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title388,3)","v":"May"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title389,3)","v":"Jun"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$P$28,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"+LEFT(title390,3)","v":"Jul"},{"$f":"+G31","v":{"$error":"#VALUE!"}},{"$f":"+J31","v":{"$error":"#VALUE!"}},{"$f":"+M31","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$P$28,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"+LEFT(title391,3)","v":"Aug"},{"$f":"+G32","v":{"$error":"#VALUE!"}},{"$f":"+J32","v":{"$error":"#VALUE!"}},{"$f":"+M32","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$P$28,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"+LEFT(title392,3)","v":"Sep"},{"$f":"+G33","v":{"$error":"#VALUE!"}},{"$f":"+J33","v":{"$error":"#VALUE!"}},{"$f":"+M33","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP('Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12,dummy_database!$C$1:$P$28,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"+LEFT(title393,3)","v":"Oct"},{"$f":"+G34","v":{"$error":"#VALUE!"}},{"$f":"+J34","v":{"$error":"#VALUE!"}},{"$f":"+M34","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(title394,3)","v":"Nov"},{"$f":"+G35","v":{"$error":"#VALUE!"}},{"$f":"+J35","v":{"$error":"#VALUE!"}},{"$f":"+M35","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"+LEFT(title395,3)","v":"Dec"},{"$f":"+G36","v":{"$error":"#VALUE!"}},{"$f":"+J36","v":{"$error":"#VALUE!"}},{"$f":"+M36","v":{"$error":"#VALUE!"}}]

{"sheet":"Data Entry Needs","index":13,"n_rows":199,"n_cols":43,"rows_kept":199,"cut":false,"hidden":false,"merged":[[54,5,54,6],[29,5,32,9],[5,3,5,4],[15,8,15,9],[16,8,16,9],[17,8,17,9],[18,8,18,9],[27,2,28,2],[2,2,2,9],[11,8,11,9],[12,8,12,9],[13,8,13,9],[14,8,14,9],[26,5,28,9]]}
[]
[]
[null,null,{"$f":"title25","v":"DATA ENTRY FOR RURAL ELECTRIFICATION - GASIFICATION"}]
[]
[]
[null,null,{"$f":"title26","v":"Use white cells to input data"},{"$f":"title27","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title28","v":"Feedstock Availability and Cost"}]
[]
[null,null,null,{"$f":"title29&\" 1\"","v":"Feedstock 1"},{"$f":"title29&\" 2\"","v":"Feedstock 2"},{"$f":"title29&\" 3\"","v":"Feedstock 3"},{"$f":"title29&\" 4\"","v":"Feedstock 4"}]
[null,null,null,"Please Select","Please Select","Please Select","Please Select"]
[null,null,{"$f":"title29","v":"Feedstock"},"Please Select","Please Select","Please Select","Please Select"]
[null,null,{"$f":"title30","v":"Feedstock potential (t/year)"}]
[null,null,{"$f":"title31","v":"Feedstock yield (t/ha)"}]
[null,null,{"$f":"title32","v":"Moisture content"},{"$f":"+IF(D$11=title49,0,IFERROR(IF(D$11=title59,VLOOKUP(D$11,dummy_database!$C$1:$E$31,2,FALSE),VLOOKUP(D$11&D$12,dummy_database!$C$1:$E$31,2,FALSE)),\"\"))","v":0},{"$f":"+IF(E$11=title49,0,IFERROR(IF(E$11=title59,VLOOKUP(E$11,dummy_database!$C$1:$E$31,2,FALSE),VLOOKUP(E$11&E$12,dummy_database!$C$1:$E$31,2,FALSE)),\"\"))","v":0},{"$f":"+IF(F$11=title49,0,IFERROR(IF(F$11=title59,VLOOKUP(F$11,dummy_database!$C$1:$E$31,2,FALSE),VLOOKUP(F$11&F$12,dummy_database!$C$1:$E$31,2,FALSE)),\"\"))","v":0},{"$f":"+IF(G$11=title49,0,IFERROR(IF(G$11=title59,VLOOKUP(G$11,dummy_database!$C$1:$E$31,2,FALSE),VLOOKUP(G$11&G$12,dummy_database!$C$1:$E$31,2,FALSE)),\"\"))","v":0}]
[null,null,{"$f":"title33","v":"Average Size (mm)"},{"$f":"IF(D$11=title49,0,IFERROR(IF(D$11=title59,VLOOKUP(D$11,dummy_database!$C$1:$E$31,3,FALSE),VLOOKUP(D$11&D$12,dummy_database!$C$2:$E$31,3,FALSE)),\"\"))","v":0},{"$f":"IF(E$11=title49,0,IFERROR(IF(E$11=title59,VLOOKUP(E$11,dummy_database!$C$1:$E$31,3,FALSE),VLOOKUP(E$11&E$12,dummy_database!$C$2:$E$31,3,FALSE)),\"\"))","v":0},{"$f":"IF(F$11=title49,0,IFERROR(IF(F$11=title59,VLOOKUP(F$11,dummy_database!$C$1:$E$31,3,FALSE),VLOOKUP(F$11&F$12,dummy_database!$C$2:$E$31,3,FALSE)),\"\"))","v":0},{"$f":"IF(G$11=title49,0,IFERROR(IF(G$11=title59,VLOOKUP(G$11,dummy_database!$C$1:$E$31,3,FALSE),VLOOKUP(G$11&G$12,dummy_database!$C$2:$E$31,3,FALSE)),\"\"))","v":0}]
[null,null,{"$f":"title34","v":"Feedstock price (USD/t)"}]
[null,null,false,{"$f":"+IF(D$11=title49,0,IF($C$18=FALSE,PRICE_RES1!$I$26,title111))","v":0},null,{"$f":"+IF(F$11=title49,0,IF($C$18=FALSE,PRICE_RES3!$I$26,title111))","v":0},{"$f":"+IF(G$11=title49,0,IF($C$18=FALSE,PRICE_RES4!$I$26,title111))","v":0}]
[]
[null,null,{"$f":"title37","v":"Feedstock storage cost (USD/t)"}]
[]
[null,null,null,{"$f":"IF(OR(D11=title47,D11=title48),TRUE,FALSE)","v":false},{"$f":"IF(OR(E11=title47,E11=title48),TRUE,FALSE)","v":false},{"$f":"IF(OR(F11=title47,F11=title48),TRUE,FALSE)","v":false},{"$f":"IF(OR(G11=title47,G11=title48),TRUE,FALSE)","v":false}]
[null,null,{"$f":"title112","v":"Electricity Price Definition"}]
[]
[null,null,{"$f":"title113","v":"Select a method to determine the price of electricity"}]
[]
[null,null,{"$f":"title114","v":"Method 1"},null,{"$f":"title116","v":"Unit"},{"$f":"title117","v":"Method 1: Use a calculator to determine the production cost of electricity from diesel generator."}]
[null,null,{"$f":"title115","v":"Comparative production cost of electricity"},{"$f":"+'Rural Electricity Price'!$M$18","v":0},"USD/kWh"]
[]
[null,null,{"$f":"title118","v":"Method 2"},null,{"$f":"title116","v":"Unit"},{"$f":"title147","v":"Method 2: Use an electricity price defined by the user. In the assessment , it is important to consider that this price might include subsidies."}]
[]
[null,null,{"$f":"title148","v":"Price paid by customer"},null,"USD/kWh"]
[]
[null,null,{"$f":"title119","v":"Production Cost and Financial Parameters"}]
[]
[null,null,{"$f":"title120","v":"Labour"},null,{"$f":"title116","v":"Unit"},null,null,null,null,{"$f":"title116","v":"Unit"}]
[null,null,{"$f":"title121","v":"Unskilled worker"},null,{"$f":"title136","v":"USD/person-h"},{"$f":"title139","v":"Skilled worker"},null,null,null,{"$f":"title136","v":"USD/person-h"}]
[]
[null,null,{"$f":"title122","v":"Utilities"},null,{"$f":"title116","v":"Unit"},null,null,null,null,{"$f":"title116","v":"Unit"}]
[null,null,{"$f":"title123","v":"Water"},null,"USD/m3",{"$f":"title140","v":"Diesel"},null,null,null,"USD/litre"]
[null,null,null,null,null,{"$f":"title141","v":"==>Required to start up the engine"}]
[null,null,{"$f":"title124","v":"Feedstock collection"},null,{"$f":"title116","v":"Unit"},null,null,null,null,{"$f":"title116","v":"Unit"}]
[null,null,{"$f":"title125","v":"Working hours per day (manual)"},null,{"$f":"title137","v":"h/day"},{"$f":"title142","v":"Working hours per day (mechanized)"},null,null,null,{"$f":"title137","v":"h/day"}]
[]
[null,null,{"$f":"title126","v":"Transportation cost "},null,{"$f":"title116","v":"Unit"}]
[null,null,{"$f":"title127","v":"Feedstock (collection point to plant)"},null,"USD/t/km"]
[]
[null,null,{"$f":"title128","v":"Other costs"},null,{"$f":"title116","v":"Unit"},null,null,null,null,{"$f":"title116","v":"Unit"}]
[null,null,{"$f":"title129","v":"General and administrative (%)"},null,null,{"$f":"title143&\" (%)\"","v":"Maintenance cost (%)"}]
[null,null,{"$f":"title130","v":"Plant overhead (%)"},null,null,{"$f":"title144&\" (%)\"","v":"Miscellaneous cost (%)"}]
[]
[null,null,{"$f":"title131","v":"Financial parameters"},null,{"$f":"title116","v":"Unit"},{"$f":"title145","v":"Investment cost update"}]
[null,null,{"$f":"title132","v":"Discount rate"}]
[null,null,{"$f":"title133","v":"Loan ratio"},null,null,{"$f":"+title146&MONTH(TODAY())&\"/\"&YEAR(TODAY())","v":"Plant Cost Index during 5/2017"}]
[null,null,{"$f":"title134","v":"Loan interest rate"},null,null,"http://www.intratec.us/free-tools/intratec-construction-index"]
[null,null,{"$f":"title135","v":"Loan term"},null,{"$f":"title138","v":"year"}]
[]
[]
[null,null,"Inflation rate",0.05]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+D$11&\" \"&D$12","v":"Please Select Please Select"},{"$f":"+E$11&\" \"&E$12","v":"Please Select Please Select"},{"$f":"+F$11&\" \"&F$12","v":"Please Select Please Select"},{"$f":"+G$11&\" \"&G$12","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selction Binder",null,null,"Change in raw material cost (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crop","Crop",{"$f":"title29","v":"Feedstock"},"Options","Binder",{"$f":"title29& \" 1\"","v":"Feedstock 1"},{"$f":"+IF($D$22=title107,AI90,\"\")","v":""},null,null,"Change in labor cost (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title38","v":"Please Select"},{"$f":"title49","v":"Please Select"},{"$f":"title78","v":"Please Select"},{"$f":"title107","v":"yes"},{"$f":"title108","v":"Cassava flour"},null,{"$f":"+IF($D$22=title107,AI91,\"\")","v":""},null,null,"Change in Investment cost (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title39","v":"cassava"},{"$f":"title50","v":"cassava"},{"$f":"title79","v":"stalk"},"no",{"$f":"title109","v":"Maize flour"},null,null,null,null,"Change in electricity price(%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title40","v":"coconut"},{"$f":"title51","v":"coconut"},{"$f":"title80","v":"fronds"},null,{"$f":"title110","v":"Wheat flour"},{"$f":"title29& \" 2\"","v":"Feedstock 2"},null,null,null,"Income Tax rate",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title88","v":"barley"},null,null,null,null,null,null,null,{"$f":"title41","v":"cotton"},{"$f":"title52","v":"coconut1"},{"$f":"title81","v":"husk"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title89","v":"cacao"},null,null,null,null,null,null,null,{"$f":"title42","v":"groundnut"},{"$f":"title53","v":"coconut2"},{"$f":"title82","v":"shell"},null,null,null,null,null,null,"Condition"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title90","v":"cassava"},null,null,null,null,null,null,null,{"$f":"title43","v":"maize"},{"$f":"title54","v":"cotton"},{"$f":"title83","v":"stalk"},null,null,{"$f":"title29& \" 3\"","v":"Feedstock 3"},null,null,null,"Wage1",{"$f":"IF(OR($D$37=\"\",$D$37=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title91","v":"coconut"},null,null,null,null,null,null,null,{"$f":"title44","v":"oilpalm"},{"$f":"title55","v":"groundnut"},{"$f":"title84","v":"shell"},null,null,null,{"$f":"+IF($D$22=title107,AI92,\"\")","v":""},null,null,"Wage2",{"$f":"IF(OR($I$37=\"\",$I$37=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title92","v":"coffee"},null,null,null,null,null,null,null,{"$f":"title45","v":"sorghum"},{"$f":"title56","v":"maize"},{"$f":"title85","v":"cob"},null,null,null,{"$f":"+IF($E$22=title107,AI90,\"\")","v":""},null,null,{"$f":"title140","v":"Diesel"},{"$f":"IF(OR($I$40=\"\",$I$40=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title93","v":"cotton"},null,null,null,null,null,null,null,{"$f":"title46","v":"Briquettes/Pellets"},{"$f":"title57","v":"oilpalm"},{"$f":"title86","v":"shell"},null,null,{"$f":"title29& \" 4\"","v":"Feedstock 4"},{"$f":"+IF($E$22=title107,AI91,\"\")","v":""},null,null,"Decision1",{"$f":"+OR(AO95,AO96,AO97)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title94","v":"groundnut"},null,null,null,null,null,null,null,{"$f":"title47","v":"Forest Harvest. Res."},{"$f":"title58","v":"sorghum"},{"$f":"title87","v":"straw/stalk"},null,null,null,{"$f":"+IF($E$22=title107,AI92,\"\")","v":""},null,null,"Decision2",{"$f":"+C18","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title95","v":"maize"},null,null,null,null,null,null,null,{"$f":"title48","v":"Wood Proc.Res."},{"$f":"title59","v":"Briquettes/Pellets"},{"$f":"title88","v":"barley"},null,null,null,{"$f":"+IF($F$22=title107,AI90,\"\")","v":""},null,null,"PCI",{"$f":"IF(OR($I$54=\"\",$I$54=\" \"),TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title96","v":"millet"},null,null,null,null,null,null,null,null,{"$f":"title60","v":"Briquettes/Pellets1"},{"$f":"title89","v":"cacao"},null,null,null,{"$f":"+IF($F$22=title107,AI91,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title97","v":"oat"},null,null,null,null,null,null,null,null,{"$f":"title61","v":"Briquettes/Pellets2"},{"$f":"title90","v":"cassava"},null,null,null,{"$f":"+IF($F$22=title107,AI92,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title98","v":"oilpalm"},null,null,null,null,null,null,null,null,{"$f":"title62","v":"Briquettes/Pellets3"},{"$f":"title91","v":"coconut"},null,null,null,{"$f":"IF($G$22=title107,AI90,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title99","v":"rice"},null,null,null,null,null,null,null,null,{"$f":"title63","v":"Briquettes/Pellets4"},{"$f":"title92","v":"coffee"},null,null,null,{"$f":"IF($G$22=title107,AI91,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title100","v":"sorghum"},null,null,null,null,null,null,null,null,{"$f":"title64","v":"Briquettes/Pellets5"},{"$f":"title93","v":"cotton"},null,null,null,{"$f":"IF($G$22=title107,AI92,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title101","v":"soybean"},null,null,null,null,null,null,null,null,{"$f":"title65","v":"Briquettes/Pellets6"},{"$f":"title94","v":"groundnut"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title102","v":"sugarcane"},null,null,null,null,null,null,null,null,{"$f":"title66","v":"Briquettes/Pellets7"},{"$f":"title95","v":"maize"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title103","v":"sunflower"},null,null,null,null,null,null,null,null,{"$f":"title67","v":"Briquettes/Pellets8"},{"$f":"title96","v":"millet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title104","v":"wheat"},null,null,null,null,null,null,null,null,{"$f":"title68","v":"Briquettes/Pellets9"},{"$f":"title97","v":"oat"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title69","v":"Briquettes/Pellets10"},{"$f":"title98","v":"oilpalm"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title70","v":"Briquettes/Pellets11"},{"$f":"title99","v":"rice"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title71","v":"Briquettes/Pellets12"},{"$f":"title100","v":"sorghum"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title72","v":"Briquettes/Pellets13"},{"$f":"title101","v":"soybean"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title73","v":"Briquettes/Pellets14"},{"$f":"title102","v":"sugarcane"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title74","v":"Briquettes/Pellets15"},{"$f":"title103","v":"sunflower"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title75","v":"Briquettes/Pellets16"},{"$f":"title104","v":"wheat"},null,"FS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forest","Harv. Res.",null,1,{"$f":"+IF($D$11=title49,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood","Proc. Res.",null,2,{"$f":"+IF($E$11=title49,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"+IF($F$11=title49,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"+IF($G$11=title49,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title29& \" 1\"","v":"Feedstock 1"},"Selection Crop","Crop Feedstock",null,"ElectriCity Price",1,{"$f":"+IF($AG$125=1,$D$28,$D$32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D$11","v":"Please Select"},{"$f":"+IFERROR(VLOOKUP($AC$126&AB126,$AF$91:$AG$118,2,FALSE),title38)","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($AC$126&AB127,$AF$91:$AG$118,2,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"+IFERROR(VLOOKUP($AC$126&AB128,$AF$91:$AG$118,2,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title29& \" 2\"","v":"Feedstock 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection Crop","Crop Feedstock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E$11","v":"Please Select"},{"$f":"+IFERROR(VLOOKUP($AC$145&AB145,$AF$91:$AG$118,2,FALSE),title49)","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($AC$145&AB146,$AF$91:$AG$118,2,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title29& \" 3\"","v":"Feedstock 3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection Crop","Crop Feedstock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$11","v":"Please Select"},{"$f":"+IFERROR(VLOOKUP($AC$164&AB164,$AF$91:$AG$118,2,FALSE),title49)","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($AC$164&AB165,$AF$91:$AG$118,2,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title29& \" 4\"","v":"Feedstock 4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection Crop","Crop Feedstock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$11","v":"Please Select"},{"$f":"+IFERROR(VLOOKUP($AC$183&AB183,$AF$91:$AG$118,2,FALSE),title49)","v":"Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($AC$183&AB184,$AF$91:$AG$118,2,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,""]

{"sheet":"PRICE_RES1","index":14,"n_rows":26,"n_cols":22,"rows_kept":26,"cut":false,"hidden":true,"merged":[[25,4,25,7],[2,2,2,9],[12,2,13,9],[5,2,5,3],[5,4,5,6]]}
[]
[]
[null,null,{"$f":"+title408&UPPER('Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12)","v":"COLLECTION COSTS CALCULATOR FOR PLEASE SELECT PLEASE SELECT"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title410","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title418","v":"Mechanized"},{"$f":"title426","v":"Number of skilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title412","v":"Agricultural residues spread in the field"},1,{"$f":"+$F$11","v":"Mechanized"},null,{"$f":"title418&\"2\"","v":"Mechanized2"},{"$f":"title427","v":"Skilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title413","v":"Agricultural residues collected from field"},2,"Selection1",1,{"$f":"title418&\"4\"","v":"Mechanized4"},{"$f":"title428","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title26","v":"Use white cells to input data"},null,{"$f":"title27","v":"Grey cells are used for calculations"},null,null,null,null,null,null,null,null,null,null,{"$f":"title414","v":"Agricultural residues from food processing plant"},3,{"$f":"+VLOOKUP($C$11,$P$3:$Q$10,2,FALSE)","v":1},2,{"$f":"title418&\"5\"","v":"Mechanized5"},{"$f":"title429","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title415","v":"Forestry "},4,null,3,{"$f":"title419","v":"Semi-mechanized"},{"$f":"title426","v":"Number of skilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,{"$f":"title409","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title9","v":"Forestry and plantation residues"},5,null,4,{"$f":"title419&\"1\"","v":"Semi-mechanized1"},{"$f":"title430","v":"Number of unskilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title416","v":"Residues from wood industry"},6,null,5,{"$f":"title419&\"2\"","v":"Semi-mechanized2"},{"$f":"title427","v":"Skilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[null,null,{"$f":"title410","v":"Sources of biomass"},null,null,{"$f":"title411","v":"Collecting method"},null,null,null,null,null,null,null,null,null,{"$f":"title417","v":"Dedicated wood energy plantation "},7,null,null,{"$f":"title419&\"3\"","v":"Semi-mechanized3"},{"$f":"title431","v":"Unskilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[null,null,"Agricultural residues spread in the field",null,null,"Mechanized",null,null,null,null,null,null,null,null,null,{"$f":"title411","v":"Collecting method"},null,null,null,{"$f":"title419&\"4\"","v":"Semi-mechanized4"},{"$f":"title428","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title418","v":"Mechanized"},null,null,null,{"$f":"title419&\"5\"","v":"Semi-mechanized5"},{"$f":"title429","v":"Fuel price"},"USD/l"]
[null,null,{"$f":"IF($R$6=7,title421,IF(OR($R$6=1,$R$6=5,$R$6=4),title409,title422))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title419","v":"Semi-mechanized"},null,null,null,{"$f":"title420","v":"Manual"},{"$f":"title430","v":"Number of unskilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title420","v":"Manual"},null,null,null,{"$f":"title420&\"2\"","v":"Manual2"},{"$f":"title431","v":"Unskilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[]
[null,null,{"$f":"title423","v":"Biomass price definition"}]
[null,null,{"$f":"title424","v":"Labour cost"},{"$f":"title434","v":"Quantity"},{"$f":"title116","v":"Unit"},{"$f":"title434","v":"Quantity"},null,{"$f":"title116","v":"Unit"},"Total",{"$f":"title116","v":"Unit"}]
[null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Number of skilled workers"},null,{"$f":"IF(OR(entry1=title47,entry1=title48),title459,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":"person-hour/ha"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Skilled labour wage"},{"$f":"IF(F18=\"\",\"\",IF(F18=title431,'Data Entry Needs'!$D$37,IF(F18=title427,'Data Entry Needs'!$I$37)))","v":0},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$20,3,FALSE),\"\"),\"\")","v":"USD/person-hour"},{"$f":"+IFERROR(G18*D18*(COST_RES1!$E$10/created1),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"},{"$f":"IF(OR(entry1=title47,entry1=title48),1,COST_RES1!E11)","v":0}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(AND(selection1=title419,OR(entry1=title47,entry1=title48)),title459,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F19=\"\",\"\",'Data Entry Needs'!$D$37)","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G19*D19*(COST_RES1!$E$10/created1),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,null,{"$f":"+IF(AND(C18=\"\",C19=\"\"),0,IF(C18=\"\",D19,IF(C19=\"\",D18,D18+D19)))","v":0},null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title181,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$18:$I$19,\">0\")","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,{"$f":"title425","v":"Machinery and operating cost"},{"$f":"title434","v":"Quantity"},{"$f":"title116","v":"Unit"},{"$f":"title434","v":"Quantity"},null,{"$f":"title116","v":"Unit"},"Total",{"$f":"title116","v":"Unit"}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Average fuel economy"},null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":"l/h"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Fuel price"},{"$f":"IF(F22=\"\",\"\",'Data Entry Needs'!$I$40)","v":0},{"$f":"+IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,3,FALSE),\"\")","v":"USD/l"},{"$f":"+IFERROR(G22*D22*IF($F$11=title420,0,$D$18*COST_RES1!$E$10/COST_RES1!$E$11),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title181,\"\")","v":"Subtotal"},{"$f":"+I22","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),\"Total\",\"\")","v":"Total"},{"$f":"IFERROR(I20+I23,I20)","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[]
[null,null,null,null,{"$f":"IF($R$6=7,title435,title436)&'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Collection price of  Please Select Please Select"},null,null,null,{"$f":"I24/COST_RES1!$E$10","v":{"$error":"#DIV/0!"}},"USD/t"]

{"sheet":"PRICE_RES3","index":15,"n_rows":39,"n_cols":22,"rows_kept":39,"cut":false,"hidden":true,"merged":[[2,2,2,9],[12,2,13,9],[25,5,25,7],[5,2,5,3],[5,4,5,6]]}
[]
[]
[null,null,{"$f":"+UPPER(title408&'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12)","v":"COLLECTION COSTS CALCULATOR FOR PLEASE SELECT PLEASE SELECT"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title410","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title418","v":"Mechanized"},{"$f":"title426","v":"Number of skilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title412","v":"Agricultural residues spread in the field"},1,{"$f":"+$F$11","v":"Mechanized"},null,{"$f":"title418&\"2\"","v":"Mechanized2"},{"$f":"title427","v":"Skilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title413","v":"Agricultural residues collected from field"},2,"Selection1",1,{"$f":"title418&\"4\"","v":"Mechanized4"},{"$f":"title428","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title26","v":"Use white cells to input data"},null,{"$f":"title27","v":"Grey cells are used for calculations"},null,null,null,null,null,null,null,null,null,null,{"$f":"title414","v":"Agricultural residues from food processing plant"},3,{"$f":"+VLOOKUP($C$11,$P$3:$Q$10,2,FALSE)","v":1},2,{"$f":"title418&\"5\"","v":"Mechanized5"},{"$f":"title429","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title415","v":"Forestry "},4,null,3,{"$f":"title419","v":"Semi-mechanized"},{"$f":"title426","v":"Number of skilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,{"$f":"title409","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title9","v":"Forestry and plantation residues"},5,null,4,{"$f":"title419&\"1\"","v":"Semi-mechanized1"},{"$f":"title430","v":"Number of unskilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title416","v":"Residues from wood industry"},6,null,5,{"$f":"title419&\"2\"","v":"Semi-mechanized2"},{"$f":"title427","v":"Skilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[null,null,{"$f":"title410","v":"Sources of biomass"},null,null,{"$f":"title411","v":"Collecting method"},null,null,null,null,null,null,null,null,null,{"$f":"title417","v":"Dedicated wood energy plantation "},7,null,null,{"$f":"title419&\"3\"","v":"Semi-mechanized3"},{"$f":"title431","v":"Unskilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[null,null,"Agricultural residues spread in the field",null,null,"Mechanized",null,null,null,null,null,null,null,null,null,"Collection method",null,null,null,{"$f":"title419&\"4\"","v":"Semi-mechanized4"},{"$f":"title428","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title418","v":"Mechanized"},null,null,null,{"$f":"title419&\"5\"","v":"Semi-mechanized5"},{"$f":"title429","v":"Fuel price"},"USD/l"]
[null,null,{"$f":"IF($R$6=7,title421,IF(OR($R$6=1,$R$6=5,$R$6=4),title409,title422))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title419","v":"Semi-mechanized"},null,null,null,{"$f":"title420","v":"Manual"},{"$f":"title430","v":"Number of unskilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title420","v":"Manual"},null,null,null,{"$f":"title420&\"2\"","v":"Manual2"},{"$f":"title431","v":"Unskilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[]
[null,null,{"$f":"title423","v":"Biomass price definition"}]
[null,null,{"$f":"title424","v":"Labour cost"},{"$f":"title434","v":"Quantity"},{"$f":"title116","v":"Unit"},{"$f":"title434","v":"Quantity"},null,{"$f":"title116","v":"Unit"},null,{"$f":"title116","v":"Unit"}]
[null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Number of skilled workers"},null,{"$f":"IF(OR(entry3=title47,entry3=title48),title459,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":"person-hour/ha"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Skilled labour wage"},{"$f":"IF(F18=\"\",\"\",IF(F18=title431,'Data Entry Needs'!$D$37,IF(F18=title427,'Data Entry Needs'!$I$37)))","v":0},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$20,3,FALSE),\"\"),\"\")","v":"USD/person-hour"},{"$f":"+IFERROR(G18*D18*(COST_RES3!$E$10/created3),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"},{"$f":"IF(OR(entry3=title47,entry3=title48),1,COST_RES3!E11)","v":0}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(AND(selection3=title419,OR(entry3=title47,entry3=title48)),title459,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F19=\"\",\"\",'Data Entry Needs'!$D$37)","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G19*D19*(COST_RES3!$E$10/created3),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,null,{"$f":"+IF(AND(C18=\"\",C19=\"\"),0,IF(C18=\"\",D19,IF(C19=\"\",D18,D18+D19)))","v":0},null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title181,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$18:$I$19,\">0\")","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,{"$f":"title425","v":"Machinery and operating cost"},{"$f":"title434","v":"Quantity"},{"$f":"title116","v":"Unit"},{"$f":"title434","v":"Quantity"},null,{"$f":"title116","v":"Unit"},"Total",{"$f":"title116","v":"Unit"}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Average fuel economy"},null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":"l/h"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Fuel price"},{"$f":"IF(F22=\"\",\"\",'Data Entry Needs'!$I$40)","v":0},{"$f":"+IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,3,FALSE),\"\")","v":"USD/l"},{"$f":"+IFERROR(G22*D22*IF($F$11=title420,0,$D$18*COST_RES3!$E$10/COST_RES3!$E$11),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title181,\"\")","v":"Subtotal"},{"$f":"+I22","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),\"Total\",\"\")","v":"Total"},{"$f":"IFERROR(I20+I23,I20)","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($R$6=7,title435,title436)&'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12","v":"Collection price of  Please Select Please Select"},null,null,{"$f":"I24/COST_RES3!$E$10","v":{"$error":"#DIV/0!"}},"USD/t"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!F$18,'Data Entry Needs'!F$19)","v":0}]

{"sheet":"PRICE_RES4","index":16,"n_rows":26,"n_cols":22,"rows_kept":26,"cut":false,"hidden":true,"merged":[[2,2,2,9],[12,2,13,9],[25,5,25,7],[5,2,5,3],[5,4,5,6]]}
[]
[]
[null,null,{"$f":"+UPPER(title408&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"COLLECTION COSTS CALCULATOR FOR PLEASE SELECT PLEASE SELECT"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title410","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title418","v":"Mechanized"},{"$f":"title426","v":"Number of skilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title412","v":"Agricultural residues spread in the field"},1,{"$f":"+$F$11","v":"Mechanized"},null,{"$f":"title418&\"2\"","v":"Mechanized2"},{"$f":"title427","v":"Skilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title413","v":"Agricultural residues collected from field"},2,"Selection1",1,{"$f":"title418&\"4\"","v":"Mechanized4"},{"$f":"title428","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title26","v":"Use white cells to input data"},null,{"$f":"title27","v":"Grey cells are used for calculations"},null,null,null,null,null,null,null,null,null,null,{"$f":"title414","v":"Agricultural residues from food processing plant"},3,{"$f":"+VLOOKUP($C$11,$P$3:$Q$10,2,FALSE)","v":1},2,{"$f":"title418&\"5\"","v":"Mechanized5"},{"$f":"title429","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title415","v":"Forestry "},4,null,3,{"$f":"title419","v":"Semi-mechanized"},{"$f":"title426","v":"Number of skilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,{"$f":"title409","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title9","v":"Forestry and plantation residues"},5,null,4,{"$f":"title419&\"1\"","v":"Semi-mechanized1"},{"$f":"title430","v":"Number of unskilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title416","v":"Residues from wood industry"},6,null,5,{"$f":"title419&\"2\"","v":"Semi-mechanized2"},{"$f":"title427","v":"Skilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[null,null,{"$f":"title410","v":"Sources of biomass"},null,null,{"$f":"title411","v":"Collecting method"},null,null,null,null,null,null,null,null,null,{"$f":"title417","v":"Dedicated wood energy plantation "},7,null,null,{"$f":"title419&\"3\"","v":"Semi-mechanized3"},{"$f":"title431","v":"Unskilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[null,null,"Agricultural residues spread in the field",null,null,"Mechanized",null,null,null,null,null,null,null,null,null,"Collection method",null,null,null,{"$f":"title419&\"4\"","v":"Semi-mechanized4"},{"$f":"title428","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title418","v":"Mechanized"},null,null,null,{"$f":"title419&\"5\"","v":"Semi-mechanized5"},{"$f":"title429","v":"Fuel price"},"USD/l"]
[null,null,{"$f":"IF($R$6=7,title421,IF(OR($R$6=1,$R$6=5,$R$6=4),title409,title422))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title419","v":"Semi-mechanized"},null,null,null,{"$f":"title420","v":"Manual"},{"$f":"title430","v":"Number of unskilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title420","v":"Manual"},null,null,null,{"$f":"title420&\"2\"","v":"Manual2"},{"$f":"title431","v":"Unskilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[]
[null,null,{"$f":"title423","v":"Biomass price definition"}]
[null,null,{"$f":"title424","v":"Labour cost"},{"$f":"title434","v":"Quantity"},{"$f":"title116","v":"Unit"},{"$f":"title434","v":"Quantity"},null,{"$f":"title116","v":"Unit"},null,{"$f":"title116","v":"Unit"}]
[null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Number of skilled workers"},null,{"$f":"IF(OR(entry4=title47,entry4=title48),title459,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":"person-hour/ha"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Skilled labour wage"},{"$f":"IF(F18=\"\",\"\",IF(F18=title431,'Data Entry Needs'!$D$37,IF(F18=title427,'Data Entry Needs'!$I$37)))","v":0},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$20,3,FALSE),\"\"),\"\")","v":"USD/person-hour"},{"$f":"+IFERROR(G18*D18*(COST_RES4!$E$10/created4),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"},{"$f":"IF(OR(entry4=title47,entry4=title48),1,COST_RES4!E11)","v":0}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(AND(selection4=title419,OR(entry4=title47,entry4=title48)),title459,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F19=\"\",\"\",'Data Entry Needs'!$D$37)","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G19*D19*(COST_RES4!$E$10/created4),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,null,{"$f":"+IF(AND(C18=\"\",C19=\"\"),0,IF(C18=\"\",D19,IF(C19=\"\",D18,D18+D19)))","v":0},null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title181,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$18:$I$19,\">0\")","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,{"$f":"title425","v":"Machinery and operating cost"},{"$f":"title434","v":"Quantity"},{"$f":"title116","v":"Unit"},{"$f":"title434","v":"Quantity"},null,{"$f":"title116","v":"Unit"},"Total",{"$f":"title116","v":"Unit"}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Average fuel economy"},null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":"l/h"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Fuel price"},{"$f":"IF(F22=\"\",\"\",'Data Entry Needs'!$I$40)","v":0},{"$f":"+IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,3,FALSE),\"\")","v":"USD/l"},{"$f":"+IFERROR(G22*D22*IF($F$11=title420,0,$D$18*COST_RES4!$E$10/COST_RES4!$E$11),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title181,\"\")","v":"Subtotal"},{"$f":"+I22","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),\"Total\",\"\")","v":"Total"},{"$f":"IFERROR(I20+I23,I20)","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($R$6=7,title435,title436)&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12","v":"Collection price of  Please Select Please Select"},null,null,{"$f":"I24/COST_RES4!$E$10","v":{"$error":"#DIV/0!"}},"USD/t"]

{"sheet":"PRICE_RES2","index":17,"n_rows":26,"n_cols":22,"rows_kept":26,"cut":false,"hidden":true,"merged":[[2,2,2,9],[12,2,13,9],[25,5,25,7],[5,2,5,3],[5,4,5,6]]}
[]
[]
[null,null,{"$f":"+UPPER(title408&'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12)","v":"COLLECTION COSTS CALCULATOR FOR PLEASE SELECT PLEASE SELECT"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title410","v":"Sources of biomass"},"No.","Selection2","Number",{"$f":"title418","v":"Mechanized"},{"$f":"title426","v":"Number of skilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title412","v":"Agricultural residues spread in the field"},1,{"$f":"+$F$11","v":"Mechanized"},null,{"$f":"title418&\"2\"","v":"Mechanized2"},{"$f":"title427","v":"Skilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title413","v":"Agricultural residues collected from field"},2,"Selection1",1,{"$f":"title418&\"4\"","v":"Mechanized4"},{"$f":"title428","v":"Average fuel economy"},"l/h"]
[null,null,{"$f":"title26","v":"Use white cells to input data"},null,{"$f":"title27","v":"Grey cells are used for calculations"},null,null,null,null,null,null,null,null,null,null,{"$f":"title414","v":"Agricultural residues from food processing plant"},3,{"$f":"+VLOOKUP($C$11,$P$3:$Q$10,2,FALSE)","v":1},2,{"$f":"title418&\"5\"","v":"Mechanized5"},{"$f":"title429","v":"Fuel price"},"USD/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title415","v":"Forestry "},4,null,3,{"$f":"title419","v":"Semi-mechanized"},{"$f":"title426","v":"Number of skilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,{"$f":"title409","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title9","v":"Forestry and plantation residues"},5,null,4,{"$f":"title419&\"1\"","v":"Semi-mechanized1"},{"$f":"title430","v":"Number of unskilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title416","v":"Residues from wood industry"},6,null,5,{"$f":"title419&\"2\"","v":"Semi-mechanized2"},{"$f":"title427","v":"Skilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[null,null,{"$f":"title410","v":"Sources of biomass"},null,null,{"$f":"title411","v":"Collecting method"},null,null,null,null,null,null,null,null,null,{"$f":"title417","v":"Dedicated wood energy plantation "},7,null,null,{"$f":"title419&\"3\"","v":"Semi-mechanized3"},{"$f":"title431","v":"Unskilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[null,null,"Agricultural residues spread in the field",null,null,"Mechanized",null,null,null,null,null,null,null,null,null,"Collection method",null,null,null,{"$f":"title419&\"4\"","v":"Semi-mechanized4"},{"$f":"title428","v":"Average fuel economy"},"l/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title418","v":"Mechanized"},null,null,null,{"$f":"title419&\"5\"","v":"Semi-mechanized5"},{"$f":"title429","v":"Fuel price"},"USD/l"]
[null,null,{"$f":"IF($R$6=7,title421,IF(OR($R$6=1,$R$6=5,$R$6=4),title409,title422))","v":"Biomass Collection Definition"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title419","v":"Semi-mechanized"},null,null,null,{"$f":"title420","v":"Manual"},{"$f":"title430","v":"Number of unskilled workers"},{"$f":"title432","v":"person-hour/ha"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title420","v":"Manual"},null,null,null,{"$f":"title420&\"2\"","v":"Manual2"},{"$f":"title431","v":"Unskilled labour wage"},{"$f":"title433","v":"USD/person-hour"}]
[]
[null,null,{"$f":"title423","v":"Biomass price definition"}]
[null,null,{"$f":"title424","v":"Labour cost"},{"$f":"title434","v":"Quantity"},{"$f":"title116","v":"Unit"},{"$f":"title434","v":"Quantity"},null,{"$f":"title116","v":"Unit"},"Total",{"$f":"title116","v":"Unit"}]
[null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Number of skilled workers"},null,{"$f":"IF(OR(entry2=title47,entry2=title48),title459,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S4,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":"person-hour/ha"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Skilled labour wage"},{"$f":"IF(F18=\"\",\"\",IF(F18=title431,'Data Entry Needs'!$D$37,IF(F18=title427,'Data Entry Needs'!$I$37)))","v":0},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S6,$T$3:$V$20,3,FALSE),\"\"),\"\")","v":"USD/person-hour"},{"$f":"+IFERROR(G18*D18*(COST_RES2!$E$10/created2),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"},{"$f":"IF(OR(entry2=title47,entry2=title48),1,COST_RES2!E11)","v":0}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},null,{"$f":"IF(AND(selection2=title419,OR(entry2=title47,entry2=title48)),title459,IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S5,$T$3:$V$23,3,FALSE),\"\"),\"\"))","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":""},{"$f":"IF(F19=\"\",\"\",'Data Entry Needs'!$D$37)","v":""},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S7,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":""},{"$f":"+IFERROR(G19*D19*(COST_RES2!$E$10/created2),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,null,{"$f":"+IF(AND(C18=\"\",C19=\"\"),0,IF(C18=\"\",D19,IF(C19=\"\",D18,D18+D19)))","v":0},null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title181,\"\")","v":"Subtotal"},{"$f":"+SUMIF($I$18:$I$19,\">0\")","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,{"$f":"title425","v":"Machinery and operating cost"},{"$f":"title434","v":"Quantity"},{"$f":"title116","v":"Unit"},{"$f":"title434","v":"Quantity"},null,{"$f":"title116","v":"Unit"},"Total",{"$f":"title116","v":"Unit"}]
[null,null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Average fuel economy"},null,{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S8,$T$3:$V$27,3,FALSE),\"\"),\"\")","v":"l/h"},{"$f":"IF(OR($R$6=1,$R$6=4,$R$6=5),IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,2,FALSE),\"\"),\"\")","v":"Fuel price"},{"$f":"IF(F22=\"\",\"\",'Data Entry Needs'!$I$40)","v":0},{"$f":"+IFERROR(VLOOKUP($R$4&$S9,$T$3:$V$14,3,FALSE),\"\")","v":"USD/l"},{"$f":"+IFERROR(G22*D22*IF($F$11=title420,0,$D$18*COST_RES2!$E$10/COST_RES2!$E$11),\"\")","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title181,\"\")","v":"Subtotal"},{"$f":"+I22","v":""},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[null,null,null,null,null,null,null,{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),\"Total\",\"\")","v":"Total"},{"$f":"IFERROR(I20+I23,I20)","v":0},{"$f":"+IF(OR($R$6=1,$R$6=4,$R$6=5),title221,\"\")","v":"USD/year"}]
[]
[null,null,null,null,null,{"$f":"IF($R$6=7,title435,title436)&'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12","v":"Collection price of  Please Select Please Select"},null,null,{"$f":"I24/COST_RES2!$E$10","v":{"$error":"#DIV/0!"}},"USD/t"]

{"sheet":"COST_RES1","index":18,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":false,"merged":[[101,3,102,3],[101,4,102,4],[101,5,102,5],[88,3,89,3],[88,4,89,4],[88,5,89,5],[79,3,80,3],[79,4,80,4],[79,5,80,5],[71,3,72,3],[71,4,72,4],[71,5,72,5],[55,3,56,3],[55,4,56,4],[60,3,61,3],[60,4,61,4],[60,5,61,5],[43,3,44,3],[43,4,44,4],[50,3,51,3],[50,4,51,4],[2,2,2,13],[36,3,37,3],[36,4,37,4],[31,6,31,11],[32,6,32,7],[32,8,32,9],[32,10,32,11],[5,2,5,3],[5,4,5,6],[92,6,92,7],[88,10,88,11],[91,10,91,11],[89,10,89,11],[90,10,90,11],[90,8,90,9],[91,8,91,9],[92,8,92,9],[88,8,88,9],[89,8,89,9],[91,6,91,7],[88,6,88,7],[89,6,89,7],[90,6,90,7],[92,10,92,11],[93,8,93,9],[99,10,99,11],[93,10,93,11],[98,6,98,7],[98,10,98,11],[93,6,93,7],[99,6,99,7],[98,8,98,9],[99,8,99,9],[97,6,97,11]]}
[]
[]
[null,null,{"$f":"+UPPER(title149&'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12)","v":"PROCESSING COSTS FOR POWER GENERATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title26","v":"Use white cells to input data"},null,{"$f":"title27","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title150","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title151","v":"Summary of Operational Parameters"},null,null,null,{"$f":"title131","v":"Financial parameters"}]
[]
[null,null,{"$f":"title152","v":"Feedstock available (t/year)"},null,{"$f":"+'Data Entry Needs'!$D$13","v":0},null,{"$f":"title156","v":"Gasifier type"},null,{"$f":"title441","v":"Downdraft"},null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$55","v":0}]
[null,null,{"$f":"title153","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$D$14","v":0},null,{"$f":"title157","v":"Gas engine type"},null,"100% Syngas",null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$54","v":0}]
[null,null,{"$f":"title154","v":"Moisture (%)"},null,{"$f":"+'Data Entry Needs'!$D$15","v":0},null,{"$f":"title158","v":"Capacity utilization factor"},null,{"$f":"H34/8760","v":0},null,{"$f":"title164","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$56","v":0}]
[null,null,{"$f":"title155","v":"Size (mm)"},null,{"$f":"+'Data Entry Needs'!$D$16","v":0},null,{"$f":"title159","v":"Power conversion (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$D$11=title59,'Data Entry Needs'!$D$11,'Data Entry Needs'!$D$11&'Data Entry Needs'!$D$12),dummy_database!$C$1:$P$31,14,FALSE)/(dummy_database!$P$45*3.6)","v":{"$error":"#N/A"}},null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$53","v":0}]
[null,null,{"$f":"title37","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$D$20","v":0},null,null,"CO  (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$D$11=title59,'Data Entry Needs'!$D$11,'Data Entry Needs'!$D$11&'Data Entry Needs'!$D$12),dummy_database!$C$1:$P$31,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"+'Data Entry Needs'!F54","v":"Plant Cost Index during 5/2017"},null,null,{"$f":"+'Data Entry Needs'!$I$54","v":0}]
[null,null,null,null,null,null,null,"CO2 (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$D$11=title59,'Data Entry Needs'!$D$11,'Data Entry Needs'!$D$11&'Data Entry Needs'!$D$12),dummy_database!$C$1:$P$31,10,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"IF('Data Entry Needs'!$AG$125=0,title167,title168)","v":"Price of electricity (USD/kWh) - Calculated"},null,null,{"$f":"+'Data Entry Needs'!$AH$125","v":0}]
[null,null,null,null,null,null,null,"H2 (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$D$11=title59,'Data Entry Needs'!$D$11,'Data Entry Needs'!$D$11&'Data Entry Needs'!$D$12),dummy_database!$C$1:$P$31,11,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"title165","v":"Project lifetime"},null,null,20]
[null,null,null,null,null,null,null,"CH4 (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$D$11=title59,'Data Entry Needs'!$D$11,'Data Entry Needs'!$D$11&'Data Entry Needs'!$D$12),dummy_database!$C$1:$P$31,13,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title160","v":"Power loss due to operation (%)"}]
[null,null,null,null,null,null,{"$f":"title161","v":"Operating hours per day"}]
[null,null,null,null,null,null,{"$f":"title162","v":"Power loss in distribution network (%)"}]
[null,null,null,null,null,null,{"$f":"title163","v":"Gas engine efficiency (%)"}]
[]
[null,null,{"$f":"title169","v":"Transport Distance of Feedstock"},null,null,{"$f":"title170","v":"Transport Quantity"},null,null,{"$f":"title169","v":"Transport Distance of Feedstock"},null,null,{"$f":"title170","v":"Transport Quantity"}]
[]
[null,null,{"$f":"title171","v":"Distance small scale production (km)"},null,null,{"$f":"title173","v":"Small scale (t/year)"},null,{"$f":"+$G$39","v":{"$error":"#DIV/0!"}},{"$f":"title175","v":"Distance large scale production (km)"},null,null,{"$f":"title177","v":"Large scale (t/year)"},null,{"$f":"+$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title172","v":"Distance medium scale production (km)"},null,null,{"$f":"title174","v":"Medium scale (t/year)"},null,{"$f":"+$I$39","v":{"$error":"#DIV/0!"}},{"$f":"title176","v":"Transportation cost (USD/t/km)"},null,null,null,null,{"$f":"+'Data Entry Needs'!$D$46","v":0}]
[]
[]
[]
[null,null,{"$f":"title178","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title223","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,10,null,40,null,100]
[null,null,null,null,null,null,{"$f":"title231","v":"Operating hours per year"},{"$f":"$I$19*365","v":0},{"$f":"title231","v":"Operating hours per year"},{"$f":"$I$19*365","v":0},{"$f":"title231","v":"Operating hours per year"},{"$f":"$I$19*365","v":0}]
[]
[]
[null,null,null,{"$f":"title179","v":"Inputs"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title201","v":"(USD/unit)"},{"$f":"title203","v":"(Unit/year)"},{"$f":"title204","v":"(USD/year)"},{"$f":"title203","v":"(Unit/year)"},{"$f":"title204","v":"(USD/year)"},{"$f":"title203","v":"(Unit/year)"},{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title29","v":"Feedstock"},"t",{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!D$18,'Data Entry Needs'!D$19)","v":0},{"$f":"+(G$33/$I$21/$I$13)*(H$34/1000)/(1-$I$18)","v":{"$error":"#DIV/0!"}},{"$f":"+G39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+(I$33/$I$21/$I$13)*(J$34/1000)/(1-$I$18)","v":{"$error":"#DIV/0!"}},{"$f":"+I39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+(K$33/$I$21/$I$13)*(L$34/1000)/(1-$I$18)","v":{"$error":"#DIV/0!"}},{"$f":"+K39*$F39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title123","v":"Water"},"m3",{"$f":"+'Data Entry Needs'!$D$40","v":0},{"$f":"G$33*H$34/GASIFICACONVERSION!$C$5","v":0},{"$f":"+G40*$F40","v":0},{"$f":"I$33*J$34/GASIFICACONVERSION!$C$5","v":0},{"$f":"+I40*$F40","v":0},{"$f":"K$33*L$34/GASIFICACONVERSION!$C$5","v":0},{"$f":"+K40*$F40","v":0}]
[null,null,null,{"$f":"title180","v":"Diesel for start up"},"litre",{"$f":"+'Data Entry Needs'!I$40","v":0},{"$f":"10%*G$33*0.5*365/GASIFICACONVERSION!$C$11","v":54.75},{"$f":"+G41*$F41","v":0},{"$f":"10%*I$33*0.5*365/GASIFICACONVERSION!$C$11","v":219},{"$f":"+I41*$F41","v":0},{"$f":"10%*K$33*0.5*365/GASIFICACONVERSION!$C$11","v":547.5},{"$f":"+K41*$F41","v":0}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H39:H41)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J39:J41)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L39:L41)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title182","v":"Labour and miscellaneous cost"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"\"(\"&title433&\")\"","v":"(USD/person-hour)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title121","v":"Unskilled worker"},{"$f":"title205","v":"# employee"},{"$f":"+'Data Entry Needs'!$D$37","v":0},1,{"$f":"+F46*G46*H34","v":0},3,{"$f":"+$F46*I46*$H$34","v":0},6,{"$f":"+$F46*K46*$H$34","v":0}]
[null,null,null,{"$f":"title139","v":"Skilled worker"},{"$f":"title205","v":"# employee"},{"$f":"+'Data Entry Needs'!I$37","v":0},1,{"$f":"+F47*G47*H34","v":0},{"$f":"+ROUND(I46/4,0)","v":1},{"$f":"+$F47*I47*$H$34","v":0},{"$f":"+ROUND(K46/3,0)","v":2},{"$f":"+$F47*K47*$H$34","v":0}]
[null,null,null,{"$f":"title144","v":"Miscellaneous cost"},null,null,{"$f":"+'Data Entry Needs'!$I$50","v":0},{"$f":"+G48*SUM(H46:H47)","v":0},{"$f":"+G48","v":0},{"$f":"+I48*SUM(J46:J47)","v":0},{"$f":"+G48","v":0},{"$f":"+K48*SUM(L46:L47)","v":0}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"+H46+H47+H48","v":0},null,{"$f":"+J46+J47+J48","v":0},null,{"$f":"+L46+L47+L48","v":0}]
[null,null,null,null,null,null,{"$f":"+SUM(G46:G47)","v":2},null,{"$f":"+SUM(I46:I47)","v":4},null,{"$f":"+SUM(K46:K47)","v":8}]
[null,null,null,{"$f":"title183","v":"Transport of feedstock"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/km)","(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title184","v":"Feedstock (farm to plant)"},"km",{"$f":"+'Data Entry Needs'!$D$46","v":0},{"$f":"+$E$25","v":0},{"$f":"+G53*F53*G39","v":{"$error":"#DIV/0!"}},{"$f":"+$E$26","v":0},{"$f":"+I53*$F53*I$39","v":{"$error":"#DIV/0!"}},{"$f":"+$K$25","v":0},{"$f":"+K53*$F53*K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"+H53","v":{"$error":"#DIV/0!"}},null,{"$f":"+J53","v":{"$error":"#DIV/0!"}},null,{"$f":"+L53","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title185","v":"Storage"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,"USD/t","(Unit)",{"$f":"title204","v":"(USD/year)"},"(Units)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title29","v":"Feedstock"},"t",{"$f":"+$E$14","v":0},{"$f":"+STORAGE_RES1!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"+F58*G58","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES1!$I$38","v":{"$error":"#DIV/0!"}},{"$f":"I58*F58","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES1!$L$38","v":{"$error":"#DIV/0!"}},{"$f":"F58*K58","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H58)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J58)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L58)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title186","v":"Investment"},{"$f":"title116","v":"Unit"},{"$f":"PROPER(title224)","v":"Years"},"Total",{"$f":"title206","v":"Depreciation"},"Total",{"$f":"title206","v":"Depreciation"},"Total",{"$f":"title206","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"title204","v":"(USD/year)"},"(USD)",{"$f":"title204","v":"(USD/year)"},"(USD)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title187","v":"Equipments"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES1'!L67+'COST(ADJUSTED)_RES1'!L72)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+G63/F63","v":0},{"$f":"('COST(ADJUSTED)_RES1'!M67+'COST(ADJUSTED)_RES1'!M72)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+I63/F63","v":0},{"$f":"('COST(ADJUSTED)_RES1'!AF67+'COST(ADJUSTED)_RES1'!AF72)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+K63/F63","v":0}]
[null,null,null,{"$f":"title188","v":"Building"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES1'!L76+'COST(ADJUSTED)_RES1'!L75)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+G64/F64","v":0},{"$f":"('COST(ADJUSTED)_RES1'!M75+'COST(ADJUSTED)_RES1'!M76)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+I64/F64","v":0},{"$f":"('COST(ADJUSTED)_RES1'!AF76+'COST(ADJUSTED)_RES1'!AF75)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+K64/F64","v":0}]
[null,null,null,{"$f":"title189","v":"Installation"},"USD",{"$f":"+$N$16","v":20},{"$f":"'COST(ADJUSTED)_RES1'!L77*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+G65/F65","v":0},{"$f":"'COST(ADJUSTED)_RES1'!M77*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+I65/F65","v":0},{"$f":"('COST(ADJUSTED)_RES1'!AF73+'COST(ADJUSTED)_RES1'!AF77+'COST(ADJUSTED)_RES1'!AF78)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+K65/F65","v":0}]
[null,null,null,{"$f":"title190","v":"Distribution network"},"USD",{"$f":"+$N$16","v":20},{"$f":"((27.1*$G33)+(7.5*10*($G94/('Energy Demand'!$F$8*12))))*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+G66/F66","v":{"$error":"#DIV/0!"}},{"$f":"((27.1*I$33)+(7.5*10*($I$94/('Energy Demand'!$F$8*12))))*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+I66/F66","v":{"$error":"#DIV/0!"}},{"$f":"((27.1*K$33)+(7.5*10*($K$94/('Energy Demand'!$F$8*12))))*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+K66/F66","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title191","v":"Total Investment"},null,null,{"$f":"SUM(G63:G66)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I63:I66)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K63:K66)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"title207","v":"Total depreciation"},{"$f":"SUM(H63:H67)","v":{"$error":"#DIV/0!"}},{"$f":"title207","v":"Total depreciation"},{"$f":"SUM(J63:J67)","v":{"$error":"#DIV/0!"}},{"$f":"title207","v":"Total depreciation"},{"$f":"SUM(L63:L67)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!I49","v":0},null,{"$f":"+F69*H68","v":{"$error":"#DIV/0!"}},null,{"$f":"+F69*$J$68","v":{"$error":"#DIV/0!"}},null,{"$f":"+$F$69*L68","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H68:H69)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J68:J69)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L68:L69)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title128","v":"Other costs"},{"$f":"title116","v":"Unit"},"Rate (%)",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title192","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$50","v":0},null,{"$f":"+(H46+H47+H69)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J46+J47+J69)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L46+L47+L69)*$F$74","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title193","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$49","v":0},null,{"$f":"+(H42+H49+H74+H69)*$F$75","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J42+J49+J74+J69)*$F$75","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L42+L49+L74+L69)*$F$75","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title194","v":"Loan interest"},"USD",{"$f":"+'Data Entry Needs'!$D$55","v":0},null,{"$f":"-FA10kW_RES1!G92","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA40kW_RES1!G92","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA100kW_RES1!G92","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title195","v":"Income tax "},"USD",{"$f":"+'Data Entry Needs'!$AQ$92","v":0},null,{"$f":"-FA10kW_RES1!C99","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA40kW_RES1!C99","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA100kW_RES1!C99","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H74:H76)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J74:J76)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L74:L76)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title208","v":"Share (%)"},"Total",{"$f":"title208","v":"Share (%)"},"Total",{"$f":"title208","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title196","v":"Total operating costs"},null,null,{"$f":"+H42+H49+H54+H59","v":{"$error":"#DIV/0!"}},{"$f":"+G82/$G$85","v":{"$error":"#DIV/0!"}},{"$f":"+J42+J49+J54+J59","v":{"$error":"#DIV/0!"}},{"$f":"+I82/$I$85","v":{"$error":"#DIV/0!"}},{"$f":"+L42+L49+L54+L59","v":{"$error":"#DIV/0!"}},{"$f":"+K82/$K$85","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title197","v":"Total fixed costs"},null,null,{"$f":"+H70","v":{"$error":"#DIV/0!"}},{"$f":"+G83/$G$85","v":{"$error":"#DIV/0!"}},{"$f":"+J70","v":{"$error":"#DIV/0!"}},{"$f":"+I83/$I$85","v":{"$error":"#DIV/0!"}},{"$f":"+L70","v":{"$error":"#DIV/0!"}},{"$f":"+K83/$K$85","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title198","v":"Total other costs"},null,null,{"$f":"+H78","v":{"$error":"#DIV/0!"}},{"$f":"+G84/$G$85","v":{"$error":"#DIV/0!"}},{"$f":"+J78","v":{"$error":"#DIV/0!"}},{"$f":"+I84/$I$85","v":{"$error":"#DIV/0!"}},{"$f":"+L78","v":{"$error":"#DIV/0!"}},{"$f":"+K84/$K$85","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title199","v":"Total production costs"},null,null,{"$f":"SUM(G82:G84)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I82:I84)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K82:K84)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title209","v":"Power generation"}]
[]
[null,null,null,null,{"$f":"title116","v":"Unit"},null,{"$f":"title202","v":"Quantity "},null,{"$f":"title202","v":"Quantity "},null,{"$f":"title202","v":"Quantity "}]
[null,null,null,null,null,null,"(Unit)",null,"(Unit)",null,"(Unit)"]
[null,null,null,{"$f":"title209","v":"Power generation"},{"$f":"title211","v":" kWh/year"},null,{"$f":"+G33*H34*(1-$I$18)","v":0},null,{"$f":"+I33*J34*(1-$I$18)","v":0},null,{"$f":"+K33*L34*(1-$I$18)","v":0}]
[null,null,null,{"$f":"title210","v":"Electricity - self use"},{"$f":"title211","v":" kWh/year"},null,{"$f":"-G91*10%","v":0},null,{"$f":"-I91*10%","v":0},null,{"$f":"-K91*10%","v":0}]
[null,null,null,{"$f":"title212","v":"Power loss in distribution network"},{"$f":"title211","v":" kWh/year"},null,{"$f":"-G91*$I$20","v":0},null,{"$f":"-I91*$I$20","v":0},null,{"$f":"-K91*$I$20","v":0}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,{"$f":"SUM(G91:H93)","v":0},null,{"$f":"SUM(I91:J93)","v":0},null,{"$f":"SUM(K91:L93)","v":0}]
[]
[null,null,{"$f":"title213","v":"Total Production Cost + Distribution"}]
[]
[null,null,null,null,null,null,{"$f":"$G$32","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G33","v":10},null,{"$f":"+I33","v":40},null,{"$f":"+K33","v":100}]
[null,null,null,{"$f":"title214","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G85/G94","v":{"$error":"#DIV/0!"}},null,{"$f":"I85/I94","v":{"$error":"#DIV/0!"}},null,{"$f":"K85/K94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title219","v":"Average loan interest"},{"$f":"title116","v":"Unit"},{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title191","v":"Total Investment"},{"$f":"title215","v":"Loan amount"},{"$f":"title191","v":"Total Investment"},{"$f":"title215","v":"Loan amount"},{"$f":"title191","v":"Total Investment"},{"$f":"title215","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title215","v":"Loan amount"},"USD",{"$f":"+$N$11","v":0},{"$f":"G67","v":{"$error":"#DIV/0!"}},{"$f":"$F$104*G104","v":{"$error":"#DIV/0!"}},{"$f":"I67","v":{"$error":"#DIV/0!"}},{"$f":"$F$104*I104","v":{"$error":"#DIV/0!"}},{"$f":"K67","v":{"$error":"#DIV/0!"}},{"$f":"$F$104*K104","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title134","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0}]
[null,null,null,{"$f":"title216","v":"Loan payment"},{"$f":"title220","v":"USD/month"},null,null,{"$f":"PMT(H105/12,H108*12,H104,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(J105/12,J108*12,J104,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(L105/12,L108*12,L104,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title217","v":"Annual loan payment"},{"$f":"title221","v":"USD/year"},null,null,{"$f":"H106*12","v":{"$error":"#DIV/0!"}},null,{"$f":"J106*12","v":{"$error":"#DIV/0!"}},null,{"$f":"L106*12","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title222","v":"Loan terms"},{"$f":"title224","v":"years"},null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0}]
[null,null,null,{"$f":"title218","v":"Total loan payment"},"USD",null,null,{"$f":"H107*H108","v":{"$error":"#DIV/0!"}},null,{"$f":"J107*J108","v":{"$error":"#DIV/0!"}},null,{"$f":"L107*L108","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title194","v":"Loan interest"},"USD",null,null,{"$f":"H109+H104","v":{"$error":"#DIV/0!"}},null,{"$f":"J109+J104","v":{"$error":"#DIV/0!"}},null,{"$f":"L109+L104","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title219","v":"Average loan interest"},{"$f":"title221","v":"USD/year"},null,null,{"$f":"H110/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"J110/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"L110/$N$16","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA10kW_RES1","index":19,"n_rows":141,"n_cols":23,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title227&\"10 kW\"","v":"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION10 kW"}]
[]
[]
[{"$f":"title228","v":"Revenues of biomass gasification and power generation system"}]
[]
[null,{"$f":"title229","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title230","v":"Power generation capacity (kW)"},10,{"$f":"C8","v":10},{"$f":"D8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,{"$f":"title157","v":"Gas engine type"},{"$f":"+COST_RES1!$I$11","v":"100% Syngas"}]
[]
[null,{"$f":"title162","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES1!$I$18","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"+COST_RES1!$H$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title158","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title232","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES1!$I$20","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title235","v":"Total power sold to customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title166","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"C22*(1+D23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title237","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title238","v":"Project lifetime (years)"},{"$f":"+COST_RES1!$N$16","v":20}]
[null,{"$f":"title239","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title240","v":"Lifespan of gasifier system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title241","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title242","v":" Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title243","v":"Capital and operating cost of biomass gasification and power generation system "}]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Direct capital cost (USD)"}]
[null,{"$f":"title187","v":"Equipments"},{"$f":"COST_RES1!G63","v":0}]
[null,{"$f":"title188","v":"Building"},{"$f":"COST_RES1!G64","v":0}]
[null,{"$f":"title189","v":"Installation"},{"$f":"COST_RES1!G65","v":0}]
[null,{"$f":"title190","v":"Distribution network"},{"$f":"COST_RES1!G66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"SUM(C37:C40)","v":{"$error":"#DIV/0!"}},{"$f":"D37+D38+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title246","v":"Capital cost (USD/kW)"},{"$f":"C41/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title248","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title249","v":"Sub-total material cost (USD)"},{"$f":"C48+C56+C60","v":{"$error":"#DIV/0!"}},{"$f":"D48+D56+D60","v":{"$error":"#DIV/0!"}},{"$f":"E48+E56+E60","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":"title250","v":"Biomass cost (USD/year)"},{"$f":"C49*C50","v":{"$error":"#DIV/0!"}},{"$f":"D49*D50","v":{"$error":"#DIV/0!"}},{"$f":"E49*E50","v":{"$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,{"$f":"title251","v":"Biomass consumption (t per year)"},{"$f":"+COST_RES1!$G$39","v":{"$error":"#DIV/0!"}},{"$f":"+C49","v":{"$error":"#DIV/0!"}},{"$f":"+D49","v":{"$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,{"$f":"title252","v":"Biomass total price (USD/t)"},{"$f":"SUM(C51:C52)","v":0},{"$f":"SUM(D51:D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title253","v":"Biomass price (USD/t)"},{"$f":"+COST_RES1!$F$39","v":0},{"$f":"C51*(1+D80+D81)","v":0},{"$f":"D51*(1+E80+E81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title254","v":"Biomass transportation cost (USD/t)"},{"$f":"+C53*C54","v":0},{"$f":"C52*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title255","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES1!$F$53","v":0}]
[null,{"$f":"title256","v":"Transportation distant (km)"},{"$f":"+COST_RES1!$G$53","v":0}]
[]
[null,{"$f":"title257","v":"Water cost (USD/year)"},{"$f":"C57*C58","v":0},{"$f":"D57*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES1!$G$40","v":0},{"$f":"+C57","v":0},{"$f":"+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title259","v":"Water treatment cost (USD/m3)"},{"$f":"+COST_RES1!$F$40","v":0},{"$f":"C58*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title260","v":"Diesel cost (USD/year)"},{"$f":"C61*C62","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title261","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_RES1!$G$41","v":54.75},{"$f":"+C61","v":54.75},{"$f":"+D61","v":54.75},54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75]
[null,{"$f":"title262","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_RES1!$F$41","v":0},{"$f":"C62*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title263","v":"Sub-total operating cost (USD)"},{"$f":"C65+C67+C68","v":{"$error":"#DIV/0!"}},{"$f":"D65+D67+D68","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,{"$f":"title264","v":"Labour cost (USD)"},{"$f":"COST_RES1!H49","v":0},{"$f":"C65*(1+D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Annual change in labour cost (%)"},null,0,{"$f":"D66","v":0},{"$f":"E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Plant overhead"},{"$f":"COST_RES1!H74","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title193","v":"General and administrative cost"},{"$f":"COST_RES1!H75","v":{"$error":"#DIV/0!"}},{"$f":"C68","v":{"$error":"#DIV/0!"}},{"$f":"D68","v":{"$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,{"$f":"title266","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES1!H69","v":{"$error":"#DIV/0!"}},{"$f":"C69","v":{"$error":"#DIV/0!"}},{"$f":"D69","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":"title267","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES1!H68","v":{"$error":"#DIV/0!"}},{"$f":"C71","v":{"$error":"#DIV/0!"}},{"$f":"D71","v":{"$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,{"$f":"title268","v":"Sub-total of storage capacity"},{"$f":"+COST_RES1!H59","v":{"$error":"#DIV/0!"}},{"$f":"C73","v":{"$error":"#DIV/0!"}},{"$f":"D73","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":"title269","v":"Total operation and maintenance cost (USD)"},{"$f":"C47+C64+C69+C71+C73","v":{"$error":"#DIV/0!"}},{"$f":"D47+D64+D69+D71+D73","v":{"$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":"title270","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C75/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title131","v":"Financial parameters"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title271","v":"Annual change in raw material cost (%)"},null,{"$f":"+COST_RES1!$N$19","v":0},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title272","v":"Inflation rate (%)"},null,0,{"$f":"D81","v":0},{"$f":"E81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES1!$N$13","v":0}]
[null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES1!$N$11","v":0}]
[]
[null,{"$f":"title273","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title274","v":"Loan amount (USD )"},{"$f":"C83*C41","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES1!$N$10","v":0}]
[null,{"$f":"title164","v":"Loan term (years)"},{"$f":"+COST_RES1!$N$12","v":0}]
[null,{"$f":"title275","v":"Loan payment (USD/month)"},{"$f":"(PMT(C87/12,(12*C88),C86))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title276","v":"Loan payment (USD/year)"},null,{"$f":"IF(D79<=$C$88,$C$89*12,0)","v":0},{"$f":"IF(E79<=$C$88,$C$89*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title277","v":"Total loan payment (USD)"},{"$f":"SUM(D90:W90)","v":0}]
[null,{"$f":"title278","v":"Loan interest payment (USD)"},{"$f":"C91+C86","v":{"$error":"#DIV/0!"}},{"$f":"title286","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C92/C26","v":{"$error":"#DIV/0!"}},{"$f":"title287","v":"USD per year"}]
[]
[{"$f":"title279","v":"Income tax analysis"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title280","v":"Effective income tax rate (%)"},{"$f":"+'Data Entry Needs'!$AQ$92","v":0},{"$f":"C96","v":0},{"$f":"D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title281","v":"Income tax"},null,{"$f":"IF(D122<0,0,-D96*D122)","v":{"$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":"title282","v":"Total income tax (USD)"},{"$f":"SUM(D97:W97)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title283","v":"Income tax payment (USD per year)"},{"$f":"C98/$C$26","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"title206","v":"Depreciation"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title284","v":"Depreciation method"},{"$f":"title288","v":"Straight-line"}]
[null,{"$f":"title285","v":"Total depreciation (USD)"},null,{"$f":"COST_RES1!H68","v":{"$error":"#DIV/0!"}},{"$f":"D104","v":{"$error":"#DIV/0!"}},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title289","v":"Base case project"}]
[{"$f":"title290","v":"Summary of this project - before tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title291","v":"Total revenue (USD)"},null,{"$f":"D24","v":0},{"$f":"E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"-(C41-C86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title294","v":" Cash flow - before tax (USD)"},{"$f":"SUM(C110:C113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D110:D113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title295","v":"Summary of this project - after tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B110","v":"Total revenue (USD)"},{"$f":"C110","v":0},{"$f":"D110","v":0},{"$f":"E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title296","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D104","v":{"$error":"#DIV/0!"}},{"$f":"-E104","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":"title297","v":" Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C118:C121)","v":0},{"$f":"SUM(D118:D121)","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,{"$f":"title281","v":"Income tax"},null,{"$f":"D97","v":{"$error":"#DIV/0!"}},{"$f":"E97","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":"title310","v":"Cash flow - after tax (USD)"},{"$f":"C111","v":{"$error":"#DIV/0!"}},{"$f":"D114+D123","v":{"$error":"#DIV/0!"}},{"$f":"E114+E123","v":{"$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!"}]
[]
[{"$f":"title298","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title299","v":"Cumulative value of Net Profit - before tax"},{"$f":"C114","v":{"$error":"#DIV/0!"}},{"$f":"C128+(D114)","v":{"$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":"title300","v":"Cumulative value of Net Profit - after tax"},{"$f":"C124","v":{"$error":"#DIV/0!"}},{"$f":"C129+(D124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title301","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title302","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C82,D114:W114)+C114","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title303","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C133<0,title455,IRR(C114:W114,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title308","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title305","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C82,D124:W124)+C124","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title306","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C138<0,title455,IRR(C124:W124,0.000001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title309","v":" Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title307","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D123:W123)","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA40kW_RES1","index":20,"n_rows":141,"n_cols":23,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title227&\"40 kW\"","v":"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION40 kW"}]
[]
[]
[{"$f":"title228","v":"Revenues of biomass gasification and power generation system"}]
[]
[null,{"$f":"title229","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title230","v":"Power generation capacity (kW)"},40,{"$f":"C8","v":40},{"$f":"D8","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[null,{"$f":"title157","v":"Gas engine type"},{"$f":"+COST_RES1!$I$11","v":"100% Syngas"}]
[]
[null,{"$f":"title162","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES1!$I$18","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"+COST_RES1!$J$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title158","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title232","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES1!$I$20","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title235","v":"Total power sold to customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title166","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"C22*(1+D23)","v":0},{"$f":"D22*(1+E23)","v":0},{"$f":"E22*(1+F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title237","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title238","v":"Project lifetime (years)"},{"$f":"+COST_RES1!$N$16","v":20}]
[null,{"$f":"title239","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title240","v":"Lifespan of gasifier system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title241","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title242","v":" Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title243","v":"Capital and operating cost of biomass gasification and power generation system "}]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Direct capital cost (USD)"}]
[null,{"$f":"title187","v":"Equipments"},{"$f":"COST_RES1!I63","v":0}]
[null,{"$f":"title188","v":"Building"},{"$f":"COST_RES1!I64","v":0}]
[null,{"$f":"title189","v":"Installation"},{"$f":"COST_RES1!I65","v":0}]
[null,{"$f":"title190","v":"Distribution network"},{"$f":"COST_RES1!I66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"SUM(C37:C40)","v":{"$error":"#DIV/0!"}},{"$f":"D37+D38+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title246","v":"Capital cost (USD/kW)"},{"$f":"C41/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title248","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title249","v":"Sub-total material cost (USD)"},{"$f":"C48+C56+C60","v":{"$error":"#DIV/0!"}},{"$f":"D48+D56+D60","v":{"$error":"#DIV/0!"}},{"$f":"E48+E56+E60","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":"title250","v":"Biomass cost (USD/year)"},{"$f":"C49*C50","v":{"$error":"#DIV/0!"}},{"$f":"D49*D50","v":{"$error":"#DIV/0!"}},{"$f":"E49*E50","v":{"$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,{"$f":"title251","v":"Biomass consumption (t per year)"},{"$f":"+COST_RES1!$I$39","v":{"$error":"#DIV/0!"}},{"$f":"+C49","v":{"$error":"#DIV/0!"}},{"$f":"+D49","v":{"$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,{"$f":"title252","v":"Biomass total price (USD/t)"},{"$f":"SUM(C51:C52)","v":0},{"$f":"SUM(D51:D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title253","v":"Biomass price (USD/t)"},{"$f":"+COST_RES1!$F$39","v":0},{"$f":"C51*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title254","v":"Biomass transportation cost (USD/t)"},{"$f":"+C53*C54","v":0},{"$f":"C52*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title255","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES1!$F$53","v":0}]
[null,{"$f":"title256","v":"Transportation distant (km)"},{"$f":"+COST_RES1!$I$53","v":0}]
[]
[null,{"$f":"title257","v":"Water cost (USD/year)"},{"$f":"C57*C58","v":0},{"$f":"D57*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES1!$I$40","v":0},{"$f":"+C57","v":0},{"$f":"+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title259","v":"Water treatment cost (USD/m3)"},{"$f":"+COST_RES1!$F$40","v":0},{"$f":"C58*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title260","v":"Diesel cost (USD/year)"},{"$f":"C61*C62","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title261","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_RES1!$I$41","v":219},{"$f":"+C61","v":219},{"$f":"+D61","v":219},219,219,219,219,219,219,219,219,219,219,219,219,219,219,219,219,219,219]
[null,{"$f":"title262","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_RES1!$F$41","v":0},{"$f":"C62*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title263","v":"Sub-total operating cost (USD)"},{"$f":"C65+C67+C68","v":{"$error":"#DIV/0!"}},{"$f":"D65+D67+D68","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,{"$f":"title264","v":"Labour cost (USD)"},{"$f":"COST_RES1!J49","v":0},{"$f":"C65*(1+D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Annual change in labour cost (%)"},null,0,{"$f":"D66","v":0},{"$f":"E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Plant overhead"},{"$f":"COST_RES1!J74","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title193","v":"General and administrative cost"},{"$f":"COST_RES1!J75","v":{"$error":"#DIV/0!"}},{"$f":"C68","v":{"$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":"title266","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES1!J69","v":{"$error":"#DIV/0!"}},{"$f":"C69","v":{"$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":"title267","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES1!J68","v":{"$error":"#DIV/0!"}},{"$f":"C71","v":{"$error":"#DIV/0!"}},{"$f":"D71","v":{"$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,{"$f":"title268","v":"Sub-total of storage capacity"},{"$f":"+COST_RES1!J59","v":{"$error":"#DIV/0!"}},{"$f":"C73","v":{"$error":"#DIV/0!"}},{"$f":"D73","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":"title269","v":"Total operation and maintenance cost (USD)"},{"$f":"C47+C64+C69+C71+C73","v":{"$error":"#DIV/0!"}},{"$f":"D47+D64+D69+D71+D73","v":{"$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":"title270","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C75/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title131","v":"Financial parameters"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title271","v":"Annual change in raw material cost (%)"},null,{"$f":"+COST_RES1!$N$19","v":0},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title272","v":"Inflation rate (%)"},null,0,{"$f":"D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES1!$N$13","v":0}]
[null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES1!$N$11","v":0}]
[]
[null,{"$f":"title273","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title274","v":"Loan amount (USD )"},{"$f":"C83*C41","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES1!$N$10","v":0}]
[null,{"$f":"title164","v":"Loan term (years)"},{"$f":"+COST_RES1!$N$12","v":0}]
[null,{"$f":"title275","v":"Loan payment (USD/month)"},{"$f":"(PMT(C87/12,(12*C88),C86))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title276","v":"Loan payment (USD/year)"},null,{"$f":"IF(D79<=$C$88,$C$89*12,0)","v":0},{"$f":"IF(E79<=$C$88,$C$89*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title277","v":"Total loan payment (USD)"},{"$f":"SUM(D90:W90)","v":0}]
[null,{"$f":"title278","v":"Loan interest payment (USD)"},{"$f":"C91+C86","v":{"$error":"#DIV/0!"}},{"$f":"title286","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C92/C26","v":{"$error":"#DIV/0!"}},{"$f":"title287","v":"USD per year"}]
[]
[{"$f":"title279","v":"Income tax analysis"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title280","v":"Effective income tax rate (%)"},{"$f":"+'Data Entry Needs'!$AQ$92","v":0},{"$f":"C96","v":0},{"$f":"D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title281","v":"Income tax"},null,{"$f":"IF(D122<0,0,-D96*D122)","v":{"$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":"title282","v":"Total income tax (USD)"},{"$f":"SUM(D97:W97)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title283","v":"Income tax payment (USD per year)"},{"$f":"C98/$C$26","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"title206","v":"Depreciation"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title284","v":"Depreciation method"},{"$f":"title288","v":"Straight-line"}]
[null,{"$f":"title285","v":"Total depreciation (USD)"},null,{"$f":"COST_RES1!H68","v":{"$error":"#DIV/0!"}},{"$f":"D104","v":{"$error":"#DIV/0!"}},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title289","v":"Base case project"}]
[{"$f":"title290","v":"Summary of this project - before tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title291","v":"Total revenue (USD)"},null,{"$f":"D24","v":0},{"$f":"E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"-(C41-C86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title294","v":" Cash flow - before tax (USD)"},{"$f":"SUM(C110:C113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D110:D113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title295","v":"Summary of this project - after tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B110","v":"Total revenue (USD)"},{"$f":"C110","v":0},{"$f":"D110","v":0},{"$f":"E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title296","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D104","v":{"$error":"#DIV/0!"}},{"$f":"-E104","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":"title297","v":" Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C118:C121)","v":0},{"$f":"SUM(D118:D121)","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,{"$f":"title281","v":"Income tax"},null,{"$f":"D97","v":{"$error":"#DIV/0!"}},{"$f":"E97","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":"title310","v":"Cash flow - after tax (USD)"},{"$f":"C111","v":{"$error":"#DIV/0!"}},{"$f":"D114+D123","v":{"$error":"#DIV/0!"}},{"$f":"E114+E123","v":{"$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!"}]
[]
[{"$f":"title298","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title299","v":"Cumulative value of Net Profit - before tax"},{"$f":"C114","v":{"$error":"#DIV/0!"}},{"$f":"C128+(D114)","v":{"$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":"title300","v":"Cumulative value of Net Profit - after tax"},{"$f":"C124","v":{"$error":"#DIV/0!"}},{"$f":"C129+(D124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title301","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title302","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C82,D114:W114)+C114","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title303","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C133<0,title455,IRR(C114:W114,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title308","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title305","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C82,D124:W124)+C124","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title306","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C138<0,title455,IRR(C124:W124,0.000001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title309","v":" Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title307","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D123:W123)","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA100kW_RES1","index":21,"n_rows":141,"n_cols":23,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title227&\"100 kW\"","v":"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION100 kW"}]
[]
[]
[{"$f":"title228","v":"Revenues of biomass gasification and power generation system"}]
[]
[null,{"$f":"title229","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title230","v":"Power generation capacity (kW)"},100,{"$f":"C8","v":100},{"$f":"D8","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,{"$f":"title157","v":"Gas engine type"},{"$f":"+COST_RES1!$I$11","v":"100% Syngas"}]
[]
[null,{"$f":"title162","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES1!$I$18","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"+COST_RES1!$L$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title158","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title232","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES1!$I$20","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title235","v":"Total power sold to customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title166","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"C22*(1+D23)","v":0},{"$f":"D22*(1+E23)","v":0},{"$f":"E22*(1+F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title237","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title238","v":"Project lifetime (years)"},{"$f":"+COST_RES1!$N$16","v":20}]
[null,{"$f":"title239","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title240","v":"Lifespan of gasifier system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title241","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title242","v":" Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title243","v":"Capital and operating cost of biomass gasification and power generation system "}]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Direct capital cost (USD)"}]
[null,{"$f":"title187","v":"Equipments"},{"$f":"COST_RES1!K63","v":0}]
[null,{"$f":"title188","v":"Building"},{"$f":"COST_RES1!K64","v":0}]
[null,{"$f":"title189","v":"Installation"},{"$f":"COST_RES1!K65","v":0}]
[null,{"$f":"title190","v":"Distribution network"},{"$f":"COST_RES1!K66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"SUM(C37:C40)","v":{"$error":"#DIV/0!"}},{"$f":"D37+D38+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title246","v":"Capital cost (USD/kW)"},{"$f":"C41/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title248","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title249","v":"Sub-total material cost (USD)"},{"$f":"C48+C56+C60","v":{"$error":"#DIV/0!"}},{"$f":"D48+D56+D60","v":{"$error":"#DIV/0!"}},{"$f":"E48+E56+E60","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":"title250","v":"Biomass cost (USD/year)"},{"$f":"C49*C50","v":{"$error":"#DIV/0!"}},{"$f":"D49*D50","v":{"$error":"#DIV/0!"}},{"$f":"E49*E50","v":{"$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,{"$f":"title251","v":"Biomass consumption (t per year)"},{"$f":"+COST_RES1!$K$39","v":{"$error":"#DIV/0!"}},{"$f":"+C49","v":{"$error":"#DIV/0!"}},{"$f":"+D49","v":{"$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,{"$f":"title252","v":"Biomass total price (USD/t)"},{"$f":"SUM(C51:C52)","v":0},{"$f":"SUM(D51:D52)","v":0},{"$f":"SUM(E51:E52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title253","v":"Biomass price (USD/t)"},{"$f":"+COST_RES1!$F$39","v":0},{"$f":"C51*(1+D80+D81)","v":0},{"$f":"D51*(1+E80+E81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title254","v":"Biomass transportation cost (USD/t)"},{"$f":"+C53*C54","v":0},{"$f":"C52*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title255","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES1!$F$53","v":0}]
[null,{"$f":"title256","v":"Transportation distant (km)"},{"$f":"+COST_RES1!$K$53","v":0}]
[]
[null,{"$f":"title257","v":"Water cost (USD/year)"},{"$f":"C57*C58","v":0},{"$f":"D57*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES1!$K$40","v":0},{"$f":"+C57","v":0},{"$f":"+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title259","v":"Water treatment cost (USD/m3)"},{"$f":"+COST_RES1!$F$40","v":0},{"$f":"C58*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title260","v":"Diesel cost (USD/year)"},{"$f":"C61*C62","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title261","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_RES1!$K$41","v":547.5},{"$f":"+C61","v":547.5},{"$f":"+D61","v":547.5},547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5]
[null,{"$f":"title262","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_RES1!$F$41","v":0},{"$f":"C62*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title263","v":"Sub-total operating cost (USD)"},{"$f":"C65+C67+C68","v":{"$error":"#DIV/0!"}},{"$f":"D65+D67+D68","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,{"$f":"title264","v":"Labour cost (USD)"},{"$f":"COST_RES1!L49","v":0},{"$f":"C65*(1+D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Annual change in labour cost (%)"},null,0,{"$f":"D66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Plant overhead"},{"$f":"COST_RES1!L74","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title193","v":"General and administrative cost"},{"$f":"COST_RES1!L75","v":{"$error":"#DIV/0!"}},{"$f":"C68","v":{"$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":"title266","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES1!L69","v":{"$error":"#DIV/0!"}},{"$f":"C69","v":{"$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":"title267","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES1!L68","v":{"$error":"#DIV/0!"}},{"$f":"C71","v":{"$error":"#DIV/0!"}},{"$f":"D71","v":{"$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,{"$f":"title268","v":"Sub-total of storage capacity"},{"$f":"+COST_RES1!L59","v":{"$error":"#DIV/0!"}},{"$f":"C73","v":{"$error":"#DIV/0!"}},{"$f":"D73","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":"title269","v":"Total operation and maintenance cost (USD)"},{"$f":"C47+C64+C69+C71+C73","v":{"$error":"#DIV/0!"}},{"$f":"D47+D64+D69+D71+D73","v":{"$error":"#DIV/0!"}},{"$f":"E47+E64+E69+E71+E73","v":{"$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,{"$f":"title270","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C75/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title131","v":"Financial parameters"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title271","v":"Annual change in raw material cost (%)"},null,{"$f":"+COST_RES1!$N$19","v":0},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U80","v":0},{"$f":"V80","v":0}]
[null,{"$f":"title272","v":"Inflation rate (%)"},null,0,{"$f":"D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U81","v":0},{"$f":"V81","v":0}]
[null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES1!$N$13","v":0}]
[null,"Debt ratio (%)",{"$f":"+COST_RES1!$N$11","v":0}]
[]
[null,{"$f":"title273","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title274","v":"Loan amount (USD )"},{"$f":"C83*C41","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES1!$N$10","v":0}]
[null,{"$f":"title164","v":"Loan term (years)"},{"$f":"+COST_RES1!$N$12","v":0}]
[null,{"$f":"title275","v":"Loan payment (USD/month)"},{"$f":"(PMT(C87/12,(12*C88),C86))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title276","v":"Loan payment (USD/year)"},null,{"$f":"IF(D79<=$C$88,$C$89*12,0)","v":0},{"$f":"IF(E79<=$C$88,$C$89*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title277","v":"Total loan payment (USD)"},{"$f":"SUM(D90:W90)","v":0}]
[null,{"$f":"title278","v":"Loan interest payment (USD)"},{"$f":"C91+C86","v":{"$error":"#DIV/0!"}},{"$f":"title286","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C92/C26","v":{"$error":"#DIV/0!"}},{"$f":"title287","v":"USD per year"}]
[]
[{"$f":"title279","v":"Income tax analysis"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title280","v":"Effective income tax rate (%)"},{"$f":"+'Data Entry Needs'!$AQ$92","v":0},{"$f":"C96","v":0},{"$f":"D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title281","v":"Income tax"},null,{"$f":"IF(D122<0,0,-D96*D122)","v":{"$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":"title282","v":"Total income tax (USD)"},{"$f":"SUM(D97:W97)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title283","v":"Income tax payment (USD per year)"},{"$f":"C98/$C$26","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"title206","v":"Depreciation"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title284","v":"Depreciation method"},{"$f":"title288","v":"Straight-line"}]
[null,{"$f":"title285","v":"Total depreciation (USD)"},null,{"$f":"COST_RES1!H68","v":{"$error":"#DIV/0!"}},{"$f":"D104","v":{"$error":"#DIV/0!"}},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title289","v":"Base case project"}]
[{"$f":"title290","v":"Summary of this project - before tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title291","v":"Total revenue (USD)"},null,{"$f":"D24","v":0},{"$f":"E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"-(C41-C86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$error":"#DIV/0!"}},{"$f":"-E75+E71","v":{"$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,"Debt payment (USD)",null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title294","v":" Cash flow - before tax (USD)"},{"$f":"SUM(C110:C113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D110:D113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title295","v":"Summary of this project - after tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B110","v":"Total revenue (USD)"},{"$f":"C110","v":0},{"$f":"D110","v":0},{"$f":"E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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!"},{"$error":"#DIV/0!"}]
[null,"Debt payment (USD)",null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title296","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D104","v":{"$error":"#DIV/0!"}},{"$f":"-E104","v":{"$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,{"$f":"title297","v":" Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C118:C121)","v":0},{"$f":"SUM(D118:D121)","v":{"$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":"title281","v":"Income tax"},null,{"$f":"D97","v":{"$error":"#DIV/0!"}},{"$f":"E97","v":{"$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,{"$f":"title310","v":"Cash flow - after tax (USD)"},{"$f":"C111","v":{"$error":"#DIV/0!"}},{"$f":"D114+D123","v":{"$error":"#DIV/0!"}},{"$f":"E114+E123","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!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title298","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title299","v":"Cumulative value of Net Profit - before tax"},{"$f":"C114","v":{"$error":"#DIV/0!"}},{"$f":"C128+(D114)","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,{"$f":"title300","v":"Cumulative value of Net Profit - after tax"},{"$f":"C124","v":{"$error":"#DIV/0!"}},{"$f":"C129+(D124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title301","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title302","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C82,D114:W114)+C114","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title303","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C133<0,title455,IRR(C114:W114,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title308","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title305","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C82,D124:W124)+C124","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title306","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C138<0,title455,IRR(C124:W124,0.000001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title309","v":" Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title307","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D123:W123)","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST(ADJUSTED)_RES1","index":22,"n_rows":131,"n_cols":35,"rows_kept":131,"cut":false,"hidden":true,"merged":[[2,2,2,8],[2,9,2,12],[3,2,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[55,13,55,24],[55,25,55,29],[55,30,55,32],[28,2,28,8],[28,9,28,12],[29,2,29,6],[29,7,29,8],[29,9,29,10],[29,11,29,12],[85,13,85,24],[85,25,85,29],[85,30,85,32],[56,2,56,6],[56,7,56,8],[56,9,56,10],[56,11,56,12],[56,13,56,18],[55,34,57,34],[55,2,55,8],[55,9,55,12],[86,25,86,29],[86,30,86,32],[86,2,86,6],[86,7,86,8],[86,9,86,10],[86,11,86,12],[86,13,86,18],[86,19,86,24],[56,19,56,24],[56,25,56,29],[56,30,56,32],[85,2,85,8],[85,9,85,12]]}
[null,"Cost details of dual fuel and 100% producer gas biomass gasifier power projects (5–40 kW)",null,null,null,null,null,null,"Source: Nouni et al, 2007"]
[null,null,null,null,null,null,null,null,null,null,null,"Unit: Rs of India"]
[null,"Manufacturer of BGPP","Manufacturer I ",null,null,null,null,null,null,"Manufacturer II"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40]
[null,"Gasifier with accessories ",76000,95000,145000,300000,380000,145000,700000,230000,510000,250000,600000]
[null,"Biomass cutter ",12000,12000,12000,20000,20000,12000,20000,7500,7500,7500,7500]
[null,"Biomass dryer ",9000,9000,9000,40000,40000,9000,50000,10000,35000,10000,35000]
[null,"Moisture meter ",3000,3000,3000,3000,3000,3000,3000,5000,5000,5000,5000]
[null,"Chain pulley block ",0,0,0,10000,10000,0,10000,3000,6500,3000,6500]
[null,"Water cooling system ",10000,10000,15000,15000,15000,10000,25000,0,30000,0,30000]
[null,"Other accessories ",0,0,0,0,0,0,0,50000,90000,50000,90000]
[null,"Taxes and duties ",29700,34830,49680,104760,126360,48330,218160,82485,184680,87885,208980]
[null,"Total cost of biomass gasifier ",139700,163830,233680,492760,594360,227330,1026160,387985,868680,413385,982980]
[null,"Engine–generator set ",94000,140000,245000,375000,405000,200000,814000,60000,400000,80000,725000]
[null,"Accessories ",0,0,0,0,0,0,100000,0,0,0,0]
[null,"Taxes and duties ",25380,37800,66150,101250,109350,54000,273780,16200,108000,21600,195750]
[null,"Total cost of engine–generator set ",119380,163830,311150,476250,514350,254000,1287780,76200,508000,101600,920750]
[null,"Earthing materials ",10000,10000,15000,20000,30000,10000,30000,15000,30000,15000,30000]
[null,"Civil work",60000,80000,100000,150000,175000,80000,200000,125000,400000,125000,400000]
[null,"Erection, commissioning and training ",30000,30000,30000,50000,50000,30000,50000,80000,100000,80000,100000]
[null,"Cost of site related work ",100000,120000,145000,220000,255000,120000,280000,220000,530000,220000,530000]
[null,"Total installed cost of BGPP",359080,461630,689830,1189010,1363710,601330,2593940,684185,1906680,734985,2433730]
[null,"LT electricity distribution network ",250000,250000,250000,375000,375000,250000,375000,250000,375000,250000,375000]
[null,"Total cost including distribution network ",609080,711630,939830,1564010,1738710,851330,2968940,934185,2281680,984985,2808730]
[null,"Cost of BGPP per kW of rated capacity ",121816,71163,46992,52134,43468,94592,74224,93419,57042,98499,70218]
[]
[null,null,null,null,null,null,null,"Exchange rate ",null,0.5998,"Baht/Rs","Unit: Baht of Thailand"]
[null,"Manufacturer of BGPP","Manufacturer I ",null,null,null,null,null,null,"Manufacturer II"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40]
[null,"Gasifier with accessories ",{"$f":"C6*$J$28","v":45584.800000000003},{"$f":"D6*$J$28","v":56981},86971,179940,227924,86971,419860,137954,305898,149950,359880]
[null,"Biomass cutter ",{"$f":"C7*$J$28","v":7197.6},7197.6,7197.6,11996,11996,7197.6,11996,4498.5,4498.5,4498.5,4498.5]
[null,"Biomass dryer ",5398.2,5398.2,5398.2,23992,23992,5398.2,29990,5998,20993,5998,20993]
[null,"Moisture meter ",1799.4,1799.4,1799.4,1799.4,1799.4,1799.4,1799.4,2999,2999,2999,2999]
[null,"Chain pulley block ",0,0,0,5998,5998,0,5998,1799.4,3898.7,1799.4,3898.7]
[null,"Water cooling system ",5998,5998,8997,8997,8997,5998,14995,0,17994,0,17994]
[null,"Other accessories ",0,0,0,0,0,0,0,29990,53982,29990,53982]
[null,"Taxes and duties ",17814.060000000001,20891.034,29798.063999999998,62835.048000000003,75790.728000000003,28988.333999999999,130852.368,49474.502999999997,110771.064,52713.423000000003,125346.204]
[null,"Total cost of biomass gasifier ",83792.06,98265.233999999997,140161.264,295557.44799999997,356497.12800000003,136352.53400000001,615490.76800000004,232713.40299999999,521034.26400000002,247948.323,589591.40399999998]
[null,"Engine–generator set ",56381.2,83972,146951,224925,242919,119960,488237.2,35988,239920,47984,434855]
[null,"Accessories ",0,0,0,0,0,0,59980,0,0,0,0]
[null,"Taxes and duties ",15222.924000000001,22672.44,39676.769999999997,60729.75,65588.13,32389.200000000001,164213.24400000001,9716.76,64778.400000000001,12955.68,117410.85]
[null,"Total cost of engine–generator set ",71604.123999999996,98265.233999999997,186627.77,285654.75,308507.13,152349.20000000001,772410.44400000002,45704.76,304698.40000000002,60939.68,552265.85]
[null,"Earthing materials ",5998,5998,8997,11996,17994,5998,17994,8997,17994,8997,17994]
[null,"Civil work",35988,47984,59980,89970,104965,47984,119960,74975,239920,74975,239920]
[null,"Erection, commissioning and training ",17994,17994,17994,29990,29990,17994,29990,47984,59980,47984,59980]
[null,"Cost of site related work ",59980,71976,86971,131956,152949,71976,167944,131956,317894,131956,317894]
[null,"Total installed cost of BGPP",{"$f":"C23*$J$28","v":215376.18400000001},276885.674,413760.03399999999,713168.19799999997,817953.25800000003,360677.734,1555845.2120000001,410374.163,1143626.6640000001,440844.00300000003,1459751.254]
[null,"LT electricity distribution network ",149950,149950,149950,224925,224925,149950,224925,149950,224925,149950,224925]
[null,"Total cost including distribution network ",365326.18400000001,426835.674,563710.03399999999,938093.19799999997,1042878.258,510627.734,1780770.2120000001,560324.16299999994,1368551.6640000001,590794.00300000003,1684676.254]
[null,"Cost of BGPP per kW of rated capacity ",73065.236799999999,42683.5674,28185.801599999999,31269.9732,26072.106400000001,56736.281600000002,44519.555200000003,56032.716200000003,34213.791599999997,59079.700199999999,42116.756399999998]
[]
[null,"The cost details were adjusted by considering the replacement equipments that have the lifetime less than the project lifetime for Nouni et at, 2007"]
[null,null,null,null,null,null,null,"Exchange rate ",null,30.7775,"Baht/USD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit: USD"]
[null,"Manufacturer of BGPP","Manufacturer I  by Nouni et al, 2007",null,null,null,null,null,null,"Manufacturer II by  Nouni et al, 2007",null,null,null,"Arena et al, 2010",null,null,null,null,null,null,null,null,null,null,null,"Leung, Yin, & Wu, 2004",null,null,null,null,"Buchholz et al. n.d.",null,null,null,"Cost Share (%)"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine",null,"Bubbling Fluidized Bed Gasifier+ Gas engine",null,null,null,null,null,"Bubbling Fluidized Bed Gasifier+ Externally Fired Gas turbine",null,null,null,null,null,"Circulating Fluidized Bed & 100%  producer gas engine",null,null,null,null,"Downdraft Gasifier and Gas engine (250kW and 10kW capacity)"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40,100,200,300,400,500,600,100,200,300,400,500,600,200,600,1000,1500,2000,10,87,220]
[null,"Gasifier with accessories ",{"$f":"'COST(PREADJUSTED)'!C59*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D59*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E59*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F59*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G59*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H59*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I59*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J59*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K59*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L59*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M59*LIFETIME_RES1!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"19.7*1000","v":19700},43000,{"$f":"61.5*1000","v":61500},{"$f":"73.8*1000","v":73800},{"$f":"86.1*1000","v":86100},null,{"$f":"+'COST(PREADJUSTED)'!AF59*LIFETIME_RES1!$F$13*20/(12*265*13)","v":0},99651,null,{"$f":"M59/$M$67","v":{"$error":"#DIV/0!"}}]
[null,"Biomass cutter ",{"$f":"'COST(PREADJUSTED)'!C60*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D60*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E60*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F60*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G60*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H60*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I60*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J60*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K60*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L60*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M60*LIFETIME_RES1!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF60*LIFETIME_RES1!$F$13*20/(12*265*13)","v":0},35000,null,{"$error":"#DIV/0!"}]
[null,"Biomass dryer ",{"$f":"'COST(PREADJUSTED)'!C61*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D61*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E61*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F61*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G61*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H61*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I61*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J61*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K61*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L61*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M61*LIFETIME_RES1!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Moisture meter ",{"$f":"'COST(PREADJUSTED)'!C62*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D62*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E62*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F62*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G62*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H62*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I62*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J62*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K62*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L62*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M62*LIFETIME_RES1!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Chain pulley block ",{"$f":"'COST(PREADJUSTED)'!C63*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D63*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E63*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F63*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G63*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H63*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I63*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J63*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K63*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L63*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M63*LIFETIME_RES1!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Water cooling system ",{"$f":"'COST(PREADJUSTED)'!C64*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D64*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E64*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F64*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G64*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H64*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I64*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J64*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K64*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L64*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M64*LIFETIME_RES1!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Other accessories ",{"$f":"'COST(PREADJUSTED)'!C65*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D65*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E65*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F65*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G65*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H65*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I65*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J65*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K65*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L65*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M65*LIFETIME_RES1!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Taxes and duties ",{"$f":"'COST(PREADJUSTED)'!C66*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D66*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E66*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F66*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G66*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H66*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I66*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J66*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K66*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L66*LIFETIME_RES1!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M66*LIFETIME_RES1!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Sub-total cost of biomass gasifier ",{"$f":"SUM(C59:C66)","v":0},{"$f":"SUM(D59:D66)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z59:Z66)","v":19700},{"$f":"SUM(AA59:AA66)","v":43000},{"$f":"SUM(AB59:AB66)","v":61500},{"$f":"SUM(AC59:AC66)","v":73800},{"$f":"SUM(AD59:AD66)","v":86100},null,{"$f":"SUM(AF59:AF66)","v":0},{"$f":"SUM(AG59:AG66)","v":134651},null,{"$f":"M67/M80","v":0}]
[null,"Engine–generator set ",{"$f":"'COST(PREADJUSTED)'!C68*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D68*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E68*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F68*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G68*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H68*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I68*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J68*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K68*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L68*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M68*LIFETIME_RES1!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"43*1000","v":43000},{"$f":"129.1*1000","v":129100},{"$f":"215.2*1000","v":215200},{"$f":"295.2*1000","v":295200},{"$f":"393.6*1000","v":393600},null,{"$f":"+'COST(PREADJUSTED)'!AF68*LIFETIME_RES1!$F$13*20/(12*265*13)","v":0},129547,null,{"$f":"M68/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Diesel generator",{"$f":"'COST(PREADJUSTED)'!C69*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D69*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E69*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F69*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G69*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H69*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I69*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J69*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K69*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L69*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M69*LIFETIME_RES1!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF69*LIFETIME_RES1!$F$13*20/(12*265*13)","v":0},{"$f":"AF69-17000","v":-17000},null,{"$f":"M69/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Accessories ",{"$f":"'COST(PREADJUSTED)'!C70*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D70*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E70*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F70*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G70*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H70*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I70*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J70*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K70*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L70*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M70*LIFETIME_RES1!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF70*LIFETIME_RES1!$F$13*20/(12*265*13)","v":0},20000,null,{"$f":"M70/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Taxes and duties ",{"$f":"'COST(PREADJUSTED)'!C71*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D71*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E71*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F71*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G71*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H71*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I71*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J71*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K71*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L71*LIFETIME_RES1!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M71*LIFETIME_RES1!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M71/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Sub-total cost of engine–generator set ",{"$f":"SUM(C68:C71)","v":0},{"$f":"SUM(D68:D71)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z68:Z71)","v":43000},{"$f":"SUM(AA68:AA71)","v":129100},{"$f":"SUM(AB68:AB71)","v":215200},{"$f":"SUM(AC68:AC71)","v":295200},{"$f":"SUM(AD68:AD71)","v":393600},null,{"$f":"SUM(AF68:AF71)","v":0},{"$f":"SUM(AG68:AG71)","v":132547},null,{"$f":"M72/M80","v":0}]
[null,"Feasibility study",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF73*LIFETIME_RES1!$F$13*20/(12*265*13)","v":0},40000]
[null,"Development and Engineering"]
[null,"Earthing materials ",{"$f":"C45/$J$55","v":194.88262529445211},194.88262529445211,292.3239379416782,389.76525058890422,584.64787588335639,194.88262529445211,584.64787588335639,292.3239379416782,584.64787588335639,292.3239379416782,584.64787588335639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M75/$M$79","v":5.6603773584905655E-2}]
[null,"Civil work (Building, water pool, etc.)",1169.2957517667128,1559.0610023556169,1948.8262529445212,2923.239379416782,3410.445942652912,1559.0610023556169,3897.6525058890425,2436.0328161806515,7795.3050117780849,2436.0328161806515,7795.3050117780849,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12.4*1000","v":12400},{"$f":"(12.3+24.6)*1000","v":36900.000000000007},{"$f":"(18.4+36.9)*1000","v":55300},{"$f":"(24.6+49.2)*1000","v":73800.000000000015},{"$f":"(61.5+36.9)*1000","v":98400},null,{"$f":"+'COST(PREADJUSTED)'!AF76*LIFETIME_RES1!$F$13*20/(12*265*13)","v":0},30000,null,{"$f":"M76/$M$79","v":0.7547169811320753}]
[null,"Installation,Erection, commissioning and training ",584.64787588335639,584.64787588335639,584.64787588335639,974.41312647226061,974.41312647226061,584.64787588335639,974.41312647226061,1559.0610023556169,1948.8262529445212,1559.0610023556169,1948.8262529445212,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"11.1*1000","v":11100},{"$f":"(18.4+12.3)*1000","v":30700},{"$f":"(24.6+12.3)*1000","v":36900.000000000007},{"$f":"(36.9+12.3)*1000","v":49200},{"$f":"(49.2+12.3)*1000","v":61500},null,{"$f":"+'COST(PREADJUSTED)'!AF77*LIFETIME_RES1!$F$13*20/(12*265*13)","v":0},{"$f":"60000+4000","v":64000},null,{"$f":"M77/$M$79","v":0.18867924528301883}]
[null,"Shipping, Duty, Insurrance, clearance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF78*LIFETIME_RES1!$F$13*20/(12*265*13)","v":0},{"$f":"10000+10000","v":20000}]
[null,"Sub-total cost of site related work ",{"$f":"SUM(C73:C78)","v":1948.8262529445212},2338.5915035334256,2825.7980667695556,4287.4177564779466,4969.5069450085293,2338.5915035334256,5456.7135082446594,4287.4177564779466,10328.779140605964,4287.4177564779466,10328.779140605964,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z73:Z78)","v":23500},67600,92200,123000.00000000001,159900,0,{"$f":"SUM(AF73:AF78)","v":0},{"$f":"SUM(AG73:AG78)","v":154000},null,{"$f":"M79/M80","v":1}]
[null,"Total installation cost of BGPP",{"$f":"C67+C72+C79","v":1948.8262529445212},{"$f":"D67+D72+D79","v":2338.5915035334256},2825.7980667695556,4287.4177564779466,4969.5069450085293,2338.5915035334256,5456.7135082446594,4287.4177564779466,10328.779140605964,4287.4177564779466,10328.779140605964,{"$f":"900000*40.7124/30.6212","v":1196594.5162175223},{"$f":"6000*O58*40.7124/30.6212","v":1595459.3549566965},{"$f":"1500000*40.7124/30.6212","v":1994324.1936958707},{"$f":"1750000*40.7124/30.6212","v":2326711.5593118491},{"$f":"2000000*40.7124/30.6212","v":2659098.9249278274},{"$f":"2200000*40.7124/30.6212","v":2925008.8174206102},{"$f":"1000000*40.7124/30.6212","v":1329549.4624639137},{"$f":"7600*U58*40.7124/30.6212","v":2020915.182945149},{"$f":"2000000*40.7124/30.6212","v":2659098.9249278274},{"$f":"2250000*40.7124/30.6212","v":2991486.2905438063},{"$f":"2600000*40.7124/30.6212","v":3456828.6024061758},{"$f":"2900000*40.7124/30.6212","v":3855693.4411453502},{"$f":"Z67+Z72+Z79","v":86200},{"$f":"AA67+AA72+AA79","v":239700},{"$f":"AB67+AB72+AB79","v":368900},{"$f":"AC67+AC72+AC79","v":492000},{"$f":"AD67+AD72+AD79","v":639600},{"$f":"2890*AE58","v":28900},{"$f":"AF67+AF72+AF79","v":0},{"$f":"AG67+AG72+AG79","v":421198},null,{"$f":"M80/M82","v":0.58563535911602227}]
[null,"LT electricity distribution network ",{"$f":"C50/$J$55","v":4872.065632361303},4872.065632361303,4872.065632361303,7308.098448541954,7308.098448541954,4872.065632361303,7308.098448541954,4872.065632361303,7308.098448541954,4872.065632361303,7308.098448541954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"M81/M82","v":0.4143646408839779}]
[null,"Total cost including distribution network ",{"$f":"SUM(C80:C81)","v":6820.891885305824},{"$f":"SUM(D80:D81)","v":7210.6571358947285},7697.8636991308585,11595.5162050199,12277.605393550482,7210.6571358947285,12764.811956786612,9159.4833888392495,17636.877589147916,9159.4833888392495,17636.877589147916,{"$f":"SUM(N80:N81)","v":1196594.5162175223},1595459.3549566965,1994324.1936958707,2326711.5593118491,2659098.9249278274,2925008.8174206102,1329549.4624639137,2020915.182945149,2659098.9249278274,2991486.2905438063,3456828.6024061758,3855693.4411453502,86200,{"$f":"SUM(AA80:AA81)","v":239700},368900,492000,639600,28900,0,421198,null,{"$f":"SUM(AI80:AI81)","v":1.0000000000000002}]
[null,"Cost of BGPP per kW of rated capacity ",{"$f":"C82/C58","v":1364.1783770611648},{"$f":"D82/D58","v":721.06571358947281},384.89318495654294,386.51720683399668,306.94013483876205,801.18412621052539,319.12029891966529,915.94833888392498,440.92193972869791,915.94833888392498,440.92193972869791,{"$f":"N82/N58","v":11965.945162175223},{"$f":"O82/O58","v":7977.2967747834828},6647.7473123195687,5816.7788982796228,5318.1978498556546,4875.0146957010174,13295.494624639137,10104.575914725745,8863.6630830927588,7478.7157263595154,6913.6572048123517,6426.1557352422506,{"$f":"Z82/Z58","v":431},399.5,368.9,328,319.8,2890,0,1914.5363636363636]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit: USD"]
[null,"Manufacturer of BGPP","Manufacturer I  by Nouni et al, 2007",null,null,null,null,null,null,"Manufacturer II by  Nouni et al, 2007",null,null,null,"Arena et al, 2010",null,null,null,null,null,null,null,null,null,null,null,"Leung, Yin, & Wu, 2004",null,null,null,null,"Buchholz et al. n.d."]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine",null,"Bubbling Fluidized Bed Gasifier+ Gas engine",null,null,null,null,null,"Bubbling Fluidized Bed Gasifier+ Externally Fired Gas turbine",null,null,null,null,null,"Circulating Fluidized Bed & 100%  producer gas engine",null,null,null,null,"Downdraft Gasifier and Gas engine (250kW and 10kW capacity)"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40,100,200,300,400,500,600,100,200,300,400,500,600,200,600,1000,1500,2000,8,87,220]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"+COST_RES1!$H$34","v":0},{"$f":"+COST_RES1!$H$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5000,5000,5000,5000,5000]
[null,"Electrical conversion Efficiency",{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"+COST_RES1!$I$18","v":0},{"$f":"+COST_RES1!$I$18","v":0}]
[null,"Electric generation (kWh per year)",{"$f":"C88*C89*C90","v":{"$error":"#REF!"}},{"$f":"D88*D89*D90","v":{"$error":"#REF!"}},{"$f":"E88*E89*E90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[]
[null,"Operating & Maintenance cost"]
[null,"Raw material cost"]
[1,"Land cost"]
[2,"Biomass cost (US$ per year)",{"$f":"C99*C98","v":{"$error":"#REF!"}},{"$f":"D99*D98","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[null,"Specific Biomass conversion rate (kWh per kg)",{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.4","v":0.7142857142857143}]
[null,"Biomass consumption (kg per year)",{"$f":"C91/C97","v":{"$error":"#REF!"}},{"$f":"D91/D97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[null,"Biomass price (US$ per kg) ",{"$f":"1.5*$J$28/$J$55","v":2.9232393794167817E-2},{"$f":"1.5*$J$28/$J$55","v":2.9232393794167817E-2},2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2]
[3,"Water cost (US$ per year)"]
[null,"Specific water conversion rate (kWh per m3)"]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"}]
[null,"Water price (US$ per m3)"]
[4,"Chemical cost (US$ per year)"]
[null,"Specific chemical conversion rate (kWh per kg)"]
[null,"Chemical consumption (kg per year)"]
[null,"Chemical price (US$ per kg)"]
[5,"Diesel cost (US$ per year)",{"$f":"C110*C111","v":{"$error":"#REF!"}},{"$f":"D110*D111","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J110*J111","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,"Specific diesel conversion rate (kWh per liter)",{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"(1/0.11)*1.9","v":17.272727272727273}]
[null,"Diesel consumption (liters per year)",{"$f":"C91/C109","v":{"$error":"#REF!"}},{"$f":"D91/D109","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J91/J109","v":{"$error":"#REF!"}},{"$f":"K91/K109","v":{"$error":"#REF!"}},{"$f":"L91/L109","v":0},{"$f":"M91/M109","v":0}]
[null,"Diesel price (US$ per liter)",{"$f":"30.45*$J$28/$J$55","v":0.59341759402160665},{"$f":"30.45*$J$28/$J$55","v":0.59341759402160665},0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665]
[6,"Auxiliary power consumption",{"$f":"10%*C88*C89*(24.99*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*D88*D89*(16.84*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*E88*E89*(13.28*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*F88*F89*(14.54*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*G88*G89*(13.14*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*H88*H89*(18.53*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*I88*I89*(15.02*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*J88*J89*(16.84*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*K88*K89*(13.14*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*L88*L89*(18.53*$J$28/$J$55)","v":0},{"$f":"10%*M88*M89*(15.02*$J$28/$J$55)","v":0}]
[null,"Sub-total raw material cost",{"$f":"C95+C96+C100+C104+C108+C112","v":{"$error":"#REF!"}},{"$f":"D95+D96+D100+D104+D108+D112","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$f":"SUM(N94:N112)","v":0},0,0,0,0,0,0,0,0,0,0,0,5500,16600,27700,38600,51600,0,0,0]
[]
[null,"Labor cost"]
[null,"Engineer"]
[null,"Assistant, skilled",{"$f":"15*5000*$J$28/$J$55","v":1461.619689708391},{"$f":"15*5000*$J$28/$J$55","v":1461.619689708391},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782}]
[null,"Assistant, unskilled"]
[null,"Indirect labor cost"]
[null,"Sub-total labor cost",{"$f":"SUM(C115:C119)","v":1461.619689708391},{"$f":"SUM(D115:D119)","v":1461.619689708391},1461.619689708391,2923.239379416782,2923.239379416782,1461.619689708391,2923.239379416782,1461.619689708391,2923.239379416782,1461.619689708391,2923.239379416782,0,0,0,0,0,0,0,0,0,0,0,0,12200,24500,36900,43000,49100,14237,17275,17497]
[]
[null,{"$f":"title143","v":"Maintenance cost"}]
[null,"Maintenance of Gasifier system",{"$f":"0.05*C67","v":0},{"$f":"0.05*D67","v":0},0,0,0,0,0,0,0,0,0]
[null,"Maintenance of Gas engine system",{"$f":"0.1*C72","v":0},{"$f":"0.1*D72","v":0},0,0,0,0,0,0,0,0,0]
[null,"Maintenance of Electrical distribution network",{"$f":"0.03*C81","v":146.16196897083907},{"$f":"0.03*D81","v":146.16196897083907},146.16196897083907,219.24295345625862,219.24295345625862,146.16196897083907,219.24295345625862,146.16196897083907,219.24295345625862,146.16196897083907,219.24295345625862]
[null,"Maintenance of Civil work",{"$f":"0.02*C76","v":23.385915035334257},{"$f":"0.02*D76","v":31.181220047112337},38.976525058890424,58.464787588335639,68.208918853058236,31.181220047112337,77.953050117780847,48.720656323613028,155.90610023556169,48.720656323613028,155.90610023556169]
[null,"others"]
[null,"Sub-total maintenance cost",{"$f":"SUM(C123:C127)","v":169.54788400617332},{"$f":"SUM(D123:D127)","v":177.3431890179514},185.13849402972949,277.70774104459429,287.45187230931685,177.3431890179514,297.19600357403948,194.88262529445211,375.14905369182031,194.88262529445211,375.14905369182031,0,0,0,0,0,0,0,0,0,0,0,0,1800,4900,7400,9900,12300,0,48030,31175]
[]
[null,"Total Operating & Maintenance cost",{"$f":"C113+C120+C128","v":{"$error":"#REF!"}},{"$f":"D113+D120+D128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1656.502315002843,3298.3884331086024,{"$f":"150000*40.7124/30.6212","v":199432.41936958706},{"$f":"940*O88*40.7124/30.6212","v":249955.29894321581},{"$f":"225000*40.7124/30.6212","v":299148.62905438058},{"$f":"260000*40.7124/30.6212","v":345682.86024061759},{"$f":"300000*40.7124/30.6212","v":398864.83873917413},{"$f":"340000*40.7124/30.6212","v":452046.81723773072},{"$f":"100000*40.7124/30.6212","v":132954.9462463914},{"$f":"690*U88*40.7124/30.6212","v":183477.82582002011},{"$f":"175000*40.7124/30.6212","v":232671.15593118491},{"$f":"220000*40.7124/30.6212","v":292500.88174206106},{"$f":"260000*40.7124/30.6212","v":345682.86024061759},{"$f":"290000*40.7124/30.6212","v":385569.34411453502},19500,46000,72000,91500,113000,14237,65305,48672]
[null,"O&M cost per kW of rate capacity",{"$f":"C130/C88","v":{"$error":"#REF!"}},{"$f":"D130/D88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},165.65023150028429,82.459710827715057,1994.3241936958707,1249.776494716079,997.16209684793523,864.20715060154396,797.72967747834821,753.41136206288456,1329.5494624639139,917.38912910010049,775.57051977061633,731.25220435515268,691.36572048123514,642.61557352422506,97.5,76.666666666666671,72,61,56.5,1779.625,750.63218390804593,221.23636363636365]

{"sheet":"LIFETIME_RES1","index":23,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":true,"merged":[[11,2,11,4],[12,2,12,4]]}
[]
[null,null,"The useful life of project classified by sub-processes"]
[]
[null,null,"Sub-processes","Lifetime",{"$f":"title116","v":"Unit"},"Reference"]
[null,null,"Useful life of civil work",20,{"$f":"title224","v":"years"},"Nouni et al, 2007"]
[null,null,"Useful life of engine–generator set with diesel as pilot or main fuel",20000,"hours","Nouni et al, 2007"]
[null,null,"Useful life of engine–generator set with bio-diesel as pilot fuel",15000,"hours","Nouni et al, 2007"]
[null,null,"Useful life of biomass gasifier",10000,"hours","Nouni et al, 2007"]
[null,null,"Useful life of LT electricity distribution network",20,{"$f":"title224","v":"years"},"Nouni et al, 2007"]
[]
[]
[null,null,"Calculation for the replacement of equipments according to the project lifetime",null,null,{"$f":"+COST_RES1!$N$16","v":20},{"$f":"PROPER(title224)","v":"Years"}]
[null,null,"Operating hours",null,null,{"$f":"+COST_RES1!$H$34","v":0},"hours/year"]
[null,null,"Useful life of civil work",20,{"$f":"title224","v":"years"},{"$f":"$F$12/D14","v":1},"Number of installation","Replacement of equipments",{"$f":"IF((F14-1)<0,0,(F14-1))","v":0},"times"]
[null,null,"Useful life of engine–generator set with diesel as pilot or main fuel",20000,"hours",{"$f":"$F$12*$F$13/D15","v":0},"Number of installation","Replacement of equipments",{"$f":"IF((F15-1)<0,0,(F15-1))","v":0},"times"]
[null,null,"Useful life of engine–generator set with bio-diesel as pilot fuel",15000,"hours",{"$f":"$F$12*$F$13/D16","v":0},"Number of installation","Replacement of equipments",{"$f":"IF((F16-1)<0,0,(F16-1))","v":0},"times"]
[null,null,"Useful life of biomass gasifier",10000,"hours",{"$f":"$F$12*$F$13/D17","v":0},"Number of installation","Replacement of equipments",{"$f":"IF((F17-1)<0,0,(F17-1))","v":0},"times"]
[null,null,"Useful life of LT electricity distribution network",20,{"$f":"title224","v":"years"},{"$f":"$F$12/D18","v":1},"Number of installation","Replacement of equipments",{"$f":"IF((F18-1)<0,0,(F18-1))","v":0},"times"]

{"sheet":"COST_RES2","index":24,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":false,"merged":[[101,3,102,3],[101,4,102,4],[101,5,102,5],[97,6,97,11],[98,6,98,7],[98,8,98,9],[98,10,98,11],[99,6,99,7],[99,8,99,9],[99,10,99,11],[92,6,92,7],[92,8,92,9],[92,10,92,11],[93,6,93,7],[93,8,93,9],[93,10,93,11],[90,6,90,7],[90,8,90,9],[90,10,90,11],[91,6,91,7],[91,8,91,9],[91,10,91,11],[88,6,88,7],[88,8,88,9],[88,10,88,11],[89,6,89,7],[89,8,89,9],[89,10,89,11],[79,3,80,3],[79,4,80,4],[79,5,80,5],[88,3,89,3],[88,4,89,4],[88,5,89,5],[71,3,72,3],[71,4,72,4],[71,5,72,5],[36,3,37,3],[36,4,37,4],[43,3,44,3],[43,4,44,4],[50,3,51,3],[50,4,51,4],[55,3,56,3],[55,4,56,4],[60,3,61,3],[60,4,61,4],[60,5,61,5],[32,6,32,7],[32,8,32,9],[32,10,32,11],[2,2,2,13],[5,2,5,3],[5,4,5,6],[31,6,31,11]]}
[]
[]
[null,null,{"$f":"+UPPER(\"Processing costs FOR POWER GENERATION FROM \"&'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12)","v":"PROCESSING COSTS FOR POWER GENERATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title26","v":"Use white cells to input data"},null,{"$f":"title27","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title150","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title151","v":"Summary of Operational Parameters"},null,null,null,{"$f":"title131","v":"Financial parameters"}]
[]
[null,null,{"$f":"title152","v":"Feedstock available (t/year)"},null,{"$f":"+'Data Entry Needs'!$E$13","v":0},null,{"$f":"title156","v":"Gasifier type"},null,{"$f":"title441","v":"Downdraft"},null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$55","v":0}]
[null,null,{"$f":"title153","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$E$14","v":0},null,{"$f":"title157","v":"Gas engine type"},null,"100% Syngas",null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$54","v":0}]
[null,null,{"$f":"title154","v":"Moisture (%)"},null,{"$f":"+'Data Entry Needs'!$E$15","v":0},null,{"$f":"title158","v":"Capacity utilization factor"},null,{"$f":"H34/8760","v":0},null,{"$f":"title164","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$56","v":0}]
[null,null,{"$f":"title155","v":"Size (mm)"},null,{"$f":"+'Data Entry Needs'!$E$16","v":0},null,{"$f":"title159","v":"Power conversion (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$E$11=title59,'Data Entry Needs'!$E$11,'Data Entry Needs'!$E$11&'Data Entry Needs'!$E$12),dummy_database!$C$1:$P$31,14,FALSE)/(dummy_database!$P$45*3.6)","v":{"$error":"#N/A"}},null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$53","v":0}]
[null,null,{"$f":"title37","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$E$20","v":0},null,null,"CO  (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$E$11=title59,'Data Entry Needs'!$E$11,'Data Entry Needs'!$E$11&'Data Entry Needs'!$E$12),dummy_database!$C$1:$P$31,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"+'Data Entry Needs'!F54","v":"Plant Cost Index during 5/2017"},null,null,{"$f":"+'Data Entry Needs'!$I$54","v":0}]
[null,null,null,null,null,null,null,"CO2 (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$E$11=title59,'Data Entry Needs'!$E$11,'Data Entry Needs'!$E$11&'Data Entry Needs'!$E$12),dummy_database!$C$1:$P$31,10,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"IF('Data Entry Needs'!$AG$125=0,title167,title168)","v":"Price of electricity (USD/kWh) - Calculated"},null,null,{"$f":"+'Data Entry Needs'!$AH$125","v":0}]
[null,null,null,null,null,null,null,"H2 (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$E$11=title59,'Data Entry Needs'!$E$11,'Data Entry Needs'!$E$11&'Data Entry Needs'!$E$12),dummy_database!$C$1:$P$31,11,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"title165","v":"Project lifetime"},null,null,20]
[null,null,null,null,null,null,null,"CH4 (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$E$11=title59,'Data Entry Needs'!$E$11,'Data Entry Needs'!$E$11&'Data Entry Needs'!$E$12),dummy_database!$C$1:$P$31,13,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title160","v":"Power loss due to operation (%)"}]
[null,null,null,null,null,null,{"$f":"title161","v":"Operating hours per day"}]
[null,null,null,null,null,null,{"$f":"title162","v":"Power loss in distribution network (%)"}]
[null,null,null,null,null,null,{"$f":"title163","v":"Gas engine efficiency (%)"}]
[]
[null,null,{"$f":"title169","v":"Transport Distance of Feedstock"},null,null,{"$f":"title170","v":"Transport Quantity"},null,null,{"$f":"title169","v":"Transport Distance of Feedstock"},null,null,{"$f":"title170","v":"Transport Quantity"}]
[]
[null,null,{"$f":"title171","v":"Distance small scale production (km)"},null,null,{"$f":"title173","v":"Small scale (t/year)"},null,{"$f":"+$G$39","v":{"$error":"#DIV/0!"}},{"$f":"title175","v":"Distance large scale production (km)"},null,null,{"$f":"title177","v":"Large scale (t/year)"},null,{"$f":"+$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title172","v":"Distance medium scale production (km)"},null,null,{"$f":"title174","v":"Medium scale (t/year)"},null,{"$f":"+$I$39","v":{"$error":"#DIV/0!"}},{"$f":"title176","v":"Transportation cost (USD/t/km)"},null,null,null,null,{"$f":"+'Data Entry Needs'!$D$46","v":0}]
[]
[]
[]
[null,null,{"$f":"title178","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title223","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,10,null,40,null,100]
[null,null,null,null,null,null,{"$f":"title231","v":"Operating hours per year"},{"$f":"$I$19*365","v":0},{"$f":"title231","v":"Operating hours per year"},{"$f":"$I$19*365","v":0},{"$f":"title231","v":"Operating hours per year"},{"$f":"$I$19*365","v":0}]
[]
[]
[null,null,null,{"$f":"title179","v":"Inputs"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title201","v":"(USD/unit)"},{"$f":"title203","v":"(Unit/year)"},{"$f":"title204","v":"(USD/year)"},{"$f":"title203","v":"(Unit/year)"},{"$f":"title204","v":"(USD/year)"},{"$f":"title203","v":"(Unit/year)"},{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title29","v":"Feedstock"},"t",{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!E$18,'Data Entry Needs'!E$19)","v":0},{"$f":"+(G$33/$I$21/$I$13)*(H$34/1000)/(1-$I$18)","v":{"$error":"#DIV/0!"}},{"$f":"+G39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+(I$33/$I$21/$I$13)*(J$34/1000)/(1-$I$18)","v":{"$error":"#DIV/0!"}},{"$f":"+I39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+(K$33/$I$21/$I$13)*(L$34/1000)/(1-$I$18)","v":{"$error":"#DIV/0!"}},{"$f":"+K39*$F39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title123","v":"Water"},"m3",{"$f":"+'Data Entry Needs'!$D$40","v":0},{"$f":"G$33*H$34/GASIFICACONVERSION!$C$5","v":0},{"$f":"+G40*$F40","v":0},{"$f":"I$33*J$34/GASIFICACONVERSION!$C$5","v":0},{"$f":"+I40*$F40","v":0},{"$f":"K$33*L$34/GASIFICACONVERSION!$C$5","v":0},{"$f":"+K40*$F40","v":0}]
[null,null,null,{"$f":"title180","v":"Diesel for start up"},"litre",{"$f":"+'Data Entry Needs'!I$40","v":0},{"$f":"10%*G$33*0.5*365/GASIFICACONVERSION!$C$11","v":54.75},{"$f":"+G41*$F41","v":0},{"$f":"10%*I$33*0.5*365/GASIFICACONVERSION!$C$11","v":219},{"$f":"+I41*$F41","v":0},{"$f":"10%*K$33*0.5*365/GASIFICACONVERSION!$C$11","v":547.5},{"$f":"+K41*$F41","v":0}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H39:H41)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J39:J41)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L39:L41)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title182","v":"Labour and miscellaneous cost"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"\"(\"&title433&\")\"","v":"(USD/person-hour)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title121","v":"Unskilled worker"},{"$f":"title205","v":"# employee"},{"$f":"+'Data Entry Needs'!$D$37","v":0},1,{"$f":"+F46*G46*H34","v":0},3,{"$f":"+$F46*I46*$H$34","v":0},6,{"$f":"+$F46*K46*$H$34","v":0}]
[null,null,null,{"$f":"title139","v":"Skilled worker"},{"$f":"title205","v":"# employee"},{"$f":"+'Data Entry Needs'!I$37","v":0},1,{"$f":"+F47*G47*H34","v":0},{"$f":"+ROUND(I46/4,0)","v":1},{"$f":"+$F47*I47*$H$34","v":0},{"$f":"+ROUND(K46/3,0)","v":2},{"$f":"+$F47*K47*$H$34","v":0}]
[null,null,null,"Miscellaneous Costs",null,null,{"$f":"+'Data Entry Needs'!$I$50","v":0},{"$f":"+G48*SUM(H46:H47)","v":0},{"$f":"+G48","v":0},{"$f":"+I48*SUM(J46:J47)","v":0},{"$f":"+G48","v":0},{"$f":"+K48*SUM(L46:L47)","v":0}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"+H46+H47+H48","v":0},null,{"$f":"+J46+J47+J48","v":0},null,{"$f":"+L46+L47+L48","v":0}]
[null,null,null,null,null,null,{"$f":"+SUM(G46:G47)","v":2},null,{"$f":"+SUM(I46:I47)","v":4},null,{"$f":"+SUM(K46:K47)","v":8}]
[null,null,null,{"$f":"title183","v":"Transport of feedstock"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/km)","(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title184","v":"Feedstock (farm to plant)"},"km",{"$f":"+'Data Entry Needs'!$D$46","v":0},{"$f":"+$E$25","v":0},{"$f":"+G53*F53*G39","v":{"$error":"#DIV/0!"}},{"$f":"+$E$26","v":0},{"$f":"+I53*$F53*I$39","v":{"$error":"#DIV/0!"}},{"$f":"+$K$25","v":0},{"$f":"+K53*$F53*K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"+H53","v":{"$error":"#DIV/0!"}},null,{"$f":"+J53","v":{"$error":"#DIV/0!"}},null,{"$f":"+L53","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title185","v":"Storage"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,"USD/t","(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title29","v":"Feedstock"},"t",{"$f":"+$E$14","v":0},{"$f":"+STORAGE_RES2!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"+F58*G58","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES2!$I$38","v":{"$error":"#DIV/0!"}},{"$f":"I58*F58","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES2!$L$38","v":{"$error":"#DIV/0!"}},{"$f":"F58*K58","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H58)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J58)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L58)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title186","v":"Investment"},{"$f":"title116","v":"Unit"},{"$f":"PROPER(title224)","v":"Years"},"Total",{"$f":"title206","v":"Depreciation"},"Total",{"$f":"title206","v":"Depreciation"},"Total",{"$f":"title206","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"title204","v":"(USD/year)"},"(USD)",{"$f":"title204","v":"(USD/year)"},"(USD)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title187","v":"Equipments"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES1'!L67+'COST(ADJUSTED)_RES1'!L72)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+G63/F63","v":0},{"$f":"('COST(ADJUSTED)_RES1'!M67+'COST(ADJUSTED)_RES1'!M72)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+I63/F63","v":0},{"$f":"('COST(ADJUSTED)_RES1'!AF67+'COST(ADJUSTED)_RES1'!AF72)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+K63/F63","v":0}]
[null,null,null,{"$f":"title188","v":"Building"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES1'!L76+'COST(ADJUSTED)_RES1'!L75)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+G64/F64","v":0},{"$f":"('COST(ADJUSTED)_RES1'!M75+'COST(ADJUSTED)_RES1'!M76)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+I64/F64","v":0},{"$f":"('COST(ADJUSTED)_RES1'!AF76+'COST(ADJUSTED)_RES1'!AF75)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+K64/F64","v":0}]
[null,null,null,{"$f":"title189","v":"Installation"},"USD",{"$f":"+$N$16","v":20},{"$f":"'COST(ADJUSTED)_RES1'!L77*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+G65/F65","v":0},{"$f":"'COST(ADJUSTED)_RES1'!M77*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+I65/F65","v":0},{"$f":"('COST(ADJUSTED)_RES1'!AF73+'COST(ADJUSTED)_RES1'!AF77+'COST(ADJUSTED)_RES1'!AF78)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+K65/F65","v":0}]
[null,null,null,{"$f":"title190","v":"Distribution network"},"USD",{"$f":"+$N$16","v":20},{"$f":"((27.1*$G33)+(7.5*10*($G94/('Energy Demand'!$F$8*12))))*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+G66/F66","v":{"$error":"#DIV/0!"}},{"$f":"((27.1*I$33)+(7.5*10*($I$94/('Energy Demand'!$F$8*12))))*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+I66/F66","v":{"$error":"#DIV/0!"}},{"$f":"((27.1*K$33)+(7.5*10*($K$94/('Energy Demand'!$F$8*12))))*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+K66/F66","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title191","v":"Total Investment"},null,null,{"$f":"SUM(G63:G66)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I63:I66)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K63:K66)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"title207","v":"Total depreciation"},{"$f":"SUM(H63:H67)","v":{"$error":"#DIV/0!"}},{"$f":"title207","v":"Total depreciation"},{"$f":"SUM(J63:J67)","v":{"$error":"#DIV/0!"}},{"$f":"title207","v":"Total depreciation"},{"$f":"SUM(L63:L67)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!I49","v":0},null,{"$f":"+F69*H68","v":{"$error":"#DIV/0!"}},null,{"$f":"+F69*$J$68","v":{"$error":"#DIV/0!"}},null,{"$f":"+$F$69*L68","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H68:H69)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J68:J69)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L68:L69)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title128","v":"Other costs"},{"$f":"title116","v":"Unit"},"Rate (%)",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title192","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$50","v":0},null,{"$f":"+(H46+H47+H69)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J46+J47+J69)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L46+L47+L69)*$F$74","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title193","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$49","v":0},null,{"$f":"+(H42+H49+H74+H69)*$F$75","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J42+J49+J74+J69)*$F$75","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L42+L49+L74+L69)*$F$75","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title194","v":"Loan interest"},"USD",{"$f":"+'Data Entry Needs'!$D$55","v":0},null,{"$f":"-FA10kW_RES2!G92","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA40kW_RES2!G92","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA100kW_RES2!G92","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title195","v":"Income tax "},"USD",{"$f":"+'Data Entry Needs'!$AQ$92","v":0},null,{"$f":"-FA10kW_RES2!C99","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA40kW_RES2!C99","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA100kW_RES2!C99","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H74:H76)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J74:J76)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L74:L76)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title208","v":"Share (%)"},"Total",{"$f":"title208","v":"Share (%)"},"Total",{"$f":"title208","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title196","v":"Total operating costs"},null,null,{"$f":"+H42+H49+H54+H59","v":{"$error":"#DIV/0!"}},{"$f":"+G82/$G$85","v":{"$error":"#DIV/0!"}},{"$f":"+J42+J49+J54+J59","v":{"$error":"#DIV/0!"}},{"$f":"+I82/$I$85","v":{"$error":"#DIV/0!"}},{"$f":"+L42+L49+L54+L59","v":{"$error":"#DIV/0!"}},{"$f":"+K82/$K$85","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title197","v":"Total fixed costs"},null,null,{"$f":"+H70","v":{"$error":"#DIV/0!"}},{"$f":"+G83/$G$85","v":{"$error":"#DIV/0!"}},{"$f":"+J70","v":{"$error":"#DIV/0!"}},{"$f":"+I83/$I$85","v":{"$error":"#DIV/0!"}},{"$f":"+L70","v":{"$error":"#DIV/0!"}},{"$f":"+K83/$K$85","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title198","v":"Total other costs"},null,null,{"$f":"+H78","v":{"$error":"#DIV/0!"}},{"$f":"+G84/$G$85","v":{"$error":"#DIV/0!"}},{"$f":"+J78","v":{"$error":"#DIV/0!"}},{"$f":"+I84/$I$85","v":{"$error":"#DIV/0!"}},{"$f":"+L78","v":{"$error":"#DIV/0!"}},{"$f":"+K84/$K$85","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title199","v":"Total production costs"},null,null,{"$f":"SUM(G82:G84)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I82:I84)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K82:K84)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title209","v":"Power generation"}]
[]
[null,null,null,null,{"$f":"title116","v":"Unit"},null,{"$f":"title202","v":"Quantity "},null,{"$f":"title202","v":"Quantity "},null,{"$f":"title202","v":"Quantity "}]
[null,null,null,null,null,null,"(Unit)",null,"(Unit)",null,"(Unit)"]
[null,null,null,{"$f":"title209","v":"Power generation"},{"$f":"title211","v":" kWh/year"},null,{"$f":"+G33*H34*(1-$I$18)","v":0},null,{"$f":"+I33*J34*(1-$I$18)","v":0},null,{"$f":"+K33*L34*(1-$I$18)","v":0}]
[null,null,null,{"$f":"title210","v":"Electricity - self use"},{"$f":"title211","v":" kWh/year"},null,{"$f":"-G91*10%","v":0},null,{"$f":"-I91*10%","v":0},null,{"$f":"-K91*10%","v":0}]
[null,null,null,{"$f":"title212","v":"Power loss in distribution network"},{"$f":"title211","v":" kWh/year"},null,{"$f":"-G91*$I$20","v":0},null,{"$f":"-I91*$I$20","v":0},null,{"$f":"-K91*$I$20","v":0}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,{"$f":"SUM(G91:H93)","v":0},null,{"$f":"SUM(I91:J93)","v":0},null,{"$f":"SUM(K91:L93)","v":0}]
[]
[null,null,{"$f":"title213","v":"Total Production Cost + Distribution"}]
[]
[null,null,null,null,null,null,{"$f":"$G$32","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G33","v":10},null,{"$f":"+I33","v":40},null,{"$f":"+K33","v":100}]
[null,null,null,{"$f":"title214","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G85/G94","v":{"$error":"#DIV/0!"}},null,{"$f":"I85/I94","v":{"$error":"#DIV/0!"}},null,{"$f":"K85/K94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title219","v":"Average loan interest"},{"$f":"title116","v":"Unit"},{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title191","v":"Total Investment"},{"$f":"title215","v":"Loan amount"},{"$f":"title191","v":"Total Investment"},{"$f":"title215","v":"Loan amount"},{"$f":"title191","v":"Total Investment"},{"$f":"title215","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title215","v":"Loan amount"},"USD",{"$f":"+$N$11","v":0},{"$f":"G67","v":{"$error":"#DIV/0!"}},{"$f":"$F$104*G104","v":{"$error":"#DIV/0!"}},{"$f":"I67","v":{"$error":"#DIV/0!"}},{"$f":"$F$104*I104","v":{"$error":"#DIV/0!"}},{"$f":"K67","v":{"$error":"#DIV/0!"}},{"$f":"$F$104*K104","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title134","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0}]
[null,null,null,{"$f":"title216","v":"Loan payment"},{"$f":"title220","v":"USD/month"},null,null,{"$f":"PMT(H105/12,H108*12,H104,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(J105/12,J108*12,J104,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(L105/12,L108*12,L104,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title217","v":"Annual loan payment"},{"$f":"title221","v":"USD/year"},null,null,{"$f":"H106*12","v":{"$error":"#DIV/0!"}},null,{"$f":"J106*12","v":{"$error":"#DIV/0!"}},null,{"$f":"L106*12","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title222","v":"Loan terms"},{"$f":"title224","v":"years"},null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0}]
[null,null,null,{"$f":"title218","v":"Total loan payment"},"USD",null,null,{"$f":"H107*H108","v":{"$error":"#DIV/0!"}},null,{"$f":"J107*J108","v":{"$error":"#DIV/0!"}},null,{"$f":"L107*L108","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title194","v":"Loan interest"},"USD",null,null,{"$f":"H109+H104","v":{"$error":"#DIV/0!"}},null,{"$f":"J109+J104","v":{"$error":"#DIV/0!"}},null,{"$f":"L109+L104","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title219","v":"Average loan interest"},{"$f":"title221","v":"USD/year"},null,null,{"$f":"H110/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"J110/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"L110/$N$16","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA10kW_RES2","index":25,"n_rows":141,"n_cols":23,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title227&\"10 kW\"","v":"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION10 kW"}]
[]
[]
[{"$f":"title228","v":"Revenues of biomass gasification and power generation system"}]
[]
[null,{"$f":"title229","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title230","v":"Power generation capacity (kW)"},10,{"$f":"C8","v":10},{"$f":"D8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,{"$f":"title157","v":"Gas engine type"},{"$f":"+COST_RES2!$I$11","v":"100% Syngas"}]
[]
[null,{"$f":"title162","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES2!$I$18","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"+COST_RES2!$H$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title158","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},{"$f":"E14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title232","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},{"$f":"E8*E14*(1-E12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},{"$f":"E17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES2!$I$20","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title235","v":"Total power sold to customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},{"$f":"E17-E18-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title166","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"C22*(1+D23)","v":0},{"$f":"D22*(1+E23)","v":0},{"$f":"E22*(1+F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title237","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title238","v":"Project lifetime (years)"},{"$f":"+COST_RES2!$N$16","v":20}]
[null,{"$f":"title239","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title240","v":"Lifespan of gasifier system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title241","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title242","v":" Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title243","v":"Capital and operating cost of biomass gasification and power generation system "}]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Direct capital cost (USD)"}]
[null,{"$f":"title187","v":"Equipments"},{"$f":"COST_RES2!G63","v":0}]
[null,{"$f":"title188","v":"Building"},{"$f":"COST_RES2!G64","v":0}]
[null,{"$f":"title189","v":"Installation"},{"$f":"COST_RES2!G65","v":0}]
[null,{"$f":"title190","v":"Distribution network"},{"$f":"COST_RES2!G66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"SUM(C37:C40)","v":{"$error":"#DIV/0!"}},{"$f":"D37+D38+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title246","v":"Capital cost (USD/kW)"},{"$f":"C41/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title248","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title249","v":"Sub-total material cost (USD)"},{"$f":"C48+C56+C60","v":{"$error":"#DIV/0!"}},{"$f":"D48+D56+D60","v":{"$error":"#DIV/0!"}},{"$f":"E48+E56+E60","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":"title250","v":"Biomass cost (USD/year)"},{"$f":"C49*C50","v":{"$error":"#DIV/0!"}},{"$f":"D49*D50","v":{"$error":"#DIV/0!"}},{"$f":"E49*E50","v":{"$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,{"$f":"title251","v":"Biomass consumption (t per year)"},{"$f":"+COST_RES2!$G$39","v":{"$error":"#DIV/0!"}},{"$f":"+C49","v":{"$error":"#DIV/0!"}},{"$f":"+D49","v":{"$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,{"$f":"title252","v":"Biomass total price (USD/t)"},{"$f":"SUM(C51:C52)","v":0},{"$f":"SUM(D51:D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title253","v":"Biomass price (USD/t)"},{"$f":"+COST_RES2!$F$39","v":0},{"$f":"C51*(1+D80+D81)","v":0},{"$f":"D51*(1+E80+E81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title254","v":"Biomass transportation cost (USD/t)"},{"$f":"+C53*C54","v":0},{"$f":"C52*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title255","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES2!$F$53","v":0}]
[null,{"$f":"title256","v":"Transportation distant (km)"},{"$f":"+COST_RES2!$G$53","v":0}]
[]
[null,{"$f":"title257","v":"Water cost (USD/year)"},{"$f":"C57*C58","v":0},{"$f":"D57*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES2!$G$40","v":0},{"$f":"+C57","v":0},{"$f":"+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title259","v":"Water treatment cost (USD/m3)"},{"$f":"+COST_RES2!$F$40","v":0},{"$f":"C58*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title260","v":"Diesel cost (USD/year)"},{"$f":"C61*C62","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title261","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_RES2!$G$41","v":54.75},{"$f":"+C61","v":54.75},{"$f":"+D61","v":54.75},54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75]
[null,{"$f":"title262","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_RES2!$F$41","v":0},{"$f":"C62*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title263","v":"Sub-total operating cost (USD)"},{"$f":"C65+C67+C68","v":{"$error":"#DIV/0!"}},{"$f":"D65+D67+D68","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,{"$f":"title264","v":"Labour cost (USD)"},{"$f":"COST_RES2!H49","v":0},{"$f":"C65*(1+D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Annual change in labour cost (%)"},null,0,{"$f":"D66","v":0},{"$f":"E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Plant overhead"},{"$f":"COST_RES2!H74","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title193","v":"General and administrative cost"},{"$f":"COST_RES2!H75","v":{"$error":"#DIV/0!"}},{"$f":"C68","v":{"$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":"title266","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES2!H69","v":{"$error":"#DIV/0!"}},{"$f":"C69","v":{"$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":"title267","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES2!H68","v":{"$error":"#DIV/0!"}},{"$f":"C71","v":{"$error":"#DIV/0!"}},{"$f":"D71","v":{"$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,{"$f":"title268","v":"Sub-total of storage capacity"},{"$f":"+COST_RES2!H59","v":{"$error":"#DIV/0!"}},{"$f":"C73","v":{"$error":"#DIV/0!"}},{"$f":"D73","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":"title269","v":"Total operation and maintenance cost (USD)"},{"$f":"C47+C64+C69+C71+C73","v":{"$error":"#DIV/0!"}},{"$f":"D47+D64+D69+D71+D73","v":{"$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":"title270","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C75/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title131","v":"Financial parameters"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title271","v":"Annual change in raw material cost (%)"},null,{"$f":"+COST_RES2!$N$19","v":0},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title272","v":"Inflation rate (%)"},null,0,{"$f":"D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES2!$N$13","v":0}]
[null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES2!$N$11","v":0}]
[]
[null,{"$f":"title273","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title274","v":"Loan amount (USD )"},{"$f":"C83*C41","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES2!$N$10","v":0}]
[null,{"$f":"title164","v":"Loan term (years)"},{"$f":"+COST_RES2!$N$12","v":0}]
[null,{"$f":"title275","v":"Loan payment (USD/month)"},{"$f":"(PMT(C87/12,(12*C88),C86))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title276","v":"Loan payment (USD/year)"},null,{"$f":"IF(D79<=$C$88,$C$89*12,0)","v":0},{"$f":"IF(E79<=$C$88,$C$89*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title277","v":"Total loan payment (USD)"},{"$f":"SUM(D90:W90)","v":0}]
[null,{"$f":"title278","v":"Loan interest payment (USD)"},{"$f":"C91+C86","v":{"$error":"#DIV/0!"}},{"$f":"title286","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C92/C26","v":{"$error":"#DIV/0!"}},{"$f":"title287","v":"USD per year"}]
[]
[{"$f":"title279","v":"Income tax analysis"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title280","v":"Effective income tax rate (%)"},{"$f":"+'Data Entry Needs'!$AQ$92","v":0},{"$f":"C96","v":0},{"$f":"D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title281","v":"Income tax"},null,{"$f":"IF(D122<0,0,-D96*D122)","v":{"$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":"title282","v":"Total income tax (USD)"},{"$f":"SUM(D97:W97)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title283","v":"Income tax payment (USD per year)"},{"$f":"C98/$C$26","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"title206","v":"Depreciation"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title284","v":"Depreciation method"},{"$f":"title288","v":"Straight-line"}]
[null,{"$f":"title285","v":"Total depreciation (USD)"},null,{"$f":"COST_RES2!H68","v":{"$error":"#DIV/0!"}},{"$f":"D104","v":{"$error":"#DIV/0!"}},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title289","v":"Base case project"}]
[{"$f":"title290","v":"Summary of this project - before tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title291","v":"Total revenue (USD)"},null,{"$f":"D24","v":0},{"$f":"E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"-(C41-C86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title294","v":" Cash flow - before tax (USD)"},{"$f":"SUM(C110:C113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D110:D113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title295","v":"Summary of this project - after tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B110","v":"Total revenue (USD)"},{"$f":"C110","v":0},{"$f":"D110","v":0},{"$f":"E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title296","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D104","v":{"$error":"#DIV/0!"}},{"$f":"-E104","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":"title297","v":" Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C118:C121)","v":0},{"$f":"SUM(D118:D121)","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,{"$f":"title281","v":"Income tax"},null,{"$f":"D97","v":{"$error":"#DIV/0!"}},{"$f":"E97","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":"title310","v":"Cash flow - after tax (USD)"},{"$f":"C111","v":{"$error":"#DIV/0!"}},{"$f":"D114+D123","v":{"$error":"#DIV/0!"}},{"$f":"E114+E123","v":{"$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!"}]
[]
[{"$f":"title298","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title299","v":"Cumulative value of Net Profit - before tax"},{"$f":"C114","v":{"$error":"#DIV/0!"}},{"$f":"C128+(D114)","v":{"$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":"title300","v":"Cumulative value of Net Profit - after tax"},{"$f":"C124","v":{"$error":"#DIV/0!"}},{"$f":"C129+(D124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title301","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title302","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C82,D114:W114)+C114","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title303","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C133<0,title455,IRR(C114:W114,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title308","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title305","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C82,D124:W124)+C124","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title306","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C138<0,title455,IRR(C124:W124,0.000001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title309","v":" Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title307","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D123:W123)","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA40kW_RES2","index":26,"n_rows":141,"n_cols":23,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title227&\"40 kW\"","v":"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION40 kW"}]
[]
[]
[{"$f":"title228","v":"Revenues of biomass gasification and power generation system"}]
[]
[null,{"$f":"title229","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title230","v":"Power generation capacity (kW)"},40,{"$f":"C8","v":40},{"$f":"D8","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[null,{"$f":"title157","v":"Gas engine type"},{"$f":"+COST_RES2!$I$11","v":"100% Syngas"}]
[]
[null,{"$f":"title162","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES2!$I$18","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"+COST_RES2!$J$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title158","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},{"$f":"E14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title232","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},{"$f":"E8*E14*(1-E12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},{"$f":"E17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES2!$I$20","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title235","v":"Total power sold to customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},{"$f":"E17-E18-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title166","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"C22*(1+D23)","v":0},{"$f":"D22*(1+E23)","v":0},{"$f":"E22*(1+F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title237","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title238","v":"Project lifetime (years)"},{"$f":"+COST_RES2!$N$16","v":20}]
[null,{"$f":"title239","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title240","v":"Lifespan of gasifier system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title241","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title242","v":" Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title243","v":"Capital and operating cost of biomass gasification and power generation system "}]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Direct capital cost (USD)"}]
[null,{"$f":"title187","v":"Equipments"},{"$f":"COST_RES2!I63","v":0}]
[null,{"$f":"title188","v":"Building"},{"$f":"COST_RES2!I64","v":0}]
[null,{"$f":"title189","v":"Installation"},{"$f":"COST_RES2!I65","v":0}]
[null,{"$f":"title190","v":"Distribution network"},{"$f":"COST_RES2!I66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"SUM(C37:C40)","v":{"$error":"#DIV/0!"}},{"$f":"D37+D38+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title246","v":"Capital cost (USD/kW)"},{"$f":"C41/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title248","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title249","v":"Sub-total material cost (USD)"},{"$f":"C48+C56+C60","v":{"$error":"#DIV/0!"}},{"$f":"D48+D56+D60","v":{"$error":"#DIV/0!"}},{"$f":"E48+E56+E60","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":"title250","v":"Biomass cost (USD/year)"},{"$f":"C49*C50","v":{"$error":"#DIV/0!"}},{"$f":"D49*D50","v":{"$error":"#DIV/0!"}},{"$f":"E49*E50","v":{"$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,{"$f":"title251","v":"Biomass consumption (t per year)"},{"$f":"+COST_RES2!$I$39","v":{"$error":"#DIV/0!"}},{"$f":"+C49","v":{"$error":"#DIV/0!"}},{"$f":"+D49","v":{"$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,{"$f":"title252","v":"Biomass total price (USD/t)"},{"$f":"SUM(C51:C52)","v":0},{"$f":"SUM(D51:D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title253","v":"Biomass price (USD/t)"},{"$f":"+COST_RES2!$F$39","v":0},{"$f":"C51*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title254","v":"Biomass transportation cost (USD/t)"},{"$f":"+C53*C54","v":0},{"$f":"C52*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title255","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES2!$F$53","v":0}]
[null,{"$f":"title256","v":"Transportation distant (km)"},{"$f":"+COST_RES2!$I$53","v":0}]
[]
[null,{"$f":"title257","v":"Water cost (USD/year)"},{"$f":"C57*C58","v":0},{"$f":"D57*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES2!$I$40","v":0},{"$f":"+C57","v":0},{"$f":"+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title259","v":"Water treatment cost (USD/m3)"},{"$f":"+COST_RES2!$F$40","v":0},{"$f":"C58*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title260","v":"Diesel cost (USD/year)"},{"$f":"C61*C62","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title261","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_RES2!$I$41","v":219},{"$f":"+C61","v":219},{"$f":"+D61","v":219},219,219,219,219,219,219,219,219,219,219,219,219,219,219,219,219,219,219]
[null,{"$f":"title262","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_RES2!$F$41","v":0},{"$f":"C62*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title263","v":"Sub-total operating cost (USD)"},{"$f":"C65+C67+C68","v":{"$error":"#DIV/0!"}},{"$f":"D65+D67+D68","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,{"$f":"title264","v":"Labour cost (USD)"},{"$f":"COST_RES2!J49","v":0},{"$f":"C65*(1+D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Annual change in labour cost (%)"},null,0,{"$f":"D66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Plant overhead"},{"$f":"COST_RES2!J74","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title193","v":"General and administrative cost"},{"$f":"COST_RES2!J75","v":{"$error":"#DIV/0!"}},{"$f":"C68","v":{"$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":"title266","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES2!J69","v":{"$error":"#DIV/0!"}},{"$f":"C69","v":{"$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":"title267","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES2!J68","v":{"$error":"#DIV/0!"}},{"$f":"C71","v":{"$error":"#DIV/0!"}},{"$f":"D71","v":{"$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,{"$f":"title268","v":"Sub-total of storage capacity"},{"$f":"+COST_RES2!J59","v":{"$error":"#DIV/0!"}},{"$f":"C73","v":{"$error":"#DIV/0!"}},{"$f":"D73","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":"title269","v":"Total operation and maintenance cost (USD)"},{"$f":"C47+C64+C69+C71+C73","v":{"$error":"#DIV/0!"}},{"$f":"D47+D64+D69+D71+D73","v":{"$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":"title270","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C75/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title131","v":"Financial parameters"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title271","v":"Annual change in raw material cost (%)"},null,{"$f":"+COST_RES2!$N$19","v":0},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U80","v":0},{"$f":"V80","v":0}]
[null,{"$f":"title272","v":"Inflation rate (%)"},null,0,{"$f":"D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U81","v":0},{"$f":"V81","v":0}]
[null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES2!$N$13","v":0}]
[null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES2!$N$11","v":0}]
[]
[null,{"$f":"title273","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title274","v":"Loan amount (USD )"},{"$f":"C83*C41","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES2!$N$10","v":0}]
[null,{"$f":"title164","v":"Loan term (years)"},{"$f":"+COST_RES2!$N$12","v":0}]
[null,{"$f":"title275","v":"Loan payment (USD/month)"},{"$f":"(PMT(C87/12,(12*C88),C86))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title276","v":"Loan payment (USD/year)"},null,{"$f":"IF(D79<=$C$88,$C$89*12,0)","v":0},{"$f":"IF(E79<=$C$88,$C$89*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title277","v":"Total loan payment (USD)"},{"$f":"SUM(D90:W90)","v":0}]
[null,{"$f":"title278","v":"Loan interest payment (USD)"},{"$f":"C91+C86","v":{"$error":"#DIV/0!"}},{"$f":"title286","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C92/C26","v":{"$error":"#DIV/0!"}},{"$f":"title287","v":"USD per year"}]
[]
[{"$f":"title279","v":"Income tax analysis"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title280","v":"Effective income tax rate (%)"},{"$f":"+'Data Entry Needs'!$AQ$92","v":0},{"$f":"C96","v":0},{"$f":"D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title281","v":"Income tax"},null,{"$f":"IF(D122<0,0,-D96*D122)","v":{"$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":"title282","v":"Total income tax (USD)"},{"$f":"SUM(D97:W97)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title283","v":"Income tax payment (USD per year)"},{"$f":"C98/$C$26","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"title206","v":"Depreciation"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title284","v":"Depreciation method"},{"$f":"title288","v":"Straight-line"}]
[null,{"$f":"title285","v":"Total depreciation (USD)"},null,{"$f":"COST_RES2!H68","v":{"$error":"#DIV/0!"}},{"$f":"D104","v":{"$error":"#DIV/0!"}},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title289","v":"Base case project"}]
[{"$f":"title290","v":"Summary of this project - before tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title291","v":"Total revenue (USD)"},null,{"$f":"D24","v":0},{"$f":"E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"-(C41-C86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title294","v":" Cash flow - before tax (USD)"},{"$f":"SUM(C110:C113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D110:D113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title295","v":"Summary of this project - after tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B110","v":"Total revenue (USD)"},{"$f":"C110","v":0},{"$f":"D110","v":0},{"$f":"E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title296","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D104","v":{"$error":"#DIV/0!"}},{"$f":"-E104","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":"title297","v":" Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C118:C121)","v":0},{"$f":"SUM(D118:D121)","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,{"$f":"title281","v":"Income tax"},null,{"$f":"D97","v":{"$error":"#DIV/0!"}},{"$f":"E97","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":"title310","v":"Cash flow - after tax (USD)"},{"$f":"C111","v":{"$error":"#DIV/0!"}},{"$f":"D114+D123","v":{"$error":"#DIV/0!"}},{"$f":"E114+E123","v":{"$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!"}]
[]
[{"$f":"title298","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title299","v":"Cumulative value of Net Profit - before tax"},{"$f":"C114","v":{"$error":"#DIV/0!"}},{"$f":"C128+(D114)","v":{"$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":"title300","v":"Cumulative value of Net Profit - after tax"},{"$f":"C124","v":{"$error":"#DIV/0!"}},{"$f":"C129+(D124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title301","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title302","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C82,D114:W114)+C114","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title303","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C133<0,title455,IRR(C114:W114,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title308","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title305","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C82,D124:W124)+C124","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title306","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C138<0,title455,IRR(C124:W124,0.000001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title309","v":" Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title307","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D123:W123)","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA100kW_RES2","index":27,"n_rows":141,"n_cols":23,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title227&\"100 kW\"","v":"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION100 kW"}]
[]
[]
[{"$f":"title228","v":"Revenues of biomass gasification and power generation system"}]
[]
[null,{"$f":"title229","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title230","v":"Power generation capacity (kW)"},100,{"$f":"C8","v":100},{"$f":"D8","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,{"$f":"title157","v":"Gas engine type"},{"$f":"+COST_RES2!$I$11","v":"100% Syngas"}]
[]
[null,{"$f":"title162","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES2!$I$18","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"+COST_RES2!$L$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title158","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},{"$f":"E14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title232","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},{"$f":"E8*E14*(1-E12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},{"$f":"E17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES2!$I$20","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title235","v":"Total power sold to customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},{"$f":"E17-E18-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title166","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES2!$N$15","v":0},{"$f":"C22*(1+D23)","v":0},{"$f":"D22*(1+E23)","v":0},{"$f":"E22*(1+F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title237","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title238","v":"Project lifetime (years)"},{"$f":"+COST_RES2!$N$16","v":20}]
[null,{"$f":"title239","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title240","v":"Lifespan of gasifier system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title241","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title242","v":" Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title243","v":"Capital and operating cost of biomass gasification and power generation system "}]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Direct capital cost (USD)"}]
[null,{"$f":"title187","v":"Equipments"},{"$f":"COST_RES2!K63","v":0}]
[null,{"$f":"title188","v":"Building"},{"$f":"COST_RES2!K64","v":0}]
[null,{"$f":"title189","v":"Installation"},{"$f":"COST_RES2!K65","v":0}]
[null,{"$f":"title190","v":"Distribution network"},{"$f":"COST_RES2!K66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"SUM(C37:C40)","v":{"$error":"#DIV/0!"}},{"$f":"D37+D38+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title246","v":"Capital cost (USD/kW)"},{"$f":"C41/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title248","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title249","v":"Sub-total material cost (USD)"},{"$f":"C48+C56+C60","v":{"$error":"#DIV/0!"}},{"$f":"D48+D56+D60","v":{"$error":"#DIV/0!"}},{"$f":"E48+E56+E60","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":"title250","v":"Biomass cost (USD/year)"},{"$f":"C49*C50","v":{"$error":"#DIV/0!"}},{"$f":"D49*D50","v":{"$error":"#DIV/0!"}},{"$f":"E49*E50","v":{"$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,{"$f":"title251","v":"Biomass consumption (t per year)"},{"$f":"+COST_RES2!$K$39","v":{"$error":"#DIV/0!"}},{"$f":"+C49","v":{"$error":"#DIV/0!"}},{"$f":"+D49","v":{"$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,{"$f":"title252","v":"Biomass total price (USD/t)"},{"$f":"SUM(C51:C52)","v":0},{"$f":"SUM(D51:D52)","v":0},{"$f":"SUM(E51:E52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title253","v":"Biomass price (USD/t)"},{"$f":"+COST_RES2!$F$39","v":0},{"$f":"C51*(1+D80+D81)","v":0},{"$f":"D51*(1+E80+E81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title254","v":"Biomass transportation cost (USD/t)"},{"$f":"+C53*C54","v":0},{"$f":"C52*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title255","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES2!$F$53","v":0}]
[null,{"$f":"title256","v":"Transportation distant (km)"},{"$f":"+COST_RES2!$K$53","v":0}]
[]
[null,{"$f":"title257","v":"Water cost (USD/year)"},{"$f":"C57*C58","v":0},{"$f":"D57*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES2!$K$40","v":0},{"$f":"+C57","v":0},{"$f":"+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title259","v":"Water treatment cost (USD/m3)"},{"$f":"+COST_RES2!$F$40","v":0},{"$f":"C58*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title260","v":"Diesel cost (USD/year)"},{"$f":"C61*C62","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title261","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_RES2!$K$41","v":547.5},{"$f":"+C61","v":547.5},{"$f":"+D61","v":547.5},547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5]
[null,{"$f":"title262","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_RES2!$F$41","v":0},{"$f":"C62*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title263","v":"Sub-total operating cost (USD)"},{"$f":"C65+C67+C68","v":{"$error":"#DIV/0!"}},{"$f":"D65+D67+D68","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,{"$f":"title264","v":"Labour cost (USD)"},{"$f":"COST_RES2!L49","v":0},{"$f":"C65*(1+D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Annual change in labour cost (%)"},null,0,{"$f":"D66","v":0},{"$f":"E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U66","v":0},0]
[null,{"$f":"title192","v":"Plant overhead"},{"$f":"COST_RES2!L74","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title193","v":"General and administrative cost"},{"$f":"COST_RES2!L75","v":{"$error":"#DIV/0!"}},{"$f":"C68","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,{"$f":"title266","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES2!L69","v":{"$error":"#DIV/0!"}},{"$f":"C69","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,{"$f":"title267","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES2!L68","v":{"$error":"#DIV/0!"}},{"$f":"C71","v":{"$error":"#DIV/0!"}},{"$f":"D71","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":"title268","v":"Sub-total of storage capacity"},{"$f":"+COST_RES2!L59","v":{"$error":"#DIV/0!"}},{"$f":"C73","v":{"$error":"#DIV/0!"}},{"$f":"D73","v":{"$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,{"$f":"title269","v":"Total operation and maintenance cost (USD)"},{"$f":"C47+C64+C69+C71+C73","v":{"$error":"#DIV/0!"}},{"$f":"D47+D64+D69+D71+D73","v":{"$error":"#DIV/0!"}},{"$f":"E47+E64+E69+E71+E73","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":"title270","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C75/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title131","v":"Financial parameters"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title271","v":"Annual change in raw material cost (%)"},null,{"$f":"+COST_RES2!$N$19","v":0},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U80","v":0},{"$f":"V80","v":0}]
[null,{"$f":"title272","v":"Inflation rate (%)"},null,0,{"$f":"D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U81","v":0},{"$f":"V81","v":0}]
[null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES2!$N$13","v":0}]
[null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES2!$N$11","v":0}]
[]
[null,{"$f":"title273","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title274","v":"Loan amount (USD )"},{"$f":"C83*C41","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES2!$N$10","v":0}]
[null,{"$f":"title164","v":"Loan term (years)"},{"$f":"+COST_RES2!$N$12","v":0}]
[null,{"$f":"title275","v":"Loan payment (USD/month)"},{"$f":"(PMT(C87/12,(12*C88),C86))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title276","v":"Loan payment (USD/year)"},null,{"$f":"IF(D79<=$C$88,$C$89*12,0)","v":0},{"$f":"IF(E79<=$C$88,$C$89*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title277","v":"Total loan payment (USD)"},{"$f":"SUM(D90:W90)","v":0}]
[null,{"$f":"title278","v":"Loan interest payment (USD)"},{"$f":"C91+C86","v":{"$error":"#DIV/0!"}},{"$f":"title286","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C92/C26","v":{"$error":"#DIV/0!"}},{"$f":"title287","v":"USD per year"}]
[]
[{"$f":"title279","v":"Income tax analysis"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title280","v":"Effective income tax rate (%)"},{"$f":"+'Data Entry Needs'!$AQ$92","v":0},{"$f":"C96","v":0},{"$f":"D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title281","v":"Income tax"},null,{"$f":"IF(D122<0,0,-D96*D122)","v":{"$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":"title282","v":"Total income tax (USD)"},{"$f":"SUM(D97:W97)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title283","v":"Income tax payment (USD per year)"},{"$f":"C98/$C$26","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"title206","v":"Depreciation"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title284","v":"Depreciation method"},{"$f":"title288","v":"Straight-line"}]
[null,{"$f":"title285","v":"Total depreciation (USD)"},null,{"$f":"COST_RES2!H68","v":{"$error":"#DIV/0!"}},{"$f":"D104","v":{"$error":"#DIV/0!"}},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title289","v":"Base case project"}]
[{"$f":"title290","v":"Summary of this project - before tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title291","v":"Total revenue (USD)"},null,{"$f":"D24","v":0},{"$f":"E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"-(C41-C86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$error":"#DIV/0!"}},{"$f":"-E75+E71","v":{"$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,{"$f":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title294","v":" Cash flow - before tax (USD)"},{"$f":"SUM(C110:C113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D110:D113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title295","v":"Summary of this project - after tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B110","v":"Total revenue (USD)"},{"$f":"C110","v":0},{"$f":"D110","v":0},{"$f":"E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","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,{"$f":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title296","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D104","v":{"$error":"#DIV/0!"}},{"$f":"-E104","v":{"$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,{"$f":"title297","v":" Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C118:C121)","v":0},{"$f":"SUM(D118:D121)","v":{"$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":"title281","v":"Income tax"},null,{"$f":"D97","v":{"$error":"#DIV/0!"}},{"$f":"E97","v":{"$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,{"$f":"title310","v":"Cash flow - after tax (USD)"},{"$f":"C111","v":{"$error":"#DIV/0!"}},{"$f":"D114+D123","v":{"$error":"#DIV/0!"}},{"$f":"E114+E123","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!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title298","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title299","v":"Cumulative value of Net Profit - before tax"},{"$f":"C114","v":{"$error":"#DIV/0!"}},{"$f":"C128+(D114)","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,{"$f":"title300","v":"Cumulative value of Net Profit - after tax"},{"$f":"C124","v":{"$error":"#DIV/0!"}},{"$f":"C129+(D124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title301","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title302","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C82,D114:W114)+C114","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title303","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C133<0,title455,IRR(C114:W114,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title308","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title305","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C82,D124:W124)+C124","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title306","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C138<0,title455,IRR(C124:W124,0.000001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title309","v":" Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title307","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D123:W123)","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST(ADJUSTED)_RES2","index":28,"n_rows":131,"n_cols":35,"rows_kept":131,"cut":false,"hidden":true,"merged":[[86,25,86,29],[86,30,86,32],[86,2,86,6],[86,7,86,8],[86,9,86,10],[86,11,86,12],[86,13,86,18],[86,19,86,24],[85,2,85,8],[85,9,85,12],[85,13,85,24],[85,25,85,29],[85,30,85,32],[55,34,57,34],[56,2,56,6],[56,7,56,8],[56,9,56,10],[56,11,56,12],[55,2,55,8],[55,9,55,12],[55,13,55,24],[55,25,55,29],[55,30,55,32],[56,13,56,18],[56,19,56,24],[56,25,56,29],[56,30,56,32],[28,2,28,8],[28,9,28,12],[29,2,29,6],[29,7,29,8],[29,9,29,10],[29,11,29,12],[2,2,2,8],[2,9,2,12],[3,2,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12]]}
[null,"Cost details of dual fuel and 100% producer gas biomass gasifier power projects (5–40 kW)",null,null,null,null,null,null,"Source: Nouni et al, 2007"]
[null,null,null,null,null,null,null,null,null,null,null,"Unit: Rs of India"]
[null,"Manufacturer of BGPP","Manufacturer I ",null,null,null,null,null,null,"Manufacturer II"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40]
[null,"Gasifier with accessories ",76000,95000,145000,300000,380000,145000,700000,230000,510000,250000,600000]
[null,"Biomass cutter ",12000,12000,12000,20000,20000,12000,20000,7500,7500,7500,7500]
[null,"Biomass dryer ",9000,9000,9000,40000,40000,9000,50000,10000,35000,10000,35000]
[null,"Moisture meter ",3000,3000,3000,3000,3000,3000,3000,5000,5000,5000,5000]
[null,"Chain pulley block ",0,0,0,10000,10000,0,10000,3000,6500,3000,6500]
[null,"Water cooling system ",10000,10000,15000,15000,15000,10000,25000,0,30000,0,30000]
[null,"Other accessories ",0,0,0,0,0,0,0,50000,90000,50000,90000]
[null,"Taxes and duties ",29700,34830,49680,{"$f":"+COST_RES2!$H$34","v":0},126360,48330,218160,82485,184680,87885,208980]
[null,"Total cost of biomass gasifier ",139700,163830,233680,{"$f":"$F$12/D14","v":0},594360,227330,1026160,387985,868680,413385,982980]
[null,"Engine–generator set ",94000,140000,245000,375000,405000,200000,814000,60000,400000,80000,725000]
[null,"Accessories ",0,0,0,0,0,0,100000,0,0,0,0]
[null,"Taxes and duties ",25380,37800,66150,101250,109350,54000,273780,16200,108000,21600,195750]
[null,"Total cost of engine–generator set ",119380,163830,311150,476250,514350,254000,1287780,76200,508000,101600,920750]
[null,"Earthing materials ",10000,10000,15000,20000,30000,10000,30000,15000,30000,15000,30000]
[null,"Civil work",60000,80000,100000,150000,175000,80000,200000,125000,400000,125000,400000]
[null,"Erection, commissioning and training ",30000,30000,30000,50000,50000,30000,50000,80000,100000,80000,100000]
[null,"Cost of site related work ",100000,120000,145000,220000,255000,120000,280000,220000,530000,220000,530000]
[null,"Total installed cost of BGPP",359080,461630,689830,1189010,1363710,601330,2593940,684185,1906680,734985,2433730]
[null,"LT electricity distribution network ",250000,250000,250000,375000,375000,250000,375000,250000,375000,250000,375000]
[null,"Total cost including distribution network ",609080,711630,939830,1564010,1738710,851330,2968940,934185,2281680,984985,2808730]
[null,"Cost of BGPP per kW of rated capacity ",121816,71163,46992,52134,43468,94592,74224,93419,57042,98499,70218]
[]
[null,null,null,null,null,null,null,"Exchange rate ",null,0.5998,"Baht/Rs","Unit: Baht of Thailand"]
[null,"Manufacturer of BGPP","Manufacturer I ",null,null,null,null,null,null,"Manufacturer II"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40]
[null,"Gasifier with accessories ",{"$f":"C6*$J$28","v":45584.800000000003},{"$f":"D6*$J$28","v":56981},86971,179940,227924,86971,419860,137954,305898,149950,359880]
[null,"Biomass cutter ",{"$f":"C7*$J$28","v":7197.6},7197.6,7197.6,11996,11996,7197.6,11996,4498.5,4498.5,4498.5,4498.5]
[null,"Biomass dryer ",5398.2,5398.2,5398.2,23992,23992,5398.2,29990,5998,20993,5998,20993]
[null,"Moisture meter ",1799.4,1799.4,1799.4,1799.4,1799.4,1799.4,1799.4,2999,2999,2999,2999]
[null,"Chain pulley block ",0,0,0,5998,5998,0,5998,1799.4,3898.7,1799.4,3898.7]
[null,"Water cooling system ",5998,5998,8997,8997,8997,5998,14995,0,17994,0,17994]
[null,"Other accessories ",0,0,0,0,0,0,0,29990,53982,29990,53982]
[null,"Taxes and duties ",17814.060000000001,20891.034,29798.063999999998,0,75790.728000000003,28988.333999999999,130852.368,49474.502999999997,110771.064,52713.423000000003,125346.204]
[null,"Total cost of biomass gasifier ",83792.06,98265.233999999997,140161.264,0,356497.12800000003,136352.53400000001,615490.76800000004,232713.40299999999,521034.26400000002,247948.323,589591.40399999998]
[null,"Engine–generator set ",56381.2,83972,146951,224925,242919,119960,488237.2,35988,239920,47984,434855]
[null,"Accessories ",0,0,0,0,0,0,59980,0,0,0,0]
[null,"Taxes and duties ",15222.924000000001,22672.44,39676.769999999997,60729.75,65588.13,32389.200000000001,164213.24400000001,9716.76,64778.400000000001,12955.68,117410.85]
[null,"Total cost of engine–generator set ",71604.123999999996,98265.233999999997,186627.77,285654.75,308507.13,152349.20000000001,772410.44400000002,45704.76,304698.40000000002,60939.68,552265.85]
[null,"Earthing materials ",5998,5998,8997,11996,17994,5998,17994,8997,17994,8997,17994]
[null,"Civil work",35988,47984,59980,89970,104965,47984,119960,74975,239920,74975,239920]
[null,"Erection, commissioning and training ",17994,17994,17994,29990,29990,17994,29990,47984,59980,47984,59980]
[null,"Cost of site related work ",59980,71976,86971,131956,152949,71976,167944,131956,317894,131956,317894]
[null,"Total installed cost of BGPP",{"$f":"C23*$J$28","v":215376.18400000001},276885.674,413760.03399999999,713168.19799999997,817953.25800000003,360677.734,1555845.2120000001,410374.163,1143626.6640000001,440844.00300000003,1459751.254]
[null,"LT electricity distribution network ",149950,149950,149950,224925,224925,149950,224925,149950,224925,149950,224925]
[null,"Total cost including distribution network ",365326.18400000001,426835.674,563710.03399999999,938093.19799999997,1042878.258,510627.734,1780770.2120000001,560324.16299999994,1368551.6640000001,590794.00300000003,1684676.254]
[null,"Cost of BGPP per kW of rated capacity ",73065.236799999999,42683.5674,28185.801599999999,31269.9732,26072.106400000001,56736.281600000002,44519.555200000003,56032.716200000003,34213.791599999997,59079.700199999999,42116.756399999998]
[]
[null,"The cost details were adjusted by considering the replacement equipments that have the lifetime less than the project lifetime for Nouni et at, 2007"]
[null,null,null,null,null,null,null,"Exchange rate ",null,30.7775,"Baht/USD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit: USD"]
[null,"Manufacturer of BGPP","Manufacturer I  by Nouni et al, 2007",null,null,null,null,null,null,"Manufacturer II by  Nouni et al, 2007",null,null,null,"Arena et al, 2010",null,null,null,null,null,null,null,null,null,null,null,"Leung, Yin, & Wu, 2004",null,null,null,null,"Buchholz et al. n.d.",null,null,null,"Cost Share (%)"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine",null,"Bubbling Fluidized Bed Gasifier+ Gas engine",null,null,null,null,null,"Bubbling Fluidized Bed Gasifier+ Externally Fired Gas turbine",null,null,null,null,null,"Circulating Fluidized Bed & 100%  producer gas engine",null,null,null,null,"Downdraft Gasifier and Gas engine (250kW and 10kW capacity)"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40,100,200,300,400,500,600,100,200,300,400,500,600,200,600,1000,1500,2000,10,87,220]
[null,"Gasifier with accessories ",{"$f":"'COST(PREADJUSTED)'!C59*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D59*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E59*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F59*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G59*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H59*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I59*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J59*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K59*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L59*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M59*LIFETIME_RES2!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"19.7*1000","v":19700},43000,{"$f":"61.5*1000","v":61500},{"$f":"73.8*1000","v":73800},{"$f":"86.1*1000","v":86100},null,{"$f":"+'COST(PREADJUSTED)'!AF59*LIFETIME_RES2!$F$13*20/(12*265*13)","v":0},99651,null,{"$f":"M59/$M$67","v":{"$error":"#DIV/0!"}}]
[null,"Biomass cutter ",{"$f":"'COST(PREADJUSTED)'!C60*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D60*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E60*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F60*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G60*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H60*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I60*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J60*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K60*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L60*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M60*LIFETIME_RES2!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF60*LIFETIME_RES2!$F$13*20/(12*265*13)","v":0},35000,null,{"$error":"#DIV/0!"}]
[null,"Biomass dryer ",{"$f":"'COST(PREADJUSTED)'!C61*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D61*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E61*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F61*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G61*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H61*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I61*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J61*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K61*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L61*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M61*LIFETIME_RES2!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Moisture meter ",{"$f":"'COST(PREADJUSTED)'!C62*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D62*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E62*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F62*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G62*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H62*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I62*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J62*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K62*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L62*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M62*LIFETIME_RES2!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Chain pulley block ",{"$f":"'COST(PREADJUSTED)'!C63*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D63*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E63*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F63*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G63*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H63*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I63*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J63*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K63*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L63*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M63*LIFETIME_RES2!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Water cooling system ",{"$f":"'COST(PREADJUSTED)'!C64*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D64*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E64*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F64*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G64*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H64*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I64*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J64*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K64*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L64*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M64*LIFETIME_RES2!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Other accessories ",{"$f":"'COST(PREADJUSTED)'!C65*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D65*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E65*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F65*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G65*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H65*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I65*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J65*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K65*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L65*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M65*LIFETIME_RES2!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Taxes and duties ",{"$f":"'COST(PREADJUSTED)'!C66*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D66*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E66*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F66*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G66*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H66*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I66*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J66*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K66*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L66*LIFETIME_RES2!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M66*LIFETIME_RES2!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Sub-total cost of biomass gasifier ",{"$f":"SUM(C59:C66)","v":0},{"$f":"SUM(D59:D66)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z59:Z66)","v":19700},{"$f":"SUM(AA59:AA66)","v":43000},{"$f":"SUM(AB59:AB66)","v":61500},{"$f":"SUM(AC59:AC66)","v":73800},{"$f":"SUM(AD59:AD66)","v":86100},null,{"$f":"SUM(AF59:AF66)","v":0},{"$f":"SUM(AG59:AG66)","v":134651},null,{"$f":"M67/M80","v":0}]
[null,"Engine–generator set ",{"$f":"'COST(PREADJUSTED)'!C68*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D68*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E68*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F68*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G68*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H68*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I68*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J68*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K68*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L68*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M68*LIFETIME_RES2!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"43*1000","v":43000},{"$f":"129.1*1000","v":129100},{"$f":"215.2*1000","v":215200},{"$f":"295.2*1000","v":295200},{"$f":"393.6*1000","v":393600},null,{"$f":"+'COST(PREADJUSTED)'!AF68*LIFETIME_RES2!$F$13*20/(12*265*13)","v":0},129547,null,{"$f":"M68/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Diesel generator",{"$f":"'COST(PREADJUSTED)'!C69*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D69*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E69*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F69*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G69*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H69*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I69*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J69*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K69*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L69*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M69*LIFETIME_RES2!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF69*LIFETIME_RES2!$F$13*20/(12*265*13)","v":0},{"$f":"AF69-17000","v":-17000},null,{"$f":"M69/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Accessories ",{"$f":"'COST(PREADJUSTED)'!C70*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D70*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E70*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F70*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G70*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H70*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I70*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J70*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K70*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L70*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M70*LIFETIME_RES2!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF70*LIFETIME_RES2!$F$13*20/(12*265*13)","v":0},20000,null,{"$f":"M70/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Taxes and duties ",{"$f":"'COST(PREADJUSTED)'!C71*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D71*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E71*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F71*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G71*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H71*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I71*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J71*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K71*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L71*LIFETIME_RES2!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M71*LIFETIME_RES2!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M71/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Sub-total cost of engine–generator set ",{"$f":"SUM(C68:C71)","v":0},{"$f":"SUM(D68:D71)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z68:Z71)","v":43000},{"$f":"SUM(AA68:AA71)","v":129100},{"$f":"SUM(AB68:AB71)","v":215200},{"$f":"SUM(AC68:AC71)","v":295200},{"$f":"SUM(AD68:AD71)","v":393600},null,{"$f":"SUM(AF68:AF71)","v":0},{"$f":"SUM(AG68:AG71)","v":132547},null,{"$f":"M72/M80","v":0}]
[null,"Feasibility study",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF73*LIFETIME_RES2!$F$13*20/(12*265*13)","v":0},40000]
[null,"Development and Engineering"]
[null,"Earthing materials ",{"$f":"C45/$J$55","v":194.88262529445211},194.88262529445211,292.3239379416782,389.76525058890422,584.64787588335639,194.88262529445211,584.64787588335639,292.3239379416782,584.64787588335639,292.3239379416782,584.64787588335639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M75/$M$79","v":5.6603773584905655E-2}]
[null,"Civil work (Building, water pool, etc.)",1169.2957517667128,1559.0610023556169,1948.8262529445212,2923.239379416782,3410.445942652912,1559.0610023556169,3897.6525058890425,2436.0328161806515,7795.3050117780849,2436.0328161806515,7795.3050117780849,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12.4*1000","v":12400},{"$f":"(12.3+24.6)*1000","v":36900.000000000007},{"$f":"(18.4+36.9)*1000","v":55300},{"$f":"(24.6+49.2)*1000","v":73800.000000000015},{"$f":"(61.5+36.9)*1000","v":98400},null,{"$f":"+'COST(PREADJUSTED)'!AF76*LIFETIME_RES2!$F$13*20/(12*265*13)","v":0},30000,null,{"$f":"M76/$M$79","v":0.7547169811320753}]
[null,"Installation,Erection, commissioning and training ",584.64787588335639,584.64787588335639,584.64787588335639,974.41312647226061,974.41312647226061,584.64787588335639,974.41312647226061,1559.0610023556169,1948.8262529445212,1559.0610023556169,1948.8262529445212,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"11.1*1000","v":11100},{"$f":"(18.4+12.3)*1000","v":30700},{"$f":"(24.6+12.3)*1000","v":36900.000000000007},{"$f":"(36.9+12.3)*1000","v":49200},{"$f":"(49.2+12.3)*1000","v":61500},null,{"$f":"+'COST(PREADJUSTED)'!AF77*LIFETIME_RES2!$F$13*20/(12*265*13)","v":0},{"$f":"60000+4000","v":64000},null,{"$f":"M77/$M$79","v":0.18867924528301883}]
[null,"Shipping, Duty, Insurrance, clearance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF78*LIFETIME_RES2!$F$13*20/(12*265*13)","v":0},{"$f":"10000+10000","v":20000}]
[null,"Sub-total cost of site related work ",{"$f":"SUM(C73:C78)","v":1948.8262529445212},2338.5915035334256,2825.7980667695556,4287.4177564779466,4969.5069450085293,2338.5915035334256,5456.7135082446594,4287.4177564779466,10328.779140605964,4287.4177564779466,10328.779140605964,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z73:Z78)","v":23500},67600,92200,123000.00000000001,159900,0,{"$f":"SUM(AF73:AF78)","v":0},{"$f":"SUM(AG73:AG78)","v":154000},null,{"$f":"M79/M80","v":1}]
[null,"Total installation cost of BGPP",{"$f":"C67+C72+C79","v":1948.8262529445212},{"$f":"D67+D72+D79","v":2338.5915035334256},2825.7980667695556,4287.4177564779466,4969.5069450085293,2338.5915035334256,5456.7135082446594,4287.4177564779466,10328.779140605964,4287.4177564779466,10328.779140605964,{"$f":"900000*40.7124/30.6212","v":1196594.5162175223},{"$f":"6000*O58*40.7124/30.6212","v":1595459.3549566965},{"$f":"1500000*40.7124/30.6212","v":1994324.1936958707},{"$f":"1750000*40.7124/30.6212","v":2326711.5593118491},{"$f":"2000000*40.7124/30.6212","v":2659098.9249278274},{"$f":"2200000*40.7124/30.6212","v":2925008.8174206102},{"$f":"1000000*40.7124/30.6212","v":1329549.4624639137},{"$f":"7600*U58*40.7124/30.6212","v":2020915.182945149},{"$f":"2000000*40.7124/30.6212","v":2659098.9249278274},{"$f":"2250000*40.7124/30.6212","v":2991486.2905438063},{"$f":"2600000*40.7124/30.6212","v":3456828.6024061758},{"$f":"2900000*40.7124/30.6212","v":3855693.4411453502},{"$f":"Z67+Z72+Z79","v":86200},{"$f":"AA67+AA72+AA79","v":239700},{"$f":"AB67+AB72+AB79","v":368900},{"$f":"AC67+AC72+AC79","v":492000},{"$f":"AD67+AD72+AD79","v":639600},{"$f":"2890*AE58","v":28900},{"$f":"AF67+AF72+AF79","v":0},{"$f":"AG67+AG72+AG79","v":421198},null,{"$f":"M80/M82","v":0.58563535911602227}]
[null,"LT electricity distribution network ",{"$f":"C50/$J$55","v":4872.065632361303},4872.065632361303,4872.065632361303,7308.098448541954,7308.098448541954,4872.065632361303,7308.098448541954,4872.065632361303,7308.098448541954,4872.065632361303,7308.098448541954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"M81/M82","v":0.4143646408839779}]
[null,"Total cost including distribution network ",{"$f":"SUM(C80:C81)","v":6820.891885305824},{"$f":"SUM(D80:D81)","v":7210.6571358947285},7697.8636991308585,11595.5162050199,12277.605393550482,7210.6571358947285,12764.811956786612,9159.4833888392495,17636.877589147916,9159.4833888392495,17636.877589147916,1196594.5162175223,1595459.3549566965,1994324.1936958707,2326711.5593118491,2659098.9249278274,2925008.8174206102,1329549.4624639137,2020915.182945149,2659098.9249278274,2991486.2905438063,3456828.6024061758,3855693.4411453502,86200,239700,368900,492000,639600,28900,0,421198,null,{"$f":"SUM(AI80:AI81)","v":1.0000000000000002}]
[null,"Cost of BGPP per kW of rated capacity ",{"$f":"C82/C58","v":1364.1783770611648},{"$f":"D82/D58","v":721.06571358947281},384.89318495654294,386.51720683399668,306.94013483876205,801.18412621052539,319.12029891966529,915.94833888392498,440.92193972869791,915.94833888392498,440.92193972869791,{"$f":"N82/N58","v":11965.945162175223},{"$f":"O82/O58","v":7977.2967747834828},6647.7473123195687,5816.7788982796228,5318.1978498556546,4875.0146957010174,13295.494624639137,10104.575914725745,8863.6630830927588,7478.7157263595154,6913.6572048123517,6426.1557352422506,{"$f":"Z82/Z58","v":431},399.5,368.9,328,319.8,2890,0,1914.5363636363636]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit: USD"]
[null,"Manufacturer of BGPP","Manufacturer I  by Nouni et al, 2007",null,null,null,null,null,null,"Manufacturer II by  Nouni et al, 2007",null,null,null,"Arena et al, 2010",null,null,null,null,null,null,null,null,null,null,null,"Leung, Yin, & Wu, 2004",null,null,null,null,"Buchholz et al. n.d."]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine",null,"Bubbling Fluidized Bed Gasifier+ Gas engine",null,null,null,null,null,"Bubbling Fluidized Bed Gasifier+ Externally Fired Gas turbine",null,null,null,null,null,"Circulating Fluidized Bed & 100%  producer gas engine",null,null,null,null,"Downdraft Gasifier and Gas engine (250kW and 10kW capacity)"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40,100,200,300,400,500,600,100,200,300,400,500,600,200,600,1000,1500,2000,8,87,220]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"+COST_RES1!$H$34","v":0},{"$f":"+COST_RES1!$H$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5000,5000,5000,5000,5000]
[null,"Electrical conversion Efficiency",{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"+COST_RES1!$I$18","v":0},{"$f":"+COST_RES1!$I$18","v":0}]
[null,"Electric generation (kWh per year)",{"$f":"C88*C89*C90","v":{"$error":"#REF!"}},{"$f":"D88*D89*D90","v":{"$error":"#REF!"}},{"$f":"E88*E89*E90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[]
[null,"Operating & Maintenance cost"]
[null,"Raw material cost"]
[1,"Land cost"]
[2,"Biomass cost (US$ per year)",{"$f":"C99*C98","v":{"$error":"#REF!"}},{"$f":"D99*D98","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[null,"Specific Biomass conversion rate (kWh per kg)",{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.4","v":0.7142857142857143}]
[null,"Biomass consumption (kg per year)",{"$f":"C91/C97","v":{"$error":"#REF!"}},{"$f":"D91/D97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[null,"Biomass price (US$ per kg) ",{"$f":"1.5*$J$28/$J$55","v":2.9232393794167817E-2},{"$f":"1.5*$J$28/$J$55","v":2.9232393794167817E-2},2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2]
[3,"Water cost (US$ per year)"]
[null,"Specific water conversion rate (kWh per m3)"]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"}]
[null,"Water price (US$ per m3)"]
[4,"Chemical cost (US$ per year)"]
[null,"Specific chemical conversion rate (kWh per kg)"]
[null,"Chemical consumption (kg per year)"]
[null,"Chemical price (US$ per kg)"]
[5,"Diesel cost (US$ per year)",{"$f":"C110*C111","v":{"$error":"#REF!"}},{"$f":"D110*D111","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J110*J111","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,"Specific diesel conversion rate (kWh per liter)",{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"(1/0.11)*1.9","v":17.272727272727273}]
[null,"Diesel consumption (liters per year)",{"$f":"C91/C109","v":{"$error":"#REF!"}},{"$f":"D91/D109","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J91/J109","v":{"$error":"#REF!"}},{"$f":"K91/K109","v":{"$error":"#REF!"}},{"$f":"L91/L109","v":0},{"$f":"M91/M109","v":0}]
[null,"Diesel price (US$ per liter)",{"$f":"30.45*$J$28/$J$55","v":0.59341759402160665},{"$f":"30.45*$J$28/$J$55","v":0.59341759402160665},0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665]
[6,"Auxiliary power consumption",{"$f":"10%*C88*C89*(24.99*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*D88*D89*(16.84*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*E88*E89*(13.28*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*F88*F89*(14.54*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*G88*G89*(13.14*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*H88*H89*(18.53*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*I88*I89*(15.02*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*J88*J89*(16.84*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*K88*K89*(13.14*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*L88*L89*(18.53*$J$28/$J$55)","v":0},{"$f":"10%*M88*M89*(15.02*$J$28/$J$55)","v":0}]
[null,"Sub-total raw material cost",{"$f":"C95+C96+C100+C104+C108+C112","v":{"$error":"#REF!"}},{"$f":"D95+D96+D100+D104+D108+D112","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$f":"SUM(N94:N112)","v":0},0,0,0,0,0,0,0,0,0,0,0,5500,16600,27700,38600,51600,0,0,0]
[]
[null,"Labor cost"]
[null,"Engineer"]
[null,"Assistant, skilled",{"$f":"15*5000*$J$28/$J$55","v":1461.619689708391},{"$f":"15*5000*$J$28/$J$55","v":1461.619689708391},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782}]
[null,"Assistant, unskilled"]
[null,"Indirect labor cost"]
[null,"Sub-total labor cost",{"$f":"SUM(C115:C119)","v":1461.619689708391},{"$f":"SUM(D115:D119)","v":1461.619689708391},1461.619689708391,2923.239379416782,2923.239379416782,1461.619689708391,2923.239379416782,1461.619689708391,2923.239379416782,1461.619689708391,2923.239379416782,0,0,0,0,0,0,0,0,0,0,0,0,12200,24500,36900,43000,49100,14237,17275,17497]
[]
[null,{"$f":"title143","v":"Maintenance cost"}]
[null,"Maintenance of Gasifier system",{"$f":"0.05*C67","v":0},{"$f":"0.05*D67","v":0},0,0,0,0,0,0,0,0,0]
[null,"Maintenance of Gas engine system",{"$f":"0.1*C72","v":0},{"$f":"0.1*D72","v":0},0,0,0,0,0,0,0,0,0]
[null,"Maintenance of Electrical distribution network",{"$f":"0.03*C81","v":146.16196897083907},{"$f":"0.03*D81","v":146.16196897083907},146.16196897083907,219.24295345625862,219.24295345625862,146.16196897083907,219.24295345625862,146.16196897083907,219.24295345625862,146.16196897083907,219.24295345625862]
[null,"Maintenance of Civil work",{"$f":"0.02*C76","v":23.385915035334257},{"$f":"0.02*D76","v":31.181220047112337},38.976525058890424,58.464787588335639,68.208918853058236,31.181220047112337,77.953050117780847,48.720656323613028,155.90610023556169,48.720656323613028,155.90610023556169]
[null,"others"]
[null,"Sub-total maintenance cost",{"$f":"SUM(C123:C127)","v":169.54788400617332},{"$f":"SUM(D123:D127)","v":177.3431890179514},185.13849402972949,277.70774104459429,287.45187230931685,177.3431890179514,297.19600357403948,194.88262529445211,375.14905369182031,194.88262529445211,375.14905369182031,0,0,0,0,0,0,0,0,0,0,0,0,1800,4900,7400,9900,12300,0,48030,31175]
[]
[null,"Total Operating & Maintenance cost",{"$f":"C113+C120+C128","v":{"$error":"#REF!"}},{"$f":"D113+D120+D128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1656.502315002843,3298.3884331086024,{"$f":"150000*40.7124/30.6212","v":199432.41936958706},{"$f":"940*O88*40.7124/30.6212","v":249955.29894321581},{"$f":"225000*40.7124/30.6212","v":299148.62905438058},{"$f":"260000*40.7124/30.6212","v":345682.86024061759},{"$f":"300000*40.7124/30.6212","v":398864.83873917413},{"$f":"340000*40.7124/30.6212","v":452046.81723773072},{"$f":"100000*40.7124/30.6212","v":132954.9462463914},{"$f":"690*U88*40.7124/30.6212","v":183477.82582002011},{"$f":"175000*40.7124/30.6212","v":232671.15593118491},{"$f":"220000*40.7124/30.6212","v":292500.88174206106},{"$f":"260000*40.7124/30.6212","v":345682.86024061759},{"$f":"290000*40.7124/30.6212","v":385569.34411453502},19500,46000,72000,91500,113000,14237,65305,48672]
[null,"O&M cost per kW of rate capacity",{"$f":"C130/C88","v":{"$error":"#REF!"}},{"$f":"D130/D88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},165.65023150028429,82.459710827715057,1994.3241936958707,1249.776494716079,997.16209684793523,864.20715060154396,797.72967747834821,753.41136206288456,1329.5494624639139,917.38912910010049,775.57051977061633,731.25220435515268,691.36572048123514,642.61557352422506,97.5,76.666666666666671,72,61,56.5,1779.625,750.63218390804593,221.23636363636365]

{"sheet":"LIFETIME_RES2","index":29,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":true,"merged":[[11,2,11,4],[12,2,12,4]]}
[]
[null,null,"The useful life of project classified by sub-processes"]
[]
[null,null,"Sub-processes","Lifetime",{"$f":"title116","v":"Unit"},"Reference"]
[null,null,"Useful life of civil work",20,{"$f":"title224","v":"years"},"Nouni et al, 2007"]
[null,null,"Useful life of engine–generator set with diesel as pilot or main fuel",20000,"hours","Nouni et al, 2007"]
[null,null,"Useful life of engine–generator set with bio-diesel as pilot fuel",15000,"hours","Nouni et al, 2007"]
[null,null,"Useful life of biomass gasifier",10000,"hours","Nouni et al, 2007"]
[null,null,"Useful life of LT electricity distribution network",20,{"$f":"title224","v":"years"},"Nouni et al, 2007"]
[]
[]
[null,null,"Calculation for the replacement of equipments according to the project lifetime",null,null,{"$f":"+COST_RES1!$N$16","v":20},{"$f":"PROPER(title224)","v":"Years"}]
[null,null,"Operating hours",null,null,{"$f":"+COST_RES2!$H$34","v":0},"hours/year"]
[null,null,"Useful life of civil work",20,{"$f":"title224","v":"years"},{"$f":"$F$12/D14","v":1},"Number of installation","Replacement of equipments",{"$f":"IF((F14-1)<0,0,(F14-1))","v":0},"times"]
[null,null,"Useful life of engine–generator set with diesel as pilot or main fuel",20000,"hours",{"$f":"$F$12*$F$13/D15","v":0},"Number of installation","Replacement of equipments",{"$f":"IF((F15-1)<0,0,(F15-1))","v":0},"times"]
[null,null,"Useful life of engine–generator set with bio-diesel as pilot fuel",15000,"hours",{"$f":"$F$12*$F$13/D16","v":0},"Number of installation","Replacement of equipments",{"$f":"IF((F16-1)<0,0,(F16-1))","v":0},"times"]
[null,null,"Useful life of biomass gasifier",10000,"hours",{"$f":"$F$12*$F$13/D17","v":0},"Number of installation","Replacement of equipments",{"$f":"IF((F17-1)<0,0,(F17-1))","v":0},"times"]
[null,null,"Useful life of LT electricity distribution network",20,{"$f":"title224","v":"years"},{"$f":"$F$12/D18","v":1},"Number of installation","Replacement of equipments",{"$f":"IF((F18-1)<0,0,(F18-1))","v":0},"times"]

{"sheet":"COST_RES3","index":30,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":false,"merged":[[101,3,102,3],[101,4,102,4],[101,5,102,5],[97,6,97,11],[98,6,98,7],[98,8,98,9],[98,10,98,11],[99,6,99,7],[99,8,99,9],[99,10,99,11],[92,6,92,7],[92,8,92,9],[92,10,92,11],[93,6,93,7],[93,8,93,9],[93,10,93,11],[90,6,90,7],[90,8,90,9],[90,10,90,11],[91,6,91,7],[91,8,91,9],[91,10,91,11],[88,6,88,7],[88,8,88,9],[88,10,88,11],[89,6,89,7],[89,8,89,9],[89,10,89,11],[79,3,80,3],[79,4,80,4],[79,5,80,5],[88,3,89,3],[88,4,89,4],[88,5,89,5],[71,3,72,3],[71,4,72,4],[71,5,72,5],[36,3,37,3],[36,4,37,4],[43,3,44,3],[43,4,44,4],[50,3,51,3],[50,4,51,4],[55,3,56,3],[55,4,56,4],[60,3,61,3],[60,4,61,4],[60,5,61,5],[32,6,32,7],[32,8,32,9],[32,10,32,11],[2,2,2,13],[5,2,5,3],[5,4,5,6],[31,6,31,11]]}
[]
[]
[null,null,{"$f":"+UPPER(\"Processing costs FOR POWER GENERATION FROM \"&'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12)","v":"PROCESSING COSTS FOR POWER GENERATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title26","v":"Use white cells to input data"},null,{"$f":"title27","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title150","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title151","v":"Summary of Operational Parameters"},null,null,null,{"$f":"title131","v":"Financial parameters"}]
[]
[null,null,{"$f":"title152","v":"Feedstock available (t/year)"},null,{"$f":"+'Data Entry Needs'!$F$13","v":0},null,{"$f":"title156","v":"Gasifier type"},null,{"$f":"title441","v":"Downdraft"},null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$55","v":0}]
[null,null,{"$f":"title153","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$F$14","v":0},null,{"$f":"title157","v":"Gas engine type"},null,"100% Syngas",null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$54","v":0}]
[null,null,{"$f":"title154","v":"Moisture (%)"},null,{"$f":"+'Data Entry Needs'!$F$15","v":0},null,{"$f":"title158","v":"Capacity utilization factor"},null,{"$f":"H34/8760","v":0},null,{"$f":"title164","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$56","v":0}]
[null,null,{"$f":"title155","v":"Size (mm)"},null,{"$f":"+'Data Entry Needs'!$F$16","v":0},null,{"$f":"title159","v":"Power conversion (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$F$11=title59,'Data Entry Needs'!$F$11,'Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12),dummy_database!$C$1:$P$31,14,FALSE)/(dummy_database!$P$45*3.6)","v":{"$error":"#N/A"}},null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$53","v":0}]
[null,null,{"$f":"title37","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$F$20","v":0},null,null,"CO  (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$F$11=title59,'Data Entry Needs'!$F$11,'Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12),dummy_database!$C$1:$P$31,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"+'Data Entry Needs'!F54","v":"Plant Cost Index during 5/2017"},null,null,{"$f":"+'Data Entry Needs'!$I$54","v":0}]
[null,null,null,null,null,null,null,"CO2 (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$F$11=title59,'Data Entry Needs'!$F$11,'Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12),dummy_database!$C$1:$P$31,10,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"IF('Data Entry Needs'!$AG$125=0,title167,title168)","v":"Price of electricity (USD/kWh) - Calculated"},null,null,{"$f":"+'Data Entry Needs'!$AH$125","v":0}]
[null,null,null,null,null,null,null,"H2 (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$F$11=title59,'Data Entry Needs'!$F$11,'Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12),dummy_database!$C$1:$P$31,11,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"title165","v":"Project lifetime"},null,null,20]
[null,null,null,null,null,null,null,"CH4 (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$F$11=title59,'Data Entry Needs'!$F$11,'Data Entry Needs'!$F$11&'Data Entry Needs'!$F$12),dummy_database!$C$1:$P$31,13,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title160","v":"Power loss due to operation (%)"}]
[null,null,null,null,null,null,{"$f":"title161","v":"Operating hours per day"}]
[null,null,null,null,null,null,{"$f":"title162","v":"Power loss in distribution network (%)"}]
[null,null,null,null,null,null,{"$f":"title163","v":"Gas engine efficiency (%)"}]
[]
[null,null,{"$f":"title169","v":"Transport Distance of Feedstock"},null,null,{"$f":"title170","v":"Transport Quantity"},null,null,{"$f":"title169","v":"Transport Distance of Feedstock"},null,null,{"$f":"title170","v":"Transport Quantity"}]
[]
[null,null,{"$f":"title171","v":"Distance small scale production (km)"},null,null,{"$f":"title173","v":"Small scale (t/year)"},null,{"$f":"+$G$39","v":{"$error":"#DIV/0!"}},{"$f":"title175","v":"Distance large scale production (km)"},null,null,{"$f":"title177","v":"Large scale (t/year)"},null,{"$f":"+$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title172","v":"Distance medium scale production (km)"},null,null,{"$f":"title174","v":"Medium scale (t/year)"},null,{"$f":"+$I$39","v":{"$error":"#DIV/0!"}},{"$f":"title176","v":"Transportation cost (USD/t/km)"},null,null,null,null,{"$f":"+'Data Entry Needs'!$D$46","v":0}]
[]
[]
[]
[null,null,{"$f":"title178","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title223","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,10,null,40,null,100]
[null,null,null,null,null,null,{"$f":"title231","v":"Operating hours per year"},{"$f":"$I$19*365","v":0},{"$f":"title231","v":"Operating hours per year"},{"$f":"$I$19*365","v":0},{"$f":"title231","v":"Operating hours per year"},{"$f":"$I$19*365","v":0}]
[]
[]
[null,null,null,{"$f":"title179","v":"Inputs"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title201","v":"(USD/unit)"},{"$f":"title203","v":"(Unit/year)"},{"$f":"title204","v":"(USD/year)"},{"$f":"title203","v":"(Unit/year)"},{"$f":"title204","v":"(USD/year)"},{"$f":"title203","v":"(Unit/year)"},{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title29","v":"Feedstock"},"t",{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!F$18,'Data Entry Needs'!F$19)","v":0},{"$f":"+(G$33/$I$21/$I$13)*(H$34/1000)/(1-$I$18)","v":{"$error":"#DIV/0!"}},{"$f":"+G39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+(I$33/$I$21/$I$13)*(J$34/1000)/(1-$I$18)","v":{"$error":"#DIV/0!"}},{"$f":"+I39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+(K$33/$I$21/$I$13)*(L$34/1000)/(1-$I$18)","v":{"$error":"#DIV/0!"}},{"$f":"+K39*$F39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title123","v":"Water"},"m3",{"$f":"+'Data Entry Needs'!$D$40","v":0},{"$f":"G$33*H$34/GASIFICACONVERSION!$C$5","v":0},{"$f":"+G40*$F40","v":0},{"$f":"I$33*J$34/GASIFICACONVERSION!$C$5","v":0},{"$f":"+I40*$F40","v":0},{"$f":"K$33*L$34/GASIFICACONVERSION!$C$5","v":0},{"$f":"+K40*$F40","v":0}]
[null,null,null,{"$f":"title180","v":"Diesel for start up"},"litre",{"$f":"+'Data Entry Needs'!I$40","v":0},{"$f":"10%*G$33*0.5*365/GASIFICACONVERSION!$C$11","v":54.75},{"$f":"+G41*$F41","v":0},{"$f":"10%*I$33*0.5*365/GASIFICACONVERSION!$C$11","v":219},{"$f":"+I41*$F41","v":0},{"$f":"10%*K$33*0.5*365/GASIFICACONVERSION!$C$11","v":547.5},{"$f":"+K41*$F41","v":0}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H39:H41)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J39:J41)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L39:L41)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title182","v":"Labour and miscellaneous cost"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"\"(\"&title433&\")\"","v":"(USD/person-hour)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title121","v":"Unskilled worker"},{"$f":"title205","v":"# employee"},{"$f":"+'Data Entry Needs'!$D$37","v":0},1,{"$f":"+F46*G46*H34","v":0},3,{"$f":"+$F46*I46*$H$34","v":0},6,{"$f":"+$F46*K46*$H$34","v":0}]
[null,null,null,{"$f":"title139","v":"Skilled worker"},{"$f":"title205","v":"# employee"},{"$f":"+'Data Entry Needs'!I$37","v":0},1,{"$f":"+F47*G47*H34","v":0},{"$f":"+ROUND(I46/4,0)","v":1},{"$f":"+$F47*I47*$H$34","v":0},{"$f":"+ROUND(K46/3,0)","v":2},{"$f":"+$F47*K47*$H$34","v":0}]
[null,null,null,{"$f":"title144","v":"Miscellaneous cost"},null,null,{"$f":"+'Data Entry Needs'!$I$50","v":0},{"$f":"+G48*SUM(H46:H47)","v":0},{"$f":"+G48","v":0},{"$f":"+I48*SUM(J46:J47)","v":0},{"$f":"+G48","v":0},{"$f":"+K48*SUM(L46:L47)","v":0}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"+H46+H47+H48","v":0},null,{"$f":"+J46+J47+J48","v":0},null,{"$f":"+L46+L47+L48","v":0}]
[null,null,null,null,null,null,{"$f":"+SUM(G46:G47)","v":2},null,{"$f":"+SUM(I46:I47)","v":4},null,{"$f":"+SUM(K46:K47)","v":8}]
[null,null,null,{"$f":"title183","v":"Transport of feedstock"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/km)","(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title184","v":"Feedstock (farm to plant)"},"km",{"$f":"+'Data Entry Needs'!$D$46","v":0},{"$f":"+$E$25","v":0},{"$f":"+G53*F53*G39","v":{"$error":"#DIV/0!"}},{"$f":"+$E$26","v":0},{"$f":"+I53*$F53*I$39","v":{"$error":"#DIV/0!"}},{"$f":"+$K$25","v":0},{"$f":"+K53*$F53*K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"+H53","v":{"$error":"#DIV/0!"}},null,{"$f":"+J53","v":{"$error":"#DIV/0!"}},null,{"$f":"+L53","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title185","v":"Storage"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,"USD/t","(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title29","v":"Feedstock"},"t",{"$f":"+$E$14","v":0},{"$f":"+STORAGE_RES3!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"+F58*G58","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES3!$I$38","v":{"$error":"#DIV/0!"}},{"$f":"I58*F58","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES3!$L$38","v":{"$error":"#DIV/0!"}},{"$f":"F58*K58","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H58)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J58)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L58)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title186","v":"Investment"},{"$f":"title116","v":"Unit"},{"$f":"PROPER(title224)","v":"Years"},"Total",{"$f":"title206","v":"Depreciation"},"Total",{"$f":"title206","v":"Depreciation"},"Total",{"$f":"title206","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"title204","v":"(USD/year)"},"(USD)",{"$f":"title204","v":"(USD/year)"},"(USD)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title187","v":"Equipments"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES1'!L67+'COST(ADJUSTED)_RES1'!L72)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+G63/F63","v":0},{"$f":"('COST(ADJUSTED)_RES1'!M67+'COST(ADJUSTED)_RES1'!M72)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+I63/F63","v":0},{"$f":"('COST(ADJUSTED)_RES1'!AF67+'COST(ADJUSTED)_RES1'!AF72)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+K63/F63","v":0}]
[null,null,null,{"$f":"title188","v":"Building"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES1'!L76+'COST(ADJUSTED)_RES1'!L75)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+G64/F64","v":0},{"$f":"('COST(ADJUSTED)_RES1'!M75+'COST(ADJUSTED)_RES1'!M76)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+I64/F64","v":0},{"$f":"('COST(ADJUSTED)_RES1'!AF76+'COST(ADJUSTED)_RES1'!AF75)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+K64/F64","v":0}]
[null,null,null,{"$f":"title189","v":"Installation"},"USD",{"$f":"+$N$16","v":20},{"$f":"'COST(ADJUSTED)_RES1'!L77*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+G65/F65","v":0},{"$f":"'COST(ADJUSTED)_RES1'!M77*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+I65/F65","v":0},{"$f":"('COST(ADJUSTED)_RES1'!AF73+'COST(ADJUSTED)_RES1'!AF77+'COST(ADJUSTED)_RES1'!AF78)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+K65/F65","v":0}]
[null,null,null,{"$f":"title190","v":"Distribution network"},"USD",{"$f":"+$N$16","v":20},{"$f":"((27.1*$G33)+(7.5*10*($G94/('Energy Demand'!$F$8*12))))*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+G66/F66","v":{"$error":"#DIV/0!"}},{"$f":"((27.1*I$33)+(7.5*10*($I$94/('Energy Demand'!$F$8*12))))*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+I66/F66","v":{"$error":"#DIV/0!"}},{"$f":"((27.1*K$33)+(7.5*10*($K$94/('Energy Demand'!$F$8*12))))*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+K66/F66","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title191","v":"Total Investment"},null,null,{"$f":"SUM(G63:G66)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I63:I66)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K63:K66)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"title207","v":"Total depreciation"},{"$f":"SUM(H63:H67)","v":{"$error":"#DIV/0!"}},{"$f":"title207","v":"Total depreciation"},{"$f":"SUM(J63:J67)","v":{"$error":"#DIV/0!"}},{"$f":"title207","v":"Total depreciation"},{"$f":"SUM(L63:L67)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!I49","v":0},null,{"$f":"+F69*H68","v":{"$error":"#DIV/0!"}},null,{"$f":"+F69*$J$68","v":{"$error":"#DIV/0!"}},null,{"$f":"+$F$69*L68","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H68:H69)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J68:J69)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L68:L69)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title128","v":"Other costs"},{"$f":"title116","v":"Unit"},"Rate (%)",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title192","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$50","v":0},null,{"$f":"+(H46+H47+H69)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J46+J47+J69)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L46+L47+L69)*$F$74","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title193","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$49","v":0},null,{"$f":"+(H42+H49+H74+H69)*$F$75","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J42+J49+J74+J69)*$F$75","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L42+L49+L74+L69)*$F$75","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title194","v":"Loan interest"},"USD",{"$f":"+'Data Entry Needs'!$D$55","v":0},null,{"$f":"-FA10kW_RES3!G92","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA40kW_RES3!G92","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA100kW_RES3!G92","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title195","v":"Income tax "},"USD",{"$f":"+'Data Entry Needs'!$AQ$92","v":0},null,{"$f":"-FA10kW_RES3!C99","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA40kW_RES3!C99","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA100kW_RES3!C99","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H74:H76)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J74:J76)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L74:L76)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title208","v":"Share (%)"},"Total",{"$f":"title208","v":"Share (%)"},"Total",{"$f":"title208","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title196","v":"Total operating costs"},null,null,{"$f":"+H42+H49+H54+H59","v":{"$error":"#DIV/0!"}},{"$f":"+G82/$G$85","v":{"$error":"#DIV/0!"}},{"$f":"+J42+J49+J54+J59","v":{"$error":"#DIV/0!"}},{"$f":"+I82/$I$85","v":{"$error":"#DIV/0!"}},{"$f":"+L42+L49+L54+L59","v":{"$error":"#DIV/0!"}},{"$f":"+K82/$K$85","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title197","v":"Total fixed costs"},null,null,{"$f":"+H70","v":{"$error":"#DIV/0!"}},{"$f":"+G83/$G$85","v":{"$error":"#DIV/0!"}},{"$f":"+J70","v":{"$error":"#DIV/0!"}},{"$f":"+I83/$I$85","v":{"$error":"#DIV/0!"}},{"$f":"+L70","v":{"$error":"#DIV/0!"}},{"$f":"+K83/$K$85","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title198","v":"Total other costs"},null,null,{"$f":"+H78","v":{"$error":"#DIV/0!"}},{"$f":"+G84/$G$85","v":{"$error":"#DIV/0!"}},{"$f":"+J78","v":{"$error":"#DIV/0!"}},{"$f":"+I84/$I$85","v":{"$error":"#DIV/0!"}},{"$f":"+L78","v":{"$error":"#DIV/0!"}},{"$f":"+K84/$K$85","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title199","v":"Total production costs"},null,null,{"$f":"SUM(G82:G84)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I82:I84)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K82:K84)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title209","v":"Power generation"}]
[]
[null,null,null,null,{"$f":"title116","v":"Unit"},null,{"$f":"title202","v":"Quantity "},null,{"$f":"title202","v":"Quantity "},null,{"$f":"title202","v":"Quantity "}]
[null,null,null,null,null,null,"(Unit)",null,"(Unit)",null,"(Unit)"]
[null,null,null,{"$f":"title209","v":"Power generation"},{"$f":"title211","v":" kWh/year"},null,{"$f":"+G33*H34*(1-$I$18)","v":0},null,{"$f":"+I33*J34*(1-$I$18)","v":0},null,{"$f":"+K33*L34*(1-$I$18)","v":0}]
[null,null,null,{"$f":"title210","v":"Electricity - self use"},{"$f":"title211","v":" kWh/year"},null,{"$f":"-G91*10%","v":0},null,{"$f":"-I91*10%","v":0},null,{"$f":"-K91*10%","v":0}]
[null,null,null,{"$f":"title212","v":"Power loss in distribution network"},{"$f":"title211","v":" kWh/year"},null,{"$f":"-G91*$I$20","v":0},null,{"$f":"-I91*$I$20","v":0},null,{"$f":"-K91*$I$20","v":0}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,{"$f":"SUM(G91:H93)","v":0},null,{"$f":"SUM(I91:J93)","v":0},null,{"$f":"SUM(K91:L93)","v":0}]
[]
[null,null,{"$f":"title213","v":"Total Production Cost + Distribution"}]
[]
[null,null,null,null,null,null,{"$f":"$G$32","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G33","v":10},null,{"$f":"+I33","v":40},null,{"$f":"+K33","v":100}]
[null,null,null,{"$f":"title214","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G85/G94","v":{"$error":"#DIV/0!"}},null,{"$f":"I85/I94","v":{"$error":"#DIV/0!"}},null,{"$f":"K85/K94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title219","v":"Average loan interest"},{"$f":"title116","v":"Unit"},{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title191","v":"Total Investment"},{"$f":"title215","v":"Loan amount"},{"$f":"title191","v":"Total Investment"},{"$f":"title215","v":"Loan amount"},{"$f":"title191","v":"Total Investment"},{"$f":"title215","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title215","v":"Loan amount"},"USD",{"$f":"+$N$11","v":0},{"$f":"G67","v":{"$error":"#DIV/0!"}},{"$f":"$F$104*G104","v":{"$error":"#DIV/0!"}},{"$f":"I67","v":{"$error":"#DIV/0!"}},{"$f":"$F$104*I104","v":{"$error":"#DIV/0!"}},{"$f":"K67","v":{"$error":"#DIV/0!"}},{"$f":"$F$104*K104","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title134","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0}]
[null,null,null,{"$f":"title216","v":"Loan payment"},{"$f":"title220","v":"USD/month"},null,null,{"$f":"PMT(H105/12,H108*12,H104,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(J105/12,J108*12,J104,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(L105/12,L108*12,L104,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title217","v":"Annual loan payment"},{"$f":"title221","v":"USD/year"},null,null,{"$f":"H106*12","v":{"$error":"#DIV/0!"}},null,{"$f":"J106*12","v":{"$error":"#DIV/0!"}},null,{"$f":"L106*12","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title222","v":"Loan terms"},{"$f":"title224","v":"years"},null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0}]
[null,null,null,{"$f":"title218","v":"Total loan payment"},"USD",null,null,{"$f":"H107*H108","v":{"$error":"#DIV/0!"}},null,{"$f":"J107*J108","v":{"$error":"#DIV/0!"}},null,{"$f":"L107*L108","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title194","v":"Loan interest"},"USD",null,null,{"$f":"H109+H104","v":{"$error":"#DIV/0!"}},null,{"$f":"J109+J104","v":{"$error":"#DIV/0!"}},null,{"$f":"L109+L104","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title219","v":"Average loan interest"},{"$f":"title221","v":"USD/year"},null,null,{"$f":"H110/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"J110/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"L110/$N$16","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA10kW_RES3","index":31,"n_rows":141,"n_cols":23,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title227&\"10 kW\"","v":"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION10 kW"}]
[]
[]
[{"$f":"title228","v":"Revenues of biomass gasification and power generation system"}]
[]
[null,{"$f":"title229","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title230","v":"Power generation capacity (kW)"},10,{"$f":"C8","v":10},{"$f":"D8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,{"$f":"title157","v":"Gas engine type"},{"$f":"+COST_RES3!$I$11","v":"100% Syngas"}]
[]
[null,{"$f":"title162","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES3!$I$18","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"+COST_RES3!$H$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title158","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title232","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},{"$f":"E8*E14*(1-E12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},{"$f":"E17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES3!$I$20","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title235","v":"Total power sold to customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},{"$f":"E17-E18-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title166","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"C22*(1+D23)","v":0},{"$f":"D22*(1+E23)","v":0},{"$f":"E22*(1+F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title237","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title238","v":"Project lifetime (years)"},{"$f":"+COST_RES3!$N$16","v":20}]
[null,{"$f":"title239","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title240","v":"Lifespan of gasifier system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title241","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title242","v":" Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title243","v":"Capital and operating cost of biomass gasification and power generation system "}]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Direct capital cost (USD)"}]
[null,{"$f":"title187","v":"Equipments"},{"$f":"COST_RES3!G63","v":0}]
[null,{"$f":"title188","v":"Building"},{"$f":"COST_RES3!G64","v":0}]
[null,{"$f":"title189","v":"Installation"},{"$f":"COST_RES3!G65","v":0},null,null,{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!F$18,'Data Entry Needs'!F$19)","v":0}]
[null,{"$f":"title190","v":"Distribution network"},{"$f":"COST_RES3!G66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"SUM(C37:C40)","v":{"$error":"#DIV/0!"}},{"$f":"D37+D38+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title246","v":"Capital cost (USD/kW)"},{"$f":"C41/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title248","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title249","v":"Sub-total material cost (USD)"},{"$f":"C48+C56+C60","v":{"$error":"#DIV/0!"}},{"$f":"D48+D56+D60","v":{"$error":"#DIV/0!"}},{"$f":"E48+E56+E60","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":"title250","v":"Biomass cost (USD/year)"},{"$f":"C49*C50","v":{"$error":"#DIV/0!"}},{"$f":"D49*D50","v":{"$error":"#DIV/0!"}},{"$f":"E49*E50","v":{"$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,{"$f":"title251","v":"Biomass consumption (t per year)"},{"$f":"+COST_RES3!$G$39","v":{"$error":"#DIV/0!"}},{"$f":"+C49","v":{"$error":"#DIV/0!"}},{"$f":"+D49","v":{"$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,{"$f":"title252","v":"Biomass total price (USD/t)"},{"$f":"SUM(C51:C52)","v":0},{"$f":"SUM(D51:D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title253","v":"Biomass price (USD/t)"},{"$f":"+COST_RES3!$F$39","v":0},{"$f":"C51*(1+D80+D81)","v":0},{"$f":"D51*(1+E80+E81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title254","v":"Biomass transportation cost (USD/t)"},{"$f":"+C53*C54","v":0},{"$f":"C52*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title255","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES3!$F$53","v":0}]
[null,{"$f":"title256","v":"Transportation distant (km)"},{"$f":"+COST_RES3!$G$53","v":0}]
[]
[null,{"$f":"title257","v":"Water cost (USD/year)"},{"$f":"C57*C58","v":0},{"$f":"D57*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES3!$G$40","v":0},{"$f":"+C57","v":0},{"$f":"+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title259","v":"Water treatment cost (USD/m3)"},{"$f":"+COST_RES3!$F$40","v":0},{"$f":"C58*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title260","v":"Diesel cost (USD/year)"},{"$f":"C61*C62","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title261","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_RES3!$G$41","v":54.75},{"$f":"+C61","v":54.75},{"$f":"+D61","v":54.75},54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75]
[null,{"$f":"title262","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_RES3!$F$41","v":0},{"$f":"C62*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title263","v":"Sub-total operating cost (USD)"},{"$f":"C65+C67+C68","v":{"$error":"#DIV/0!"}},{"$f":"D65+D67+D68","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,{"$f":"title264","v":"Labour cost (USD)"},{"$f":"COST_RES3!H49","v":0},{"$f":"C65*(1+D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Annual change in labour cost (%)"},null,0,{"$f":"D66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title192","v":"Plant overhead"},{"$f":"COST_RES3!H74","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title193","v":"General and administrative cost"},{"$f":"COST_RES3!H75","v":{"$error":"#DIV/0!"}},{"$f":"C68","v":{"$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":"title266","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES3!H69","v":{"$error":"#DIV/0!"}},{"$f":"C69","v":{"$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":"title267","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES3!H68","v":{"$error":"#DIV/0!"}},{"$f":"C71","v":{"$error":"#DIV/0!"}},{"$f":"D71","v":{"$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,{"$f":"title268","v":"Sub-total of storage capacity"},{"$f":"+COST_RES3!H59","v":{"$error":"#DIV/0!"}},{"$f":"C73","v":{"$error":"#DIV/0!"}},{"$f":"D73","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":"title269","v":"Total operation and maintenance cost (USD)"},{"$f":"C47+C64+C69+C71+C73","v":{"$error":"#DIV/0!"}},{"$f":"D47+D64+D69+D71+D73","v":{"$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":"title270","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C75/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title131","v":"Financial parameters"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title271","v":"Annual change in raw material cost (%)"},null,{"$f":"+COST_RES3!$N$19","v":0},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U80","v":0},{"$f":"V80","v":0}]
[null,{"$f":"title272","v":"Inflation rate (%)"},null,0,{"$f":"D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U81","v":0},{"$f":"V81","v":0}]
[null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES3!$N$13","v":0}]
[null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES3!$N$11","v":0}]
[]
[null,{"$f":"title273","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title274","v":"Loan amount (USD )"},{"$f":"C83*C41","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES3!$N$10","v":0}]
[null,{"$f":"title164","v":"Loan term (years)"},{"$f":"+COST_RES3!$N$12","v":0}]
[null,{"$f":"title275","v":"Loan payment (USD/month)"},{"$f":"(PMT(C87/12,(12*C88),C86))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title276","v":"Loan payment (USD/year)"},null,{"$f":"IF(D79<=$C$88,$C$89*12,0)","v":0},{"$f":"IF(E79<=$C$88,$C$89*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title277","v":"Total loan payment (USD)"},{"$f":"SUM(D90:W90)","v":0}]
[null,{"$f":"title278","v":"Loan interest payment (USD)"},{"$f":"C91+C86","v":{"$error":"#DIV/0!"}},{"$f":"title286","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C92/C26","v":{"$error":"#DIV/0!"}},{"$f":"title287","v":"USD per year"}]
[]
[{"$f":"title279","v":"Income tax analysis"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title280","v":"Effective income tax rate (%)"},{"$f":"+'Data Entry Needs'!$AQ$92","v":0},{"$f":"C96","v":0},{"$f":"D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title281","v":"Income tax"},null,{"$f":"IF(D122<0,0,-D96*D122)","v":{"$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":"title282","v":"Total income tax (USD)"},{"$f":"SUM(D97:W97)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title283","v":"Income tax payment (USD per year)"},{"$f":"C98/$C$26","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"title206","v":"Depreciation"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title284","v":"Depreciation method"},{"$f":"title288","v":"Straight-line"}]
[null,{"$f":"title285","v":"Total depreciation (USD)"},null,{"$f":"COST_RES3!H68","v":{"$error":"#DIV/0!"}},{"$f":"D104","v":{"$error":"#DIV/0!"}},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title289","v":"Base case project"}]
[{"$f":"title290","v":"Summary of this project - before tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title291","v":"Total revenue (USD)"},null,{"$f":"D24","v":0},{"$f":"E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"-(C41-C86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title294","v":" Cash flow - before tax (USD)"},{"$f":"SUM(C110:C113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D110:D113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title295","v":"Summary of this project - after tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B110","v":"Total revenue (USD)"},{"$f":"C110","v":0},{"$f":"D110","v":0},{"$f":"E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title296","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D104","v":{"$error":"#DIV/0!"}},{"$f":"-E104","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":"title297","v":" Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C118:C121)","v":0},{"$f":"SUM(D118:D121)","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,{"$f":"title281","v":"Income tax"},null,{"$f":"D97","v":{"$error":"#DIV/0!"}},{"$f":"E97","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":"title310","v":"Cash flow - after tax (USD)"},{"$f":"C111","v":{"$error":"#DIV/0!"}},{"$f":"D114+D123","v":{"$error":"#DIV/0!"}},{"$f":"E114+E123","v":{"$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!"}]
[]
[{"$f":"title298","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title299","v":"Cumulative value of Net Profit - before tax"},{"$f":"C114","v":{"$error":"#DIV/0!"}},{"$f":"C128+(D114)","v":{"$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":"title300","v":"Cumulative value of Net Profit - after tax"},{"$f":"C124","v":{"$error":"#DIV/0!"}},{"$f":"C129+(D124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title301","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title302","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C82,D114:W114)+C114","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title303","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C133<0,title455,IRR(C114:W114,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title308","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title305","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C82,D124:W124)+C124","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title306","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C138<0,title455,IRR(C124:W124,0.000001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title309","v":" Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title307","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D123:W123)","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA40kW_RES3","index":32,"n_rows":141,"n_cols":23,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title227&\"40 kW\"","v":"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION40 kW"}]
[]
[]
[{"$f":"title228","v":"Revenues of biomass gasification and power generation system"}]
[]
[null,{"$f":"title229","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title230","v":"Power generation capacity (kW)"},40,{"$f":"C8","v":40},{"$f":"D8","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[null,{"$f":"title157","v":"Gas engine type"},{"$f":"+COST_RES3!$I$11","v":"100% Syngas"}]
[]
[null,{"$f":"title162","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES3!$I$18","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"+COST_RES3!$J$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title158","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title232","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},{"$f":"E8*E14*(1-E12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},{"$f":"E17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES3!$I$20","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title235","v":"Total power sold to customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},{"$f":"E17-E18-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title166","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"C22*(1+D23)","v":0},{"$f":"D22*(1+E23)","v":0},{"$f":"E22*(1+F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title237","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title238","v":"Project lifetime (years)"},{"$f":"+COST_RES3!$N$16","v":20}]
[null,{"$f":"title239","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title240","v":"Lifespan of gasifier system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title241","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title242","v":" Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title243","v":"Capital and operating cost of biomass gasification and power generation system "}]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Direct capital cost (USD)"}]
[null,{"$f":"title187","v":"Equipments"},{"$f":"COST_RES3!I63","v":0}]
[null,{"$f":"title188","v":"Building"},{"$f":"COST_RES3!I64","v":0}]
[null,{"$f":"title189","v":"Installation"},{"$f":"COST_RES3!I65","v":0},null,null,{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!F$18,'Data Entry Needs'!F$19)","v":0}]
[null,{"$f":"title190","v":"Distribution network"},{"$f":"COST_RES3!I66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"SUM(C37:C40)","v":{"$error":"#DIV/0!"}},{"$f":"D37+D38+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title246","v":"Capital cost (USD/kW)"},{"$f":"C41/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title248","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title249","v":"Sub-total material cost (USD)"},{"$f":"C48+C56+C60","v":{"$error":"#DIV/0!"}},{"$f":"D48+D56+D60","v":{"$error":"#DIV/0!"}},{"$f":"E48+E56+E60","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":"title250","v":"Biomass cost (USD/year)"},{"$f":"C49*C50","v":{"$error":"#DIV/0!"}},{"$f":"D49*D50","v":{"$error":"#DIV/0!"}},{"$f":"E49*E50","v":{"$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,{"$f":"title251","v":"Biomass consumption (t per year)"},{"$f":"+COST_RES3!$I$39","v":{"$error":"#DIV/0!"}},{"$f":"+C49","v":{"$error":"#DIV/0!"}},{"$f":"+D49","v":{"$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,{"$f":"title252","v":"Biomass total price (USD/t)"},{"$f":"SUM(C51:C52)","v":0},{"$f":"SUM(D51:D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title253","v":"Biomass price (USD/t)"},{"$f":"+COST_RES3!$F$39","v":0},{"$f":"C51*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title254","v":"Biomass transportation cost (USD/t)"},{"$f":"+C53*C54","v":0},{"$f":"C52*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title255","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES3!$F$53","v":0}]
[null,{"$f":"title256","v":"Transportation distant (km)"},{"$f":"+COST_RES3!$I$53","v":0}]
[]
[null,{"$f":"title257","v":"Water cost (USD/year)"},{"$f":"C57*C58","v":0},{"$f":"D57*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES3!$I$40","v":0},{"$f":"+C57","v":0},{"$f":"+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title259","v":"Water treatment cost (USD/m3)"},{"$f":"+COST_RES3!$F$40","v":0},{"$f":"C58*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title260","v":"Diesel cost (USD/year)"},{"$f":"C61*C62","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title261","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_RES3!$I$41","v":219},{"$f":"+C61","v":219},{"$f":"+D61","v":219},219,219,219,219,219,219,219,219,219,219,219,219,219,219,219,219,219,219]
[null,{"$f":"title262","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_RES3!$F$41","v":0},{"$f":"C62*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title263","v":"Sub-total operating cost (USD)"},{"$f":"C65+C67+C68","v":{"$error":"#DIV/0!"}},{"$f":"D65+D67+D68","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,{"$f":"title264","v":"Labour cost (USD)"},{"$f":"COST_RES3!J49","v":0},{"$f":"C65*(1+D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Annual change in labour cost (%)"},null,0,{"$f":"D66","v":0},{"$f":"E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U66","v":0},0]
[null,{"$f":"title192","v":"Plant overhead"},{"$f":"COST_RES3!J74","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title193","v":"General and administrative cost"},{"$f":"COST_RES3!J75","v":{"$error":"#DIV/0!"}},{"$f":"C68","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,{"$f":"title266","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES3!J69","v":{"$error":"#DIV/0!"}},{"$f":"C69","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,{"$f":"title267","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES3!J68","v":{"$error":"#DIV/0!"}},{"$f":"C71","v":{"$error":"#DIV/0!"}},{"$f":"D71","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":"title268","v":"Sub-total of storage capacity"},{"$f":"+COST_RES3!J59","v":{"$error":"#DIV/0!"}},{"$f":"C73","v":{"$error":"#DIV/0!"}},{"$f":"D73","v":{"$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,{"$f":"title269","v":"Total operation and maintenance cost (USD)"},{"$f":"C47+C64+C69+C71+C73","v":{"$error":"#DIV/0!"}},{"$f":"D47+D64+D69+D71+D73","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,{"$f":"title270","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C75/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title131","v":"Financial parameters"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title271","v":"Annual change in raw material cost (%)"},null,{"$f":"+COST_RES3!$N$19","v":0},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U80","v":0},{"$f":"V80","v":0}]
[null,{"$f":"title272","v":"Inflation rate (%)"},null,0,{"$f":"D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U81","v":0},{"$f":"V81","v":0}]
[null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES3!$N$13","v":0}]
[null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES3!$N$11","v":0}]
[]
[null,{"$f":"title273","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title274","v":"Loan amount (USD )"},{"$f":"C83*C41","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES3!$N$10","v":0}]
[null,{"$f":"title164","v":"Loan term (years)"},{"$f":"+COST_RES3!$N$12","v":0}]
[null,{"$f":"title275","v":"Loan payment (USD/month)"},{"$f":"(PMT(C87/12,(12*C88),C86))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title276","v":"Loan payment (USD/year)"},null,{"$f":"IF(D79<=$C$88,$C$89*12,0)","v":0},{"$f":"IF(E79<=$C$88,$C$89*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title277","v":"Total loan payment (USD)"},{"$f":"SUM(D90:W90)","v":0}]
[null,{"$f":"title278","v":"Loan interest payment (USD)"},{"$f":"C91+C86","v":{"$error":"#DIV/0!"}},{"$f":"title286","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C92/C26","v":{"$error":"#DIV/0!"}},{"$f":"title287","v":"USD per year"}]
[]
[{"$f":"title279","v":"Income tax analysis"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title280","v":"Effective income tax rate (%)"},{"$f":"+'Data Entry Needs'!$AQ$92","v":0},{"$f":"C96","v":0},{"$f":"D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title281","v":"Income tax"},null,{"$f":"IF(D122<0,0,-D96*D122)","v":{"$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":"title282","v":"Total income tax (USD)"},{"$f":"SUM(D97:W97)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title283","v":"Income tax payment (USD per year)"},{"$f":"C98/$C$26","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"title206","v":"Depreciation"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title284","v":"Depreciation method"},{"$f":"title288","v":"Straight-line"}]
[null,{"$f":"title285","v":"Total depreciation (USD)"},null,{"$f":"COST_RES3!H68","v":{"$error":"#DIV/0!"}},{"$f":"D104","v":{"$error":"#DIV/0!"}},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title289","v":"Base case project"}]
[{"$f":"title290","v":"Summary of this project - before tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title291","v":"Total revenue (USD)"},null,{"$f":"D24","v":0},{"$f":"E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"-(C41-C86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title294","v":" Cash flow - before tax (USD)"},{"$f":"SUM(C110:C113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D110:D113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title295","v":"Summary of this project - after tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B110","v":"Total revenue (USD)"},{"$f":"C110","v":0},{"$f":"D110","v":0},{"$f":"E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title296","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D104","v":{"$error":"#DIV/0!"}},{"$f":"-E104","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":"title297","v":" Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C118:C121)","v":0},{"$f":"SUM(D118:D121)","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,{"$f":"title281","v":"Income tax"},null,{"$f":"D97","v":{"$error":"#DIV/0!"}},{"$f":"E97","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":"title310","v":"Cash flow - after tax (USD)"},{"$f":"C111","v":{"$error":"#DIV/0!"}},{"$f":"D114+D123","v":{"$error":"#DIV/0!"}},{"$f":"E114+E123","v":{"$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!"}]
[]
[{"$f":"title298","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title299","v":"Cumulative value of Net Profit - before tax"},{"$f":"C114","v":{"$error":"#DIV/0!"}},{"$f":"C128+(D114)","v":{"$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":"title300","v":"Cumulative value of Net Profit - after tax"},{"$f":"C124","v":{"$error":"#DIV/0!"}},{"$f":"C129+(D124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title301","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title302","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C82,D114:W114)+C114","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title303","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C133<0,title455,IRR(C114:W114,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title308","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title305","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C82,D124:W124)+C124","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title306","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C138<0,title455,IRR(C124:W124,0.000001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title309","v":" Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title307","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D123:W123)","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA100kW_RES3","index":33,"n_rows":141,"n_cols":23,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title227&\"100 kW\"","v":"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION100 kW"}]
[]
[]
[{"$f":"title228","v":"Revenues of biomass gasification and power generation system"}]
[]
[null,{"$f":"title229","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title230","v":"Power generation capacity (kW)"},100,{"$f":"C8","v":100},{"$f":"D8","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,{"$f":"title157","v":"Gas engine type"},{"$f":"+COST_RES3!$I$11","v":"100% Syngas"}]
[]
[null,{"$f":"title162","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES3!$I$18","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"+COST_RES3!$L$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title158","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title232","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},{"$f":"E8*E14*(1-E12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},{"$f":"E17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES3!$I$20","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title235","v":"Total power sold to customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},{"$f":"E17-E18-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title166","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES3!$N$15","v":0},{"$f":"C22*(1+D23)","v":0},{"$f":"D22*(1+E23)","v":0},{"$f":"E22*(1+F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title237","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title238","v":"Project lifetime (years)"},{"$f":"+COST_RES3!$N$16","v":20}]
[null,{"$f":"title239","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title240","v":"Lifespan of gasifier system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title241","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title242","v":" Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title243","v":"Capital and operating cost of biomass gasification and power generation system "}]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Direct capital cost (USD)"}]
[null,{"$f":"title187","v":"Equipments"},{"$f":"COST_RES3!K63","v":0}]
[null,{"$f":"title188","v":"Building"},{"$f":"COST_RES3!K64","v":0}]
[null,{"$f":"title189","v":"Installation"},{"$f":"COST_RES3!K65","v":0},null,null,{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!F$18,'Data Entry Needs'!F$19)","v":0}]
[null,{"$f":"title190","v":"Distribution network"},{"$f":"COST_RES3!K66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"SUM(C37:C40)","v":{"$error":"#DIV/0!"}},{"$f":"D37+D38+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title246","v":"Capital cost (USD/kW)"},{"$f":"C41/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title248","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title249","v":"Sub-total material cost (USD)"},{"$f":"C48+C56+C60","v":{"$error":"#DIV/0!"}},{"$f":"D48+D56+D60","v":{"$error":"#DIV/0!"}},{"$f":"E48+E56+E60","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":"title250","v":"Biomass cost (USD/year)"},{"$f":"C49*C50","v":{"$error":"#DIV/0!"}},{"$f":"D49*D50","v":{"$error":"#DIV/0!"}},{"$f":"E49*E50","v":{"$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,{"$f":"title251","v":"Biomass consumption (t per year)"},{"$f":"+COST_RES3!$K$39","v":{"$error":"#DIV/0!"}},{"$f":"+C49","v":{"$error":"#DIV/0!"}},{"$f":"+D49","v":{"$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,{"$f":"title252","v":"Biomass total price (USD/t)"},{"$f":"SUM(C51:C52)","v":0},{"$f":"SUM(D51:D52)","v":0},{"$f":"SUM(E51:E52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title253","v":"Biomass price (USD/t)"},{"$f":"+COST_RES3!$F$39","v":0},{"$f":"C51*(1+D80+D81)","v":0},{"$f":"D51*(1+E80+E81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title254","v":"Biomass transportation cost (USD/t)"},{"$f":"+C53*C54","v":0},{"$f":"C52*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title255","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES3!$F$53","v":0}]
[null,{"$f":"title256","v":"Transportation distant (km)"},{"$f":"+COST_RES3!$K$53","v":0}]
[]
[null,{"$f":"title257","v":"Water cost (USD/year)"},{"$f":"C57*C58","v":0},{"$f":"D57*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES3!$K$40","v":0},{"$f":"+C57","v":0},{"$f":"+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title259","v":"Water treatment cost (USD/m3)"},{"$f":"+COST_RES3!$F$40","v":0},{"$f":"C58*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title260","v":"Diesel cost (USD/year)"},{"$f":"C61*C62","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title261","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_RES3!$K$41","v":547.5},{"$f":"+C61","v":547.5},{"$f":"+D61","v":547.5},547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5]
[null,{"$f":"title262","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_RES3!$F$41","v":0},{"$f":"C62*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title263","v":"Sub-total operating cost (USD)"},{"$f":"C65+C67+C68","v":{"$error":"#DIV/0!"}},{"$f":"D65+D67+D68","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,{"$f":"title264","v":"Labour cost (USD)"},{"$f":"COST_RES3!L49","v":0},{"$f":"C65*(1+D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Annual change in labour cost (%)"},null,0,{"$f":"D66","v":0},{"$f":"E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U66","v":0},0]
[null,{"$f":"title192","v":"Plant overhead"},{"$f":"COST_RES3!L74","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title193","v":"General and administrative cost"},{"$f":"COST_RES3!L75","v":{"$error":"#DIV/0!"}},{"$f":"C68","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,{"$f":"title266","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES3!L69","v":{"$error":"#DIV/0!"}},{"$f":"C69","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,{"$f":"title267","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES3!L68","v":{"$error":"#DIV/0!"}},{"$f":"C71","v":{"$error":"#DIV/0!"}},{"$f":"D71","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":"title268","v":"Sub-total of storage capacity"},{"$f":"+COST_RES3!L59","v":{"$error":"#DIV/0!"}},{"$f":"C73","v":{"$error":"#DIV/0!"}},{"$f":"D73","v":{"$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,{"$f":"title269","v":"Total operation and maintenance cost (USD)"},{"$f":"C47+C64+C69+C71+C73","v":{"$error":"#DIV/0!"}},{"$f":"D47+D64+D69+D71+D73","v":{"$error":"#DIV/0!"}},{"$f":"E47+E64+E69+E71+E73","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":"title270","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C75/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title131","v":"Financial parameters"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title271","v":"Annual change in raw material cost (%)"},null,{"$f":"+COST_RES3!$N$19","v":0},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U80","v":0},{"$f":"V80","v":0}]
[null,{"$f":"title272","v":"Inflation rate (%)"},null,0,{"$f":"D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U81","v":0},{"$f":"V81","v":0}]
[null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES3!$N$13","v":0}]
[null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES3!$N$11","v":0}]
[]
[null,{"$f":"title273","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title274","v":"Loan amount (USD )"},{"$f":"C83*C41","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES3!$N$10","v":0}]
[null,{"$f":"title164","v":"Loan term (years)"},{"$f":"+COST_RES3!$N$12","v":0}]
[null,{"$f":"title275","v":"Loan payment (USD/month)"},{"$f":"(PMT(C87/12,(12*C88),C86))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title276","v":"Loan payment (USD/year)"},null,{"$f":"IF(D79<=$C$88,$C$89*12,0)","v":0},{"$f":"IF(E79<=$C$88,$C$89*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title277","v":"Total loan payment (USD)"},{"$f":"SUM(D90:W90)","v":0}]
[null,{"$f":"title278","v":"Loan interest payment (USD)"},{"$f":"C91+C86","v":{"$error":"#DIV/0!"}},{"$f":"title286","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C92/C26","v":{"$error":"#DIV/0!"}},{"$f":"title287","v":"USD per year"}]
[]
[{"$f":"title279","v":"Income tax analysis"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title280","v":"Effective income tax rate (%)"},{"$f":"+'Data Entry Needs'!$AQ$92","v":0},{"$f":"C96","v":0},{"$f":"D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title281","v":"Income tax"},null,{"$f":"IF(D122<0,0,-D96*D122)","v":{"$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":"title282","v":"Total income tax (USD)"},{"$f":"SUM(D97:W97)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title283","v":"Income tax payment (USD per year)"},{"$f":"C98/$C$26","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"title206","v":"Depreciation"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title284","v":"Depreciation method"},{"$f":"title288","v":"Straight-line"}]
[null,{"$f":"title285","v":"Total depreciation (USD)"},null,{"$f":"COST_RES3!H68","v":{"$error":"#DIV/0!"}},{"$f":"D104","v":{"$error":"#DIV/0!"}},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title289","v":"Base case project"}]
[{"$f":"title290","v":"Summary of this project - before tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title291","v":"Total revenue (USD)"},null,{"$f":"D24","v":0},{"$f":"E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"-(C41-C86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$error":"#DIV/0!"}},{"$f":"-E75+E71","v":{"$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,{"$f":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title294","v":" Cash flow - before tax (USD)"},{"$f":"SUM(C110:C113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D110:D113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title295","v":"Summary of this project - after tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B110","v":"Total revenue (USD)"},{"$f":"C110","v":0},{"$f":"D110","v":0},{"$f":"E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","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,{"$f":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title296","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D104","v":{"$error":"#DIV/0!"}},{"$f":"-E104","v":{"$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,{"$f":"title297","v":" Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C118:C121)","v":0},{"$f":"SUM(D118:D121)","v":{"$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":"title281","v":"Income tax"},null,{"$f":"D97","v":{"$error":"#DIV/0!"}},{"$f":"E97","v":{"$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,{"$f":"title310","v":"Cash flow - after tax (USD)"},{"$f":"C111","v":{"$error":"#DIV/0!"}},{"$f":"D114+D123","v":{"$error":"#DIV/0!"}},{"$f":"E114+E123","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!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title298","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title299","v":"Cumulative value of Net Profit - before tax"},{"$f":"C114","v":{"$error":"#DIV/0!"}},{"$f":"C128+(D114)","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,{"$f":"title300","v":"Cumulative value of Net Profit - after tax"},{"$f":"C124","v":{"$error":"#DIV/0!"}},{"$f":"C129+(D124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title301","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title302","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C82,D114:W114)+C114","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title303","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C133<0,title455,IRR(C114:W114,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title308","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title305","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C82,D124:W124)+C124","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title306","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C138<0,title455,IRR(C124:W124,0.000001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title309","v":" Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title307","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D123:W123)","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST(ADJUSTED)_RES3","index":34,"n_rows":131,"n_cols":35,"rows_kept":131,"cut":false,"hidden":true,"merged":[[86,25,86,29],[86,30,86,32],[86,2,86,6],[86,7,86,8],[86,9,86,10],[86,11,86,12],[86,13,86,18],[86,19,86,24],[85,2,85,8],[85,9,85,12],[85,13,85,24],[85,25,85,29],[85,30,85,32],[55,34,57,34],[56,2,56,6],[56,7,56,8],[56,9,56,10],[56,11,56,12],[55,2,55,8],[55,9,55,12],[55,13,55,24],[55,25,55,29],[55,30,55,32],[56,13,56,18],[56,19,56,24],[56,25,56,29],[56,30,56,32],[28,2,28,8],[28,9,28,12],[29,2,29,6],[29,7,29,8],[29,9,29,10],[29,11,29,12],[2,2,2,8],[2,9,2,12],[3,2,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12]]}
[null,"Cost details of dual fuel and 100% producer gas biomass gasifier power projects (5–40 kW)",null,null,null,null,null,null,"Source: Nouni et al, 2007"]
[null,null,null,null,null,null,null,null,null,null,null,"Unit: Rs of India"]
[null,"Manufacturer of BGPP","Manufacturer I ",null,null,null,null,null,null,"Manufacturer II"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40]
[null,"Gasifier with accessories ",76000,95000,145000,300000,380000,145000,700000,230000,510000,250000,600000]
[null,"Biomass cutter ",12000,12000,12000,20000,20000,12000,20000,7500,7500,7500,7500]
[null,"Biomass dryer ",9000,9000,9000,40000,40000,9000,50000,10000,35000,10000,35000]
[null,"Moisture meter ",3000,3000,3000,3000,3000,3000,3000,5000,5000,5000,5000]
[null,"Chain pulley block ",0,0,0,10000,10000,0,10000,3000,6500,3000,6500]
[null,"Water cooling system ",10000,10000,15000,15000,15000,10000,25000,0,30000,0,30000]
[null,"Other accessories ",0,0,0,0,0,0,0,50000,90000,50000,90000]
[null,"Taxes and duties ",29700,34830,49680,{"$f":"+COST_RES2!$H$34","v":0},126360,48330,218160,82485,184680,87885,208980]
[null,"Total cost of biomass gasifier ",139700,163830,233680,{"$f":"$F$12/D14","v":0},594360,227330,1026160,387985,868680,413385,982980]
[null,"Engine–generator set ",94000,140000,245000,375000,405000,200000,814000,60000,400000,80000,725000]
[null,"Accessories ",0,0,0,0,0,0,100000,0,0,0,0]
[null,"Taxes and duties ",25380,37800,66150,101250,109350,54000,273780,16200,108000,21600,195750]
[null,"Total cost of engine–generator set ",119380,163830,311150,476250,514350,254000,1287780,76200,508000,101600,920750]
[null,"Earthing materials ",10000,10000,15000,20000,30000,10000,30000,15000,30000,15000,30000]
[null,"Civil work",60000,80000,100000,150000,175000,80000,200000,125000,400000,125000,400000]
[null,"Erection, commissioning and training ",30000,30000,30000,50000,50000,30000,50000,80000,100000,80000,100000]
[null,"Cost of site related work ",100000,120000,145000,220000,255000,120000,280000,220000,530000,220000,530000]
[null,"Total installed cost of BGPP",359080,461630,689830,1189010,1363710,601330,2593940,684185,1906680,734985,2433730]
[null,"LT electricity distribution network ",250000,250000,250000,375000,375000,250000,375000,250000,375000,250000,375000]
[null,"Total cost including distribution network ",609080,711630,939830,1564010,1738710,851330,2968940,934185,2281680,984985,2808730]
[null,"Cost of BGPP per kW of rated capacity ",121816,71163,46992,52134,43468,94592,74224,93419,57042,98499,70218]
[]
[null,null,null,null,null,null,null,"Exchange rate ",null,0.5998,"Baht/Rs","Unit: Baht of Thailand"]
[null,"Manufacturer of BGPP","Manufacturer I ",null,null,null,null,null,null,"Manufacturer II"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40]
[null,"Gasifier with accessories ",{"$f":"C6*$J$28","v":45584.800000000003},{"$f":"D6*$J$28","v":56981},86971,179940,227924,86971,419860,137954,305898,149950,359880]
[null,"Biomass cutter ",{"$f":"C7*$J$28","v":7197.6},7197.6,7197.6,11996,11996,7197.6,11996,4498.5,4498.5,4498.5,4498.5]
[null,"Biomass dryer ",5398.2,5398.2,5398.2,23992,23992,5398.2,29990,5998,20993,5998,20993]
[null,"Moisture meter ",1799.4,1799.4,1799.4,1799.4,1799.4,1799.4,1799.4,2999,2999,2999,2999]
[null,"Chain pulley block ",0,0,0,5998,5998,0,5998,1799.4,3898.7,1799.4,3898.7]
[null,"Water cooling system ",5998,5998,8997,8997,8997,5998,14995,0,17994,0,17994]
[null,"Other accessories ",0,0,0,0,0,0,0,29990,53982,29990,53982]
[null,"Taxes and duties ",17814.060000000001,20891.034,29798.063999999998,0,75790.728000000003,28988.333999999999,130852.368,49474.502999999997,110771.064,52713.423000000003,125346.204]
[null,"Total cost of biomass gasifier ",83792.06,98265.233999999997,140161.264,0,356497.12800000003,136352.53400000001,615490.76800000004,232713.40299999999,521034.26400000002,247948.323,589591.40399999998]
[null,"Engine–generator set ",56381.2,83972,146951,224925,242919,119960,488237.2,35988,239920,47984,434855]
[null,"Accessories ",0,0,0,0,0,0,59980,0,0,0,0]
[null,"Taxes and duties ",15222.924000000001,22672.44,39676.769999999997,60729.75,65588.13,32389.200000000001,164213.24400000001,9716.76,64778.400000000001,12955.68,117410.85]
[null,"Total cost of engine–generator set ",71604.123999999996,98265.233999999997,186627.77,285654.75,308507.13,152349.20000000001,772410.44400000002,45704.76,304698.40000000002,60939.68,552265.85]
[null,"Earthing materials ",5998,5998,8997,11996,17994,5998,17994,8997,17994,8997,17994]
[null,"Civil work",35988,47984,59980,89970,104965,47984,119960,74975,239920,74975,239920]
[null,"Erection, commissioning and training ",17994,17994,17994,29990,29990,17994,29990,47984,59980,47984,59980]
[null,"Cost of site related work ",59980,71976,86971,131956,152949,71976,167944,131956,317894,131956,317894]
[null,"Total installed cost of BGPP",{"$f":"C23*$J$28","v":215376.18400000001},276885.674,413760.03399999999,713168.19799999997,817953.25800000003,360677.734,1555845.2120000001,410374.163,1143626.6640000001,440844.00300000003,1459751.254]
[null,"LT electricity distribution network ",149950,149950,149950,224925,224925,149950,224925,149950,224925,149950,224925]
[null,"Total cost including distribution network ",365326.18400000001,426835.674,563710.03399999999,938093.19799999997,1042878.258,510627.734,1780770.2120000001,560324.16299999994,1368551.6640000001,590794.00300000003,1684676.254]
[null,"Cost of BGPP per kW of rated capacity ",73065.236799999999,42683.5674,28185.801599999999,31269.9732,26072.106400000001,56736.281600000002,44519.555200000003,56032.716200000003,34213.791599999997,59079.700199999999,42116.756399999998]
[]
[null,"The cost details were adjusted by considering the replacement equipments that have the lifetime less than the project lifetime for Nouni et at, 2007"]
[null,null,null,null,null,null,null,"Exchange rate ",null,30.7775,"Baht/USD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit: USD"]
[null,"Manufacturer of BGPP","Manufacturer I  by Nouni et al, 2007",null,null,null,null,null,null,"Manufacturer II by  Nouni et al, 2007",null,null,null,"Arena et al, 2010",null,null,null,null,null,null,null,null,null,null,null,"Leung, Yin, & Wu, 2004",null,null,null,null,"Buchholz et al. n.d.",null,null,null,"Cost Share (%)"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine",null,"Bubbling Fluidized Bed Gasifier+ Gas engine",null,null,null,null,null,"Bubbling Fluidized Bed Gasifier+ Externally Fired Gas turbine",null,null,null,null,null,"Circulating Fluidized Bed & 100%  producer gas engine",null,null,null,null,"Downdraft Gasifier and Gas engine (250kW and 10kW capacity)"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40,100,200,300,400,500,600,100,200,300,400,500,600,200,600,1000,1500,2000,10,87,220]
[null,"Gasifier with accessories ",{"$f":"'COST(PREADJUSTED)'!C59*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D59*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E59*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F59*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G59*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H59*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I59*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J59*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K59*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L59*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M59*LIFETIME_RES3!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"19.7*1000","v":19700},43000,{"$f":"61.5*1000","v":61500},{"$f":"73.8*1000","v":73800},{"$f":"86.1*1000","v":86100},null,{"$f":"+'COST(PREADJUSTED)'!AF59*LIFETIME_RES3!$F$13*20/(12*300*13)","v":0},99651,null,{"$f":"M59/$M$67","v":{"$error":"#DIV/0!"}}]
[null,"Biomass cutter ",{"$f":"'COST(PREADJUSTED)'!C60*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D60*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E60*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F60*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G60*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H60*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I60*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J60*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K60*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L60*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M60*LIFETIME_RES3!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF60*LIFETIME_RES3!$F$13*20/(12*300*13)","v":0},35000,null,{"$error":"#DIV/0!"}]
[null,"Biomass dryer ",{"$f":"'COST(PREADJUSTED)'!C61*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D61*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E61*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F61*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G61*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H61*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I61*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J61*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K61*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L61*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M61*LIFETIME_RES3!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Moisture meter ",{"$f":"'COST(PREADJUSTED)'!C62*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D62*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E62*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F62*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G62*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H62*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I62*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J62*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K62*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L62*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M62*LIFETIME_RES3!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Chain pulley block ",{"$f":"'COST(PREADJUSTED)'!C63*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D63*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E63*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F63*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G63*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H63*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I63*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J63*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K63*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L63*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M63*LIFETIME_RES3!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Water cooling system ",{"$f":"'COST(PREADJUSTED)'!C64*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D64*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E64*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F64*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G64*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H64*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I64*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J64*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K64*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L64*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M64*LIFETIME_RES3!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Other accessories ",{"$f":"'COST(PREADJUSTED)'!C65*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D65*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E65*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F65*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G65*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H65*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I65*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J65*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K65*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L65*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M65*LIFETIME_RES3!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Taxes and duties ",{"$f":"'COST(PREADJUSTED)'!C66*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D66*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E66*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F66*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G66*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H66*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I66*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J66*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K66*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L66*LIFETIME_RES3!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M66*LIFETIME_RES3!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Sub-total cost of biomass gasifier ",{"$f":"SUM(C59:C66)","v":0},{"$f":"SUM(D59:D66)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z59:Z66)","v":19700},{"$f":"SUM(AA59:AA66)","v":43000},{"$f":"SUM(AB59:AB66)","v":61500},{"$f":"SUM(AC59:AC66)","v":73800},{"$f":"SUM(AD59:AD66)","v":86100},null,{"$f":"SUM(AF59:AF66)","v":0},{"$f":"SUM(AG59:AG66)","v":134651},null,{"$f":"M67/M80","v":0}]
[null,"Engine–generator set ",{"$f":"'COST(PREADJUSTED)'!C68*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D68*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E68*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F68*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G68*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H68*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I68*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J68*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K68*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L68*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M68*LIFETIME_RES3!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"43*1000","v":43000},{"$f":"129.1*1000","v":129100},{"$f":"215.2*1000","v":215200},{"$f":"295.2*1000","v":295200},{"$f":"393.6*1000","v":393600},null,{"$f":"+'COST(PREADJUSTED)'!AF68*LIFETIME_RES3!$F$13*20/(12*300*13)","v":0},129547,null,{"$f":"M68/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Diesel generator",{"$f":"'COST(PREADJUSTED)'!C69*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D69*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E69*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F69*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G69*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H69*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I69*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J69*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K69*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L69*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M69*LIFETIME_RES3!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF69*LIFETIME_RES3!$F$13*20/(12*300*13)","v":0},{"$f":"AF69-17000","v":-17000},null,{"$f":"M69/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Accessories ",{"$f":"'COST(PREADJUSTED)'!C70*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D70*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E70*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F70*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G70*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H70*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I70*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J70*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K70*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L70*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M70*LIFETIME_RES3!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF70*LIFETIME_RES3!$F$13*20/(12*300*13)","v":0},20000,null,{"$f":"M70/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Taxes and duties ",{"$f":"'COST(PREADJUSTED)'!C71*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D71*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E71*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F71*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G71*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H71*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I71*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J71*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K71*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L71*LIFETIME_RES3!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M71*LIFETIME_RES3!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M71/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Sub-total cost of engine–generator set ",{"$f":"SUM(C68:C71)","v":0},{"$f":"SUM(D68:D71)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z68:Z71)","v":43000},{"$f":"SUM(AA68:AA71)","v":129100},{"$f":"SUM(AB68:AB71)","v":215200},{"$f":"SUM(AC68:AC71)","v":295200},{"$f":"SUM(AD68:AD71)","v":393600},null,{"$f":"SUM(AF68:AF71)","v":0},{"$f":"SUM(AG68:AG71)","v":132547},null,{"$f":"M72/M80","v":0}]
[null,"Feasibility study",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF73*LIFETIME_RES3!$F$13*20/(12*300*13)","v":0},40000]
[null,"Development and Engineering"]
[null,"Earthing materials ",{"$f":"C45/$J$55","v":194.88262529445211},194.88262529445211,292.3239379416782,389.76525058890422,584.64787588335639,194.88262529445211,584.64787588335639,292.3239379416782,584.64787588335639,292.3239379416782,584.64787588335639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M75/$M$79","v":5.6603773584905655E-2}]
[null,"Civil work (Building, water pool, etc.)",1169.2957517667128,1559.0610023556169,1948.8262529445212,2923.239379416782,3410.445942652912,1559.0610023556169,3897.6525058890425,2436.0328161806515,7795.3050117780849,2436.0328161806515,7795.3050117780849,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12.4*1000","v":12400},{"$f":"(12.3+24.6)*1000","v":36900.000000000007},{"$f":"(18.4+36.9)*1000","v":55300},{"$f":"(24.6+49.2)*1000","v":73800.000000000015},{"$f":"(61.5+36.9)*1000","v":98400},null,{"$f":"+'COST(PREADJUSTED)'!AF76*LIFETIME_RES3!$F$13*20/(12*300*13)","v":0},30000,null,{"$f":"M76/$M$79","v":0.7547169811320753}]
[null,"Installation,Erection, commissioning and training ",584.64787588335639,584.64787588335639,584.64787588335639,974.41312647226061,974.41312647226061,584.64787588335639,974.41312647226061,1559.0610023556169,1948.8262529445212,1559.0610023556169,1948.8262529445212,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"11.1*1000","v":11100},{"$f":"(18.4+12.3)*1000","v":30700},{"$f":"(24.6+12.3)*1000","v":36900.000000000007},{"$f":"(36.9+12.3)*1000","v":49200},{"$f":"(49.2+12.3)*1000","v":61500},null,{"$f":"+'COST(PREADJUSTED)'!AF77*LIFETIME_RES3!$F$13*20/(12*300*13)","v":0},{"$f":"60000+4000","v":64000},null,{"$f":"M77/$M$79","v":0.18867924528301883}]
[null,"Shipping, Duty, Insurrance, clearance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF78*LIFETIME_RES3!$F$13*20/(12*300*13)","v":0},{"$f":"10000+10000","v":20000}]
[null,"Sub-total cost of site related work ",{"$f":"SUM(C73:C78)","v":1948.8262529445212},2338.5915035334256,2825.7980667695556,4287.4177564779466,4969.5069450085293,2338.5915035334256,5456.7135082446594,4287.4177564779466,10328.779140605964,4287.4177564779466,10328.779140605964,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z73:Z78)","v":23500},67600,92200,123000.00000000001,159900,0,{"$f":"SUM(AF73:AF78)","v":0},{"$f":"SUM(AG73:AG78)","v":154000},null,{"$f":"M79/M80","v":1}]
[null,"Total installation cost of BGPP",{"$f":"C67+C72+C79","v":1948.8262529445212},{"$f":"D67+D72+D79","v":2338.5915035334256},2825.7980667695556,4287.4177564779466,4969.5069450085293,2338.5915035334256,5456.7135082446594,4287.4177564779466,10328.779140605964,4287.4177564779466,10328.779140605964,{"$f":"900000*40.7124/30.6212","v":1196594.5162175223},{"$f":"6000*O58*40.7124/30.6212","v":1595459.3549566965},{"$f":"1500000*40.7124/30.6212","v":1994324.1936958707},{"$f":"1750000*40.7124/30.6212","v":2326711.5593118491},{"$f":"2000000*40.7124/30.6212","v":2659098.9249278274},{"$f":"2200000*40.7124/30.6212","v":2925008.8174206102},{"$f":"1000000*40.7124/30.6212","v":1329549.4624639137},{"$f":"7600*U58*40.7124/30.6212","v":2020915.182945149},{"$f":"2000000*40.7124/30.6212","v":2659098.9249278274},{"$f":"2250000*40.7124/30.6212","v":2991486.2905438063},{"$f":"2600000*40.7124/30.6212","v":3456828.6024061758},{"$f":"2900000*40.7124/30.6212","v":3855693.4411453502},{"$f":"Z67+Z72+Z79","v":86200},{"$f":"AA67+AA72+AA79","v":239700},{"$f":"AB67+AB72+AB79","v":368900},{"$f":"AC67+AC72+AC79","v":492000},{"$f":"AD67+AD72+AD79","v":639600},{"$f":"2890*AE58","v":28900},{"$f":"AF67+AF72+AF79","v":0},{"$f":"AG67+AG72+AG79","v":421198},null,{"$f":"M80/M82","v":0.58563535911602227}]
[null,"LT electricity distribution network ",{"$f":"C50/$J$55","v":4872.065632361303},4872.065632361303,4872.065632361303,7308.098448541954,7308.098448541954,4872.065632361303,7308.098448541954,4872.065632361303,7308.098448541954,4872.065632361303,7308.098448541954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"M81/M82","v":0.4143646408839779}]
[null,"Total cost including distribution network ",{"$f":"SUM(C80:C81)","v":6820.891885305824},{"$f":"SUM(D80:D81)","v":7210.6571358947285},7697.8636991308585,11595.5162050199,12277.605393550482,7210.6571358947285,12764.811956786612,9159.4833888392495,17636.877589147916,9159.4833888392495,17636.877589147916,1196594.5162175223,1595459.3549566965,1994324.1936958707,2326711.5593118491,2659098.9249278274,2925008.8174206102,1329549.4624639137,2020915.182945149,2659098.9249278274,2991486.2905438063,3456828.6024061758,3855693.4411453502,86200,239700,368900,492000,639600,28900,0,421198,null,{"$f":"SUM(AI80:AI81)","v":1.0000000000000002}]
[null,"Cost of BGPP per kW of rated capacity ",{"$f":"C82/C58","v":1364.1783770611648},{"$f":"D82/D58","v":721.06571358947281},384.89318495654294,386.51720683399668,306.94013483876205,801.18412621052539,319.12029891966529,915.94833888392498,440.92193972869791,915.94833888392498,440.92193972869791,{"$f":"N82/N58","v":11965.945162175223},{"$f":"O82/O58","v":7977.2967747834828},6647.7473123195687,5816.7788982796228,5318.1978498556546,4875.0146957010174,13295.494624639137,10104.575914725745,8863.6630830927588,7478.7157263595154,6913.6572048123517,6426.1557352422506,{"$f":"Z82/Z58","v":431},399.5,368.9,328,319.8,2890,0,1914.5363636363636]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit: USD"]
[null,"Manufacturer of BGPP","Manufacturer I  by Nouni et al, 2007",null,null,null,null,null,null,"Manufacturer II by  Nouni et al, 2007",null,null,null,"Arena et al, 2010",null,null,null,null,null,null,null,null,null,null,null,"Leung, Yin, & Wu, 2004",null,null,null,null,"Buchholz et al. n.d."]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine",null,"Bubbling Fluidized Bed Gasifier+ Gas engine",null,null,null,null,null,"Bubbling Fluidized Bed Gasifier+ Externally Fired Gas turbine",null,null,null,null,null,"Circulating Fluidized Bed & 100%  producer gas engine",null,null,null,null,"Downdraft Gasifier and Gas engine (250kW and 10kW capacity)"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40,100,200,300,400,500,600,100,200,300,400,500,600,200,600,1000,1500,2000,8,87,220]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"+COST_RES1!$H$34","v":0},{"$f":"+COST_RES1!$H$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5000,5000,5000,5000,5000]
[null,"Electrical conversion Efficiency",{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"+COST_RES1!$I$18","v":0},{"$f":"+COST_RES1!$I$18","v":0}]
[null,"Electric generation (kWh per year)",{"$f":"C88*C89*C90","v":{"$error":"#REF!"}},{"$f":"D88*D89*D90","v":{"$error":"#REF!"}},{"$f":"E88*E89*E90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[]
[null,"Operating & Maintenance cost"]
[null,"Raw material cost"]
[1,"Land cost"]
[2,"Biomass cost (US$ per year)",{"$f":"C99*C98","v":{"$error":"#REF!"}},{"$f":"D99*D98","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[null,"Specific Biomass conversion rate (kWh per kg)",{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.4","v":0.7142857142857143}]
[null,"Biomass consumption (kg per year)",{"$f":"C91/C97","v":{"$error":"#REF!"}},{"$f":"D91/D97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[null,"Biomass price (US$ per kg) ",{"$f":"1.5*$J$28/$J$55","v":2.9232393794167817E-2},{"$f":"1.5*$J$28/$J$55","v":2.9232393794167817E-2},2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2]
[3,"Water cost (US$ per year)"]
[null,"Specific water conversion rate (kWh per m3)"]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"}]
[null,"Water price (US$ per m3)"]
[4,"Chemical cost (US$ per year)"]
[null,"Specific chemical conversion rate (kWh per kg)"]
[null,"Chemical consumption (kg per year)"]
[null,"Chemical price (US$ per kg)"]
[5,"Diesel cost (US$ per year)",{"$f":"C110*C111","v":{"$error":"#REF!"}},{"$f":"D110*D111","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J110*J111","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,"Specific diesel conversion rate (kWh per liter)",{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"(1/0.11)*1.9","v":17.272727272727273}]
[null,"Diesel consumption (liters per year)",{"$f":"C91/C109","v":{"$error":"#REF!"}},{"$f":"D91/D109","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J91/J109","v":{"$error":"#REF!"}},{"$f":"K91/K109","v":{"$error":"#REF!"}},{"$f":"L91/L109","v":0},{"$f":"M91/M109","v":0}]
[null,"Diesel price (US$ per liter)",{"$f":"30.45*$J$28/$J$55","v":0.59341759402160665},{"$f":"30.45*$J$28/$J$55","v":0.59341759402160665},0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665]
[6,"Auxiliary power consumption",{"$f":"10%*C88*C89*(24.99*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*D88*D89*(16.84*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*E88*E89*(13.28*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*F88*F89*(14.54*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*G88*G89*(13.14*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*H88*H89*(18.53*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*I88*I89*(15.02*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*J88*J89*(16.84*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*K88*K89*(13.14*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*L88*L89*(18.53*$J$28/$J$55)","v":0},{"$f":"10%*M88*M89*(15.02*$J$28/$J$55)","v":0}]
[null,"Sub-total raw material cost",{"$f":"C95+C96+C100+C104+C108+C112","v":{"$error":"#REF!"}},{"$f":"D95+D96+D100+D104+D108+D112","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$f":"SUM(N94:N112)","v":0},0,0,0,0,0,0,0,0,0,0,0,5500,16600,27700,38600,51600,0,0,0]
[]
[null,"Labor cost"]
[null,"Engineer"]
[null,"Assistant, skilled",{"$f":"15*5000*$J$28/$J$55","v":1461.619689708391},{"$f":"15*5000*$J$28/$J$55","v":1461.619689708391},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782}]
[null,"Assistant, unskilled"]
[null,"Indirect labor cost"]
[null,"Sub-total labor cost",{"$f":"SUM(C115:C119)","v":1461.619689708391},{"$f":"SUM(D115:D119)","v":1461.619689708391},1461.619689708391,2923.239379416782,2923.239379416782,1461.619689708391,2923.239379416782,1461.619689708391,2923.239379416782,1461.619689708391,2923.239379416782,0,0,0,0,0,0,0,0,0,0,0,0,12200,24500,36900,43000,49100,14237,17275,17497]
[]
[null,{"$f":"title143","v":"Maintenance cost"}]
[null,"Maintenance of Gasifier system",{"$f":"0.05*C67","v":0},{"$f":"0.05*D67","v":0},0,0,0,0,0,0,0,0,0]
[null,"Maintenance of Gas engine system",{"$f":"0.1*C72","v":0},{"$f":"0.1*D72","v":0},0,0,0,0,0,0,0,0,0]
[null,"Maintenance of Electrical distribution network",{"$f":"0.03*C81","v":146.16196897083907},{"$f":"0.03*D81","v":146.16196897083907},146.16196897083907,219.24295345625862,219.24295345625862,146.16196897083907,219.24295345625862,146.16196897083907,219.24295345625862,146.16196897083907,219.24295345625862]
[null,"Maintenance of Civil work",{"$f":"0.02*C76","v":23.385915035334257},{"$f":"0.02*D76","v":31.181220047112337},38.976525058890424,58.464787588335639,68.208918853058236,31.181220047112337,77.953050117780847,48.720656323613028,155.90610023556169,48.720656323613028,155.90610023556169]
[null,"others"]
[null,"Sub-total maintenance cost",{"$f":"SUM(C123:C127)","v":169.54788400617332},{"$f":"SUM(D123:D127)","v":177.3431890179514},185.13849402972949,277.70774104459429,287.45187230931685,177.3431890179514,297.19600357403948,194.88262529445211,375.14905369182031,194.88262529445211,375.14905369182031,0,0,0,0,0,0,0,0,0,0,0,0,1800,4900,7400,9900,12300,0,48030,31175]
[]
[null,"Total Operating & Maintenance cost",{"$f":"C113+C120+C128","v":{"$error":"#REF!"}},{"$f":"D113+D120+D128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1656.502315002843,3298.3884331086024,{"$f":"150000*40.7124/30.6212","v":199432.41936958706},{"$f":"940*O88*40.7124/30.6212","v":249955.29894321581},{"$f":"225000*40.7124/30.6212","v":299148.62905438058},{"$f":"260000*40.7124/30.6212","v":345682.86024061759},{"$f":"300000*40.7124/30.6212","v":398864.83873917413},{"$f":"340000*40.7124/30.6212","v":452046.81723773072},{"$f":"100000*40.7124/30.6212","v":132954.9462463914},{"$f":"690*U88*40.7124/30.6212","v":183477.82582002011},{"$f":"175000*40.7124/30.6212","v":232671.15593118491},{"$f":"220000*40.7124/30.6212","v":292500.88174206106},{"$f":"260000*40.7124/30.6212","v":345682.86024061759},{"$f":"290000*40.7124/30.6212","v":385569.34411453502},19500,46000,72000,91500,113000,14237,65305,48672]
[null,"O&M cost per kW of rate capacity",{"$f":"C130/C88","v":{"$error":"#REF!"}},{"$f":"D130/D88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},165.65023150028429,82.459710827715057,1994.3241936958707,1249.776494716079,997.16209684793523,864.20715060154396,797.72967747834821,753.41136206288456,1329.5494624639139,917.38912910010049,775.57051977061633,731.25220435515268,691.36572048123514,642.61557352422506,97.5,76.666666666666671,72,61,56.5,1779.625,750.63218390804593,221.23636363636365]

{"sheet":"LIFETIME_RES3","index":35,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":true,"merged":[[11,2,11,4],[12,2,12,4]]}
[]
[null,null,"The useful life of project classified by sub-processes"]
[]
[null,null,"Sub-processes","Lifetime",{"$f":"title116","v":"Unit"},"Reference"]
[null,null,"Useful life of civil work",20,{"$f":"title224","v":"years"},"Nouni et al, 2007"]
[null,null,"Useful life of engine–generator set with diesel as pilot or main fuel",20000,"hours","Nouni et al, 2007"]
[null,null,"Useful life of engine–generator set with bio-diesel as pilot fuel",15000,"hours","Nouni et al, 2007"]
[null,null,"Useful life of biomass gasifier",10000,"hours","Nouni et al, 2007"]
[null,null,"Useful life of LT electricity distribution network",20,{"$f":"title224","v":"years"},"Nouni et al, 2007"]
[]
[]
[null,null,"Calculation for the replacement of equipments according to the project lifetime",null,null,{"$f":"+COST_RES1!$N$16","v":20},{"$f":"PROPER(title224)","v":"Years"}]
[null,null,"Operating hours",null,null,{"$f":"+COST_RES3!$H$34","v":0},"hours/year"]
[null,null,"Useful life of civil work",20,{"$f":"title224","v":"years"},{"$f":"$F$12/D14","v":1},"Number of installation","Replacement of equipments",{"$f":"IF((F14-1)<0,0,(F14-1))","v":0},"times"]
[null,null,"Useful life of engine–generator set with diesel as pilot or main fuel",20000,"hours",{"$f":"$F$12*$F$13/D15","v":0},"Number of installation","Replacement of equipments",{"$f":"IF((F15-1)<0,0,(F15-1))","v":0},"times"]
[null,null,"Useful life of engine–generator set with bio-diesel as pilot fuel",15000,"hours",{"$f":"$F$12*$F$13/D16","v":0},"Number of installation","Replacement of equipments",{"$f":"IF((F16-1)<0,0,(F16-1))","v":0},"times"]
[null,null,"Useful life of biomass gasifier",10000,"hours",{"$f":"$F$12*$F$13/D17","v":0},"Number of installation","Replacement of equipments",{"$f":"IF((F17-1)<0,0,(F17-1))","v":0},"times"]
[null,null,"Useful life of LT electricity distribution network",20,{"$f":"title224","v":"years"},{"$f":"$F$12/D18","v":1},"Number of installation","Replacement of equipments",{"$f":"IF((F18-1)<0,0,(F18-1))","v":0},"times"]

{"sheet":"COST_RES4","index":36,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":false,"merged":[[101,3,102,3],[101,4,102,4],[101,5,102,5],[97,6,97,11],[98,6,98,7],[98,8,98,9],[98,10,98,11],[99,6,99,7],[99,8,99,9],[99,10,99,11],[92,6,92,7],[92,8,92,9],[92,10,92,11],[93,6,93,7],[93,8,93,9],[93,10,93,11],[90,6,90,7],[90,8,90,9],[90,10,90,11],[91,6,91,7],[91,8,91,9],[91,10,91,11],[88,6,88,7],[88,8,88,9],[88,10,88,11],[89,6,89,7],[89,8,89,9],[89,10,89,11],[79,3,80,3],[79,4,80,4],[79,5,80,5],[88,3,89,3],[88,4,89,4],[88,5,89,5],[71,3,72,3],[71,4,72,4],[71,5,72,5],[36,3,37,3],[36,4,37,4],[43,3,44,3],[43,4,44,4],[50,3,51,3],[50,4,51,4],[55,3,56,3],[55,4,56,4],[60,3,61,3],[60,4,61,4],[60,5,61,5],[32,6,32,7],[32,8,32,9],[32,10,32,11],[2,2,2,13],[5,2,5,3],[5,4,5,6],[31,6,31,11]]}
[]
[]
[null,null,{"$f":"+UPPER(\"Processing costs FOR POWER GENERATION FROM \"&'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12)","v":"PROCESSING COSTS FOR POWER GENERATION FROM PLEASE SELECT PLEASE SELECT"}]
[]
[]
[null,null,{"$f":"title26","v":"Use white cells to input data"},null,{"$f":"title27","v":"Grey cells are used for calculations"}]
[]
[null,null,{"$f":"title150","v":"Summary of Feedstock and Storage"},null,null,null,{"$f":"title151","v":"Summary of Operational Parameters"},null,null,null,{"$f":"title131","v":"Financial parameters"}]
[]
[null,null,{"$f":"title152","v":"Feedstock available (t/year)"},null,{"$f":"+'Data Entry Needs'!$G$13","v":0},null,{"$f":"title156","v":"Gasifier type"},null,{"$f":"title441","v":"Downdraft"},null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$55","v":0}]
[null,null,{"$f":"title153","v":"Feedstock yield (t/ha)"},null,{"$f":"+'Data Entry Needs'!$G$14","v":0},null,{"$f":"title157","v":"Gas engine type"},null,"100% Syngas",null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$54","v":0}]
[null,null,{"$f":"title154","v":"Moisture (%)"},null,{"$f":"+'Data Entry Needs'!$G$15","v":0},null,{"$f":"title158","v":"Capacity utilization factor"},null,{"$f":"H34/8760","v":0},null,{"$f":"title164","v":"Loan term (years)"},null,null,{"$f":"+'Data Entry Needs'!$D$56","v":0}]
[null,null,{"$f":"title155","v":"Size (mm)"},null,{"$f":"+'Data Entry Needs'!$G$16","v":0},null,{"$f":"title159","v":"Power conversion (kWh/kg feedstock)"},null,{"$f":"+VLOOKUP(IF('Data Entry Needs'!$G$11=title59,'Data Entry Needs'!$G$11,'Data Entry Needs'!$G$11&'Data Entry Needs'!$G$12),dummy_database!$C$1:$P$31,14,FALSE)/(dummy_database!$P$45*3.6)","v":{"$error":"#N/A"}},null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},null,null,{"$f":"+'Data Entry Needs'!$D$53","v":0}]
[null,null,{"$f":"title37","v":"Feedstock storage cost (USD/t)"},null,{"$f":"+'Data Entry Needs'!$G$20","v":0},null,null,"CO  (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$G$11=title59,'Data Entry Needs'!$G$11,'Data Entry Needs'!$G$11&'Data Entry Needs'!$G$12),dummy_database!$C$1:$P$31,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"+'Data Entry Needs'!F54","v":"Plant Cost Index during 5/2017"},null,null,{"$f":"+'Data Entry Needs'!$I$54","v":0}]
[null,null,null,null,null,null,null,"CO2 (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$G$11=title59,'Data Entry Needs'!$G$11,'Data Entry Needs'!$G$11&'Data Entry Needs'!$G$12),dummy_database!$C$1:$P$31,10,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"IF('Data Entry Needs'!$AG$125=0,title167,title168)","v":"Price of electricity (USD/kWh) - Calculated"},null,null,{"$f":"+'Data Entry Needs'!$AH$125","v":0}]
[null,null,null,null,null,null,null,"H2 (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$G$11=title59,'Data Entry Needs'!$G$11,'Data Entry Needs'!$G$11&'Data Entry Needs'!$G$12),dummy_database!$C$1:$P$31,11,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"title165","v":"Project lifetime"},null,null,20]
[null,null,null,null,null,null,null,"CH4 (%Vol)",{"$f":"+VLOOKUP(IF('Data Entry Needs'!$G$11=title59,'Data Entry Needs'!$G$11,'Data Entry Needs'!$G$11&'Data Entry Needs'!$G$12),dummy_database!$C$1:$P$31,13,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"title160","v":"Power loss due to operation (%)"}]
[null,null,null,null,null,null,{"$f":"title161","v":"Operating hours per day"}]
[null,null,null,null,null,null,{"$f":"title162","v":"Power loss in distribution network (%)"}]
[null,null,null,null,null,null,{"$f":"title163","v":"Gas engine efficiency (%)"}]
[]
[null,null,{"$f":"title169","v":"Transport Distance of Feedstock"},null,null,{"$f":"title170","v":"Transport Quantity"},null,null,{"$f":"title169","v":"Transport Distance of Feedstock"},null,null,{"$f":"title170","v":"Transport Quantity"}]
[]
[null,null,{"$f":"title171","v":"Distance small scale production (km)"},null,null,{"$f":"title173","v":"Small scale (t/year)"},null,{"$f":"+$G$39","v":{"$error":"#DIV/0!"}},{"$f":"title175","v":"Distance large scale production (km)"},null,null,{"$f":"title177","v":"Large scale (t/year)"},null,{"$f":"+$K$39","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title172","v":"Distance medium scale production (km)"},null,null,{"$f":"title174","v":"Medium scale (t/year)"},null,{"$f":"+$I$39","v":{"$error":"#DIV/0!"}},{"$f":"title176","v":"Transportation cost (USD/t/km)"},null,null,null,null,{"$f":"+'Data Entry Needs'!$D$46","v":0}]
[]
[]
[]
[null,null,{"$f":"title178","v":"Production Cost Details"}]
[]
[null,null,null,null,null,null,{"$f":"title223","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,10,null,40,null,100]
[null,null,null,null,null,null,{"$f":"title231","v":"Operating hours per year"},{"$f":"$I$19*365","v":0},{"$f":"title231","v":"Operating hours per year"},{"$f":"$I$19*365","v":0},{"$f":"title231","v":"Operating hours per year"},{"$f":"$I$19*365","v":0}]
[]
[]
[null,null,null,{"$f":"title179","v":"Inputs"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"title201","v":"(USD/unit)"},{"$f":"title203","v":"(Unit/year)"},{"$f":"title204","v":"(USD/year)"},{"$f":"title203","v":"(Unit/year)"},{"$f":"title204","v":"(USD/year)"},{"$f":"title203","v":"(Unit/year)"},{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title29","v":"Feedstock"},"t",{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!G$18,'Data Entry Needs'!G$19)","v":0},{"$f":"+(G$33/$I$21/$I$13)*(H$34/1000)/(1-$I$18)","v":{"$error":"#DIV/0!"}},{"$f":"+G39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+(I$33/$I$21/$I$13)*(J$34/1000)/(1-$I$18)","v":{"$error":"#DIV/0!"}},{"$f":"+I39*$F39","v":{"$error":"#DIV/0!"}},{"$f":"+(K$33/$I$21/$I$13)*(L$34/1000)/(1-$I$18)","v":{"$error":"#DIV/0!"}},{"$f":"+K39*$F39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title123","v":"Water"},"m3",{"$f":"+'Data Entry Needs'!$D$40","v":0},{"$f":"G$33*H$34/GASIFICACONVERSION!$C$5","v":0},{"$f":"+G40*$F40","v":0},{"$f":"I$33*J$34/GASIFICACONVERSION!$C$5","v":0},{"$f":"+I40*$F40","v":0},{"$f":"K$33*L$34/GASIFICACONVERSION!$C$5","v":0},{"$f":"+K40*$F40","v":0}]
[null,null,null,{"$f":"title180","v":"Diesel for start up"},"litre",{"$f":"+'Data Entry Needs'!I$40","v":0},{"$f":"10%*G$33*0.5*365/GASIFICACONVERSION!$C$11","v":54.75},{"$f":"+G41*$F41","v":0},{"$f":"10%*I$33*0.5*365/GASIFICACONVERSION!$C$11","v":219},{"$f":"+I41*$F41","v":0},{"$f":"10%*K$33*0.5*365/GASIFICACONVERSION!$C$11","v":547.5},{"$f":"+K41*$F41","v":0}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H39:H41)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J39:J41)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L39:L41)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title182","v":"Labour and miscellaneous cost"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,{"$f":"\"(\"&title433&\")\"","v":"(USD/person-hour)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title121","v":"Unskilled worker"},{"$f":"title205","v":"# employee"},{"$f":"+'Data Entry Needs'!$D$37","v":0},1,{"$f":"+F46*G46*H34","v":0},3,{"$f":"+$F46*I46*$H$34","v":0},6,{"$f":"+$F46*K46*$H$34","v":0}]
[null,null,null,{"$f":"title139","v":"Skilled worker"},{"$f":"title205","v":"# employee"},{"$f":"+'Data Entry Needs'!I$37","v":0},1,{"$f":"+F47*G47*H34","v":0},{"$f":"+ROUND(I46/4,0)","v":1},{"$f":"+$F47*I47*$H$34","v":0},{"$f":"+ROUND(K46/3,0)","v":2},{"$f":"+$F47*K47*$H$34","v":0}]
[null,null,null,"Miscellaneous costs",null,null,{"$f":"+'Data Entry Needs'!$I$50","v":0},{"$f":"+G48*SUM(H46:H47)","v":0},{"$f":"+G48","v":0},{"$f":"+I48*SUM(J46:J47)","v":0},{"$f":"+G48","v":0},{"$f":"+K48*SUM(L46:L47)","v":0}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"+H46+H47+H48","v":0},null,{"$f":"+J46+J47+J48","v":0},null,{"$f":"+L46+L47+L48","v":0}]
[null,null,null,null,null,null,{"$f":"+SUM(G46:G47)","v":2},null,{"$f":"+SUM(I46:I47)","v":4},null,{"$f":"+SUM(K46:K47)","v":8}]
[null,null,null,{"$f":"title183","v":"Transport of feedstock"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,"(USD/t/km)","(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title184","v":"Feedstock (farm to plant)"},"km",{"$f":"+'Data Entry Needs'!$D$46","v":0},{"$f":"+$E$25","v":0},{"$f":"+G53*F53*G39","v":{"$error":"#DIV/0!"}},{"$f":"+$E$26","v":0},{"$f":"+I53*$F53*I$39","v":{"$error":"#DIV/0!"}},{"$f":"+$K$25","v":0},{"$f":"+K53*$F53*K$39","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"+H53","v":{"$error":"#DIV/0!"}},null,{"$f":"+J53","v":{"$error":"#DIV/0!"}},null,{"$f":"+L53","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title185","v":"Storage"},{"$f":"title116","v":"Unit"},{"$f":"title200","v":"Unit Price"},{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total",{"$f":"title202","v":"Quantity "},"Total"]
[null,null,null,null,null,"USD/t","(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"},"(Unit)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title29","v":"Feedstock"},"t",{"$f":"+$E$14","v":0},{"$f":"+STORAGE_RES4!$F$38","v":{"$error":"#DIV/0!"}},{"$f":"+F58*G58","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES4!$I$38","v":{"$error":"#DIV/0!"}},{"$f":"I58*F58","v":{"$error":"#DIV/0!"}},{"$f":"+STORAGE_RES4!$L$38","v":{"$error":"#DIV/0!"}},{"$f":"F58*K58","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H58)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J58)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L58)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title186","v":"Investment"},{"$f":"title116","v":"Unit"},{"$f":"PROPER(title224)","v":"Years"},"Total",{"$f":"title206","v":"Depreciation"},"Total",{"$f":"title206","v":"Depreciation"},"Total",{"$f":"title206","v":"Depreciation"}]
[null,null,null,null,null,null,"(USD)",{"$f":"title204","v":"(USD/year)"},"(USD)",{"$f":"title204","v":"(USD/year)"},"(USD)",{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title187","v":"Equipments"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES1'!L67+'COST(ADJUSTED)_RES1'!L72)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+G63/F63","v":0},{"$f":"('COST(ADJUSTED)_RES1'!M67+'COST(ADJUSTED)_RES1'!M72)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+I63/F63","v":0},{"$f":"('COST(ADJUSTED)_RES1'!AF67+'COST(ADJUSTED)_RES1'!AF72)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+K63/F63","v":0}]
[null,null,null,{"$f":"title188","v":"Building"},"USD",{"$f":"+$N$16","v":20},{"$f":"('COST(ADJUSTED)_RES1'!L76+'COST(ADJUSTED)_RES1'!L75)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+G64/F64","v":0},{"$f":"('COST(ADJUSTED)_RES1'!M75+'COST(ADJUSTED)_RES1'!M76)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+I64/F64","v":0},{"$f":"('COST(ADJUSTED)_RES1'!AF76+'COST(ADJUSTED)_RES1'!AF75)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+K64/F64","v":0}]
[null,null,null,{"$f":"title189","v":"Installation"},"USD",{"$f":"+$N$16","v":20},{"$f":"'COST(ADJUSTED)_RES1'!L77*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+G65/F65","v":0},{"$f":"'COST(ADJUSTED)_RES1'!M77*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+I65/F65","v":0},{"$f":"('COST(ADJUSTED)_RES1'!AF73+'COST(ADJUSTED)_RES1'!AF77+'COST(ADJUSTED)_RES1'!AF78)*('Data Entry Needs'!$I$54/141)","v":0},{"$f":"+K65/F65","v":0}]
[null,null,null,{"$f":"title190","v":"Distribution network"},"USD",{"$f":"+$N$16","v":20},{"$f":"((27.1*$G33)+(7.5*10*($G94/('Energy Demand'!$F$8*12))))*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+G66/F66","v":{"$error":"#DIV/0!"}},{"$f":"((27.1*I$33)+(7.5*10*($I$94/('Energy Demand'!$F$8*12))))*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+I66/F66","v":{"$error":"#DIV/0!"}},{"$f":"((27.1*K$33)+(7.5*10*($K$94/('Energy Demand'!$F$8*12))))*('Data Entry Needs'!$I$54/141)","v":{"$error":"#DIV/0!"}},{"$f":"+K66/F66","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title191","v":"Total Investment"},null,null,{"$f":"SUM(G63:G66)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I63:I66)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K63:K66)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"title207","v":"Total depreciation"},{"$f":"SUM(H63:H67)","v":{"$error":"#DIV/0!"}},{"$f":"title207","v":"Total depreciation"},{"$f":"SUM(J63:J67)","v":{"$error":"#DIV/0!"}},{"$f":"title207","v":"Total depreciation"},{"$f":"SUM(L63:L67)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title143","v":"Maintenance cost"},null,{"$f":"+'Data Entry Needs'!I49","v":0},null,{"$f":"+F69*H68","v":{"$error":"#DIV/0!"}},null,{"$f":"+F69*$J$68","v":{"$error":"#DIV/0!"}},null,{"$f":"+$F$69*L68","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H68:H69)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J68:J69)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L68:L69)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title128","v":"Other costs"},{"$f":"title116","v":"Unit"},"Rate (%)",null,"Total",null,"Total",null,"Total"]
[null,null,null,null,null,null,null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title192","v":"Plant overhead"},"USD",{"$f":"+'Data Entry Needs'!$D$50","v":0},null,{"$f":"+(H46+H47+H69)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J46+J47+J69)*$F$74","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L46+L47+L69)*$F$74","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title193","v":"General and administrative cost"},"USD",{"$f":"+'Data Entry Needs'!$D$49","v":0},null,{"$f":"+(H42+H49+H74+H69)*$F$75","v":{"$error":"#DIV/0!"}},null,{"$f":"+(J42+J49+J74+J69)*$F$75","v":{"$error":"#DIV/0!"}},null,{"$f":"+(L42+L49+L74+L69)*$F$75","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title194","v":"Loan interest"},"USD",{"$f":"+'Data Entry Needs'!$D$55","v":0},null,{"$f":"-FA10kW_RES4!G92","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA40kW_RES4!G92","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA100kW_RES4!G92","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title195","v":"Income tax "},"USD",{"$f":"+'Data Entry Needs'!$AQ$92","v":0},null,{"$f":"-FA10kW_RES4!C99","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA40kW_RES4!C99","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA100kW_RES4!C99","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,null,{"$f":"SUM(H74:H76)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J74:J76)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L74:L76)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Total",{"$f":"title208","v":"Share (%)"},"Total",{"$f":"title208","v":"Share (%)"},"Total",{"$f":"title208","v":"Share (%)"}]
[null,null,null,null,null,null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"},null,{"$f":"title204","v":"(USD/year)"}]
[null,null,null,{"$f":"title196","v":"Total operating costs"},null,null,{"$f":"+H42+H49+H54+H59","v":{"$error":"#DIV/0!"}},{"$f":"+G82/$G$85","v":{"$error":"#DIV/0!"}},{"$f":"+J42+J49+J54+J59","v":{"$error":"#DIV/0!"}},{"$f":"+I82/$I$85","v":{"$error":"#DIV/0!"}},{"$f":"+L42+L49+L54+L59","v":{"$error":"#DIV/0!"}},{"$f":"+K82/$K$85","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title197","v":"Total fixed costs"},null,null,{"$f":"+H70","v":{"$error":"#DIV/0!"}},{"$f":"+G83/$G$85","v":{"$error":"#DIV/0!"}},{"$f":"+J70","v":{"$error":"#DIV/0!"}},{"$f":"+I83/$I$85","v":{"$error":"#DIV/0!"}},{"$f":"+L70","v":{"$error":"#DIV/0!"}},{"$f":"+K83/$K$85","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title198","v":"Total other costs"},null,null,{"$f":"+H78","v":{"$error":"#DIV/0!"}},{"$f":"+G84/$G$85","v":{"$error":"#DIV/0!"}},{"$f":"+J78","v":{"$error":"#DIV/0!"}},{"$f":"+I84/$I$85","v":{"$error":"#DIV/0!"}},{"$f":"+L78","v":{"$error":"#DIV/0!"}},{"$f":"+K84/$K$85","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title199","v":"Total production costs"},null,null,{"$f":"SUM(G82:G84)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I82:I84)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K82:K84)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title209","v":"Power generation"}]
[]
[null,null,null,null,{"$f":"title116","v":"Unit"},null,{"$f":"title202","v":"Quantity "},null,{"$f":"title202","v":"Quantity "},null,{"$f":"title202","v":"Quantity "}]
[null,null,null,null,null,null,"(Unit)",null,"(Unit)",null,"(Unit)"]
[null,null,null,{"$f":"title209","v":"Power generation"},{"$f":"title211","v":" kWh/year"},null,{"$f":"+G33*H34*(1-$I$18)","v":0},null,{"$f":"+I33*J34*(1-$I$18)","v":0},null,{"$f":"+K33*L34*(1-$I$18)","v":0}]
[null,null,null,{"$f":"title210","v":"Electricity - self use"},{"$f":"title211","v":" kWh/year"},null,{"$f":"-G91*10%","v":0},null,{"$f":"-I91*10%","v":0},null,{"$f":"-K91*10%","v":0}]
[null,null,null,{"$f":"title212","v":"Power loss in distribution network"},{"$f":"title211","v":" kWh/year"},null,{"$f":"-G91*$I$20","v":0},null,{"$f":"-I91*$I$20","v":0},null,{"$f":"-K91*$I$20","v":0}]
[null,null,null,{"$f":"title181","v":"Subtotal"},null,null,{"$f":"SUM(G91:H93)","v":0},null,{"$f":"SUM(I91:J93)","v":0},null,{"$f":"SUM(K91:L93)","v":0}]
[]
[null,null,{"$f":"title213","v":"Total Production Cost + Distribution"}]
[]
[null,null,null,null,null,null,{"$f":"$G$32","v":"Capacities (kW of power generation)"}]
[null,null,null,null,null,null,{"$f":"+G33","v":10},null,{"$f":"+I33","v":40},null,{"$f":"+K33","v":100}]
[null,null,null,{"$f":"title214","v":"Unit cost of electricity (USD/kWh)"},null,null,{"$f":"G85/G94","v":{"$error":"#DIV/0!"}},null,{"$f":"I85/I94","v":{"$error":"#DIV/0!"}},null,{"$f":"K85/K94","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"title219","v":"Average loan interest"},{"$f":"title116","v":"Unit"},{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"title191","v":"Total Investment"},{"$f":"title215","v":"Loan amount"},{"$f":"title191","v":"Total Investment"},{"$f":"title215","v":"Loan amount"},{"$f":"title191","v":"Total Investment"},{"$f":"title215","v":"Loan amount"}]
[null,null,null,null,null,null,"(USD)","(USD)","(USD)","(USD)","(USD)","(USD)"]
[null,null,null,{"$f":"title215","v":"Loan amount"},"USD",{"$f":"+$N$11","v":0},{"$f":"G67","v":{"$error":"#DIV/0!"}},{"$f":"$F$104*G104","v":{"$error":"#DIV/0!"}},{"$f":"I67","v":{"$error":"#DIV/0!"}},{"$f":"$F$104*I104","v":{"$error":"#DIV/0!"}},{"$f":"K67","v":{"$error":"#DIV/0!"}},{"$f":"$F$104*K104","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title134","v":"Loan interest rate"},"%",null,null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0},null,{"$f":"+$N$10","v":0}]
[null,null,null,{"$f":"title216","v":"Loan payment"},{"$f":"title220","v":"USD/month"},null,null,{"$f":"PMT(H105/12,H108*12,H104,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(J105/12,J108*12,J104,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"PMT(L105/12,L108*12,L104,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title217","v":"Annual loan payment"},{"$f":"title221","v":"USD/year"},null,null,{"$f":"H106*12","v":{"$error":"#DIV/0!"}},null,{"$f":"J106*12","v":{"$error":"#DIV/0!"}},null,{"$f":"L106*12","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title222","v":"Loan terms"},{"$f":"title224","v":"years"},null,null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0},null,{"$f":"+$N$12","v":0}]
[null,null,null,{"$f":"title218","v":"Total loan payment"},"USD",null,null,{"$f":"H107*H108","v":{"$error":"#DIV/0!"}},null,{"$f":"J107*J108","v":{"$error":"#DIV/0!"}},null,{"$f":"L107*L108","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title194","v":"Loan interest"},"USD",null,null,{"$f":"H109+H104","v":{"$error":"#DIV/0!"}},null,{"$f":"J109+J104","v":{"$error":"#DIV/0!"}},null,{"$f":"L109+L104","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"title219","v":"Average loan interest"},{"$f":"title221","v":"USD/year"},null,null,{"$f":"H110/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"J110/$N$16","v":{"$error":"#DIV/0!"}},null,{"$f":"L110/$N$16","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA10kW_RES4","index":37,"n_rows":141,"n_cols":23,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title227&\"10 kW\"","v":"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION10 kW"}]
[]
[]
[{"$f":"title228","v":"Revenues of biomass gasification and power generation system"}]
[]
[null,{"$f":"title229","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title230","v":"Power generation capacity (kW)"},10,{"$f":"C8","v":10},{"$f":"D8","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,{"$f":"title157","v":"Gas engine type"},{"$f":"+COST_RES4!$I$11","v":"100% Syngas"}]
[]
[null,{"$f":"title162","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES4!$I$18","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"+COST_RES4!$H$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title158","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title232","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES4!$I$20","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title235","v":"Total power sold to customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title166","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"C22*(1+D23)","v":0},{"$f":"D22*(1+E23)","v":0},{"$f":"E22*(1+F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title237","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title238","v":"Project lifetime (years)"},{"$f":"+COST_RES4!$N$16","v":20}]
[null,{"$f":"title239","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title240","v":"Lifespan of gasifier system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title241","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title242","v":" Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title243","v":"Capital and operating cost of biomass gasification and power generation system "}]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Direct capital cost (USD)"}]
[null,{"$f":"title187","v":"Equipments"},{"$f":"COST_RES4!G63","v":0}]
[null,{"$f":"title188","v":"Building"},{"$f":"COST_RES4!G64","v":0}]
[null,{"$f":"title189","v":"Installation"},{"$f":"COST_RES4!G65","v":0},null,null,{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!F$18,'Data Entry Needs'!F$19)","v":0}]
[null,{"$f":"title190","v":"Distribution network"},{"$f":"COST_RES4!G66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"SUM(C37:C40)","v":{"$error":"#DIV/0!"}},{"$f":"D37+D38+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title246","v":"Capital cost (USD/kW)"},{"$f":"C41/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title248","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title249","v":"Sub-total material cost (USD)"},{"$f":"C48+C56+C60","v":{"$error":"#DIV/0!"}},{"$f":"D48+D56+D60","v":{"$error":"#DIV/0!"}},{"$f":"E48+E56+E60","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":"title250","v":"Biomass cost (USD/year)"},{"$f":"C49*C50","v":{"$error":"#DIV/0!"}},{"$f":"D49*D50","v":{"$error":"#DIV/0!"}},{"$f":"E49*E50","v":{"$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,{"$f":"title251","v":"Biomass consumption (t per year)"},{"$f":"+COST_RES4!$G$39","v":{"$error":"#DIV/0!"}},{"$f":"+C49","v":{"$error":"#DIV/0!"}},{"$f":"+D49","v":{"$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,{"$f":"title252","v":"Biomass total price (USD/t)"},{"$f":"SUM(C51:C52)","v":0},{"$f":"SUM(D51:D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title253","v":"Biomass price (USD/t)"},{"$f":"+COST_RES4!$F$39","v":0},{"$f":"C51*(1+D80+D81)","v":0},{"$f":"D51*(1+E80+E81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title254","v":"Biomass transportation cost (USD/t)"},{"$f":"+C53*C54","v":0},{"$f":"C52*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title255","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES4!$F$53","v":0}]
[null,{"$f":"title256","v":"Transportation distant (km)"},{"$f":"+COST_RES4!$G$53","v":0}]
[]
[null,{"$f":"title257","v":"Water cost (USD/year)"},{"$f":"C57*C58","v":0},{"$f":"D57*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES4!$G$40","v":0},{"$f":"+C57","v":0},{"$f":"+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title259","v":"Water treatment cost (USD/m3)"},{"$f":"+COST_RES4!$F$40","v":0},{"$f":"C58*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title260","v":"Diesel cost (USD/year)"},{"$f":"C61*C62","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title261","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_RES4!$G$41","v":54.75},{"$f":"+C61","v":54.75},{"$f":"+D61","v":54.75},54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75]
[null,{"$f":"title262","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_RES4!$F$41","v":0},{"$f":"C62*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title263","v":"Sub-total operating cost (USD)"},{"$f":"C65+C67+C68","v":{"$error":"#DIV/0!"}},{"$f":"D65+D67+D68","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,{"$f":"title264","v":"Labour cost (USD)"},{"$f":"COST_RES4!H49","v":0},{"$f":"C65*(1+D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Annual change in labour cost (%)"},null,0,{"$f":"D66","v":0},{"$f":"E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U66","v":0},0]
[null,{"$f":"title192","v":"Plant overhead"},{"$f":"COST_RES4!H74","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title193","v":"General and administrative cost"},{"$f":"COST_RES4!H75","v":{"$error":"#DIV/0!"}},{"$f":"C68","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,{"$f":"title266","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES4!H69","v":{"$error":"#DIV/0!"}},{"$f":"C69","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,{"$f":"title267","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES4!H68","v":{"$error":"#DIV/0!"}},{"$f":"C71","v":{"$error":"#DIV/0!"}},{"$f":"D71","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":"title268","v":"Sub-total of storage capacity"},{"$f":"+COST_RES4!H59","v":{"$error":"#DIV/0!"}},{"$f":"C73","v":{"$error":"#DIV/0!"}},{"$f":"D73","v":{"$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,{"$f":"title269","v":"Total operation and maintenance cost (USD)"},{"$f":"C47+C64+C69+C71+C73","v":{"$error":"#DIV/0!"}},{"$f":"D47+D64+D69+D71+D73","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,{"$f":"title270","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C75/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title131","v":"Financial parameters"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title271","v":"Annual change in raw material cost (%)"},null,{"$f":"+COST_RES4!$N$19","v":0},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U80","v":0},{"$f":"V80","v":0}]
[null,{"$f":"title272","v":"Inflation rate (%)"},null,0,{"$f":"D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U81","v":0},{"$f":"V81","v":0}]
[null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES4!$N$13","v":0}]
[null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES4!$N$11","v":0}]
[]
[null,{"$f":"title273","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title274","v":"Loan amount (USD )"},{"$f":"C83*C41","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES4!$N$10","v":0}]
[null,{"$f":"title164","v":"Loan term (years)"},{"$f":"+COST_RES4!$N$12","v":0}]
[null,{"$f":"title275","v":"Loan payment (USD/month)"},{"$f":"(PMT(C87/12,(12*C88),C86))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title276","v":"Loan payment (USD/year)"},null,{"$f":"IF(D79<=$C$88,$C$89*12,0)","v":0},{"$f":"IF(E79<=$C$88,$C$89*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title277","v":"Total loan payment (USD)"},{"$f":"SUM(D90:W90)","v":0}]
[null,{"$f":"title278","v":"Loan interest payment (USD)"},{"$f":"C91+C86","v":{"$error":"#DIV/0!"}},{"$f":"title286","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C92/C26","v":{"$error":"#DIV/0!"}},{"$f":"title287","v":"USD per year"}]
[]
[{"$f":"title279","v":"Income tax analysis"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title280","v":"Effective income tax rate (%)"},{"$f":"+'Data Entry Needs'!$AQ$92","v":0},{"$f":"C96","v":0},{"$f":"D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title281","v":"Income tax"},null,{"$f":"IF(D122<0,0,-D96*D122)","v":{"$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":"title282","v":"Total income tax (USD)"},{"$f":"SUM(D97:W97)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title283","v":"Income tax payment (USD per year)"},{"$f":"C98/$C$26","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"title206","v":"Depreciation"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title284","v":"Depreciation method"},{"$f":"title288","v":"Straight-line"}]
[null,{"$f":"title285","v":"Total depreciation (USD)"},null,{"$f":"COST_RES4!H68","v":{"$error":"#DIV/0!"}},{"$f":"D104","v":{"$error":"#DIV/0!"}},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title289","v":"Base case project"}]
[{"$f":"title290","v":"Summary of this project - before tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title291","v":"Total revenue (USD)"},null,{"$f":"D24","v":0},{"$f":"E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"-(C41-C86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title294","v":" Cash flow - before tax (USD)"},{"$f":"SUM(C110:C113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D110:D113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title295","v":"Summary of this project - after tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B110","v":"Total revenue (USD)"},{"$f":"C110","v":0},{"$f":"D110","v":0},{"$f":"E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title296","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D104","v":{"$error":"#DIV/0!"}},{"$f":"-E104","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":"title297","v":" Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C118:C121)","v":0},{"$f":"SUM(D118:D121)","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,{"$f":"title281","v":"Income tax"},null,{"$f":"D97","v":{"$error":"#DIV/0!"}},{"$f":"E97","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":"title310","v":"Cash flow - after tax (USD)"},{"$f":"C111","v":{"$error":"#DIV/0!"}},{"$f":"D114+D123","v":{"$error":"#DIV/0!"}},{"$f":"E114+E123","v":{"$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!"}]
[]
[{"$f":"title298","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title299","v":"Cumulative value of Net Profit - before tax"},{"$f":"C114","v":{"$error":"#DIV/0!"}},{"$f":"C128+(D114)","v":{"$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":"title300","v":"Cumulative value of Net Profit - after tax"},{"$f":"C124","v":{"$error":"#DIV/0!"}},{"$f":"C129+(D124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title301","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title302","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C82,D114:W114)+C114","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title303","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C133<0,title455,IRR(C114:W114,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title308","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title305","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C82,D124:W124)+C124","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title306","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C138<0,title455,IRR(C124:W124,0.000001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title309","v":" Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title307","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D123:W123)","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA40kW_RES4","index":38,"n_rows":141,"n_cols":23,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title227&\"40 kW\"","v":"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION40 kW"}]
[]
[]
[{"$f":"title228","v":"Revenues of biomass gasification and power generation system"}]
[]
[null,{"$f":"title229","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title230","v":"Power generation capacity (kW)"},40,{"$f":"C8","v":40},{"$f":"D8","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[null,{"$f":"title157","v":"Gas engine type"},{"$f":"+COST_RES4!$I$11","v":"100% Syngas"}]
[]
[null,{"$f":"title162","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES4!$I$18","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"+COST_RES4!$J$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title158","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title232","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES4!$I$20","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title235","v":"Total power sold to customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title166","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"C22*(1+D23)","v":0},{"$f":"D22*(1+E23)","v":0},{"$f":"E22*(1+F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title237","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title238","v":"Project lifetime (years)"},{"$f":"+COST_RES4!$N$16","v":20}]
[null,{"$f":"title239","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title240","v":"Lifespan of gasifier system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title241","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title242","v":" Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title243","v":"Capital and operating cost of biomass gasification and power generation system "}]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Direct capital cost (USD)"}]
[null,{"$f":"title187","v":"Equipments"},{"$f":"COST_RES4!I63","v":0}]
[null,{"$f":"title188","v":"Building"},{"$f":"COST_RES4!I64","v":0}]
[null,{"$f":"title189","v":"Installation"},{"$f":"COST_RES4!I65","v":0},null,null,{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!F$18,'Data Entry Needs'!F$19)","v":0}]
[null,{"$f":"title190","v":"Distribution network"},{"$f":"COST_RES4!I66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"SUM(C37:C40)","v":{"$error":"#DIV/0!"}},{"$f":"D37+D38+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title246","v":"Capital cost (USD/kW)"},{"$f":"C41/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title248","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title249","v":"Sub-total material cost (USD)"},{"$f":"C48+C56+C60","v":{"$error":"#DIV/0!"}},{"$f":"D48+D56+D60","v":{"$error":"#DIV/0!"}},{"$f":"E48+E56+E60","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":"title250","v":"Biomass cost (USD/year)"},{"$f":"C49*C50","v":{"$error":"#DIV/0!"}},{"$f":"D49*D50","v":{"$error":"#DIV/0!"}},{"$f":"E49*E50","v":{"$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,{"$f":"title251","v":"Biomass consumption (t per year)"},{"$f":"+COST_RES4!$I$39","v":{"$error":"#DIV/0!"}},{"$f":"+C49","v":{"$error":"#DIV/0!"}},{"$f":"+D49","v":{"$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,{"$f":"title252","v":"Biomass total price (USD/t)"},{"$f":"SUM(C51:C52)","v":0},{"$f":"SUM(D51:D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title253","v":"Biomass price (USD/t)"},{"$f":"+COST_RES4!$F$39","v":0},{"$f":"C51*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title254","v":"Biomass transportation cost (USD/t)"},{"$f":"+C53*C54","v":0},{"$f":"C52*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title255","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES4!$F$53","v":0}]
[null,{"$f":"title256","v":"Transportation distant (km)"},{"$f":"+COST_RES4!$I$53","v":0}]
[]
[null,{"$f":"title257","v":"Water cost (USD/year)"},{"$f":"C57*C58","v":0},{"$f":"D57*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES4!$I$40","v":0},{"$f":"+C57","v":0},{"$f":"+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title259","v":"Water treatment cost (USD/m3)"},{"$f":"+COST_RES4!$F$40","v":0},{"$f":"C58*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title260","v":"Diesel cost (USD/year)"},{"$f":"C61*C62","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title261","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_RES4!$I$41","v":219},{"$f":"+C61","v":219},{"$f":"+D61","v":219},219,219,219,219,219,219,219,219,219,219,219,219,219,219,219,219,219,219]
[null,{"$f":"title262","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_RES4!$F$41","v":0},{"$f":"C62*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title263","v":"Sub-total operating cost (USD)"},{"$f":"C65+C67+C68","v":{"$error":"#DIV/0!"}},{"$f":"D65+D67+D68","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,{"$f":"title264","v":"Labour cost (USD)"},{"$f":"COST_RES4!J49","v":0},{"$f":"C65*(1+D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Annual change in labour cost (%)"},null,0,{"$f":"D66","v":0},{"$f":"E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U66","v":0},0]
[null,{"$f":"title192","v":"Plant overhead"},{"$f":"COST_RES4!J74","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title193","v":"General and administrative cost"},{"$f":"COST_RES4!J75","v":{"$error":"#DIV/0!"}},{"$f":"C68","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,{"$f":"title266","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES4!J69","v":{"$error":"#DIV/0!"}},{"$f":"C69","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,{"$f":"title267","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES4!J68","v":{"$error":"#DIV/0!"}},{"$f":"C71","v":{"$error":"#DIV/0!"}},{"$f":"D71","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":"title268","v":"Sub-total of storage capacity"},{"$f":"+COST_RES4!J59","v":{"$error":"#DIV/0!"}},{"$f":"C73","v":{"$error":"#DIV/0!"}},{"$f":"D73","v":{"$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,{"$f":"title269","v":"Total operation and maintenance cost (USD)"},{"$f":"C47+C64+C69+C71+C73","v":{"$error":"#DIV/0!"}},{"$f":"D47+D64+D69+D71+D73","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,{"$f":"title270","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C75/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title131","v":"Financial parameters"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title271","v":"Annual change in raw material cost (%)"},null,{"$f":"+COST_RES4!$N$19","v":0},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U80","v":0},{"$f":"V80","v":0}]
[null,{"$f":"title272","v":"Inflation rate (%)"},null,0,{"$f":"D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U81","v":0},{"$f":"V81","v":0}]
[null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES4!$N$13","v":0}]
[null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES4!$N$11","v":0}]
[]
[null,{"$f":"title273","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title274","v":"Loan amount (USD )"},{"$f":"C83*C41","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES4!$N$10","v":0}]
[null,{"$f":"title164","v":"Loan term (years)"},{"$f":"+COST_RES4!$N$12","v":0}]
[null,{"$f":"title275","v":"Loan payment (USD/month)"},{"$f":"(PMT(C87/12,(12*C88),C86))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title276","v":"Loan payment (USD/year)"},null,{"$f":"IF(D79<=$C$88,$C$89*12,0)","v":0},{"$f":"IF(E79<=$C$88,$C$89*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title277","v":"Total loan payment (USD)"},{"$f":"SUM(D90:W90)","v":0}]
[null,{"$f":"title278","v":"Loan interest payment (USD)"},{"$f":"C91+C86","v":{"$error":"#DIV/0!"}},{"$f":"title286","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C92/C26","v":{"$error":"#DIV/0!"}},{"$f":"title287","v":"USD per year"}]
[]
[{"$f":"title279","v":"Income tax analysis"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title280","v":"Effective income tax rate (%)"},{"$f":"+'Data Entry Needs'!$AQ$92","v":0},{"$f":"C96","v":0},{"$f":"D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title281","v":"Income tax"},null,{"$f":"IF(D122<0,0,-D96*D122)","v":{"$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":"title282","v":"Total income tax (USD)"},{"$f":"SUM(D97:W97)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title283","v":"Income tax payment (USD per year)"},{"$f":"C98/$C$26","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"title206","v":"Depreciation"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title284","v":"Depreciation method"},{"$f":"title288","v":"Straight-line"}]
[null,{"$f":"title285","v":"Total depreciation (USD)"},null,{"$f":"COST_RES4!H68","v":{"$error":"#DIV/0!"}},{"$f":"D104","v":{"$error":"#DIV/0!"}},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title289","v":"Base case project"}]
[{"$f":"title290","v":"Summary of this project - before tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title291","v":"Total revenue (USD)"},null,{"$f":"D24","v":0},{"$f":"E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"-(C41-C86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title294","v":" Cash flow - before tax (USD)"},{"$f":"SUM(C110:C113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D110:D113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title295","v":"Summary of this project - after tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B110","v":"Total revenue (USD)"},{"$f":"C110","v":0},{"$f":"D110","v":0},{"$f":"E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$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":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title296","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D104","v":{"$error":"#DIV/0!"}},{"$f":"-E104","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":"title297","v":" Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C118:C121)","v":0},{"$f":"SUM(D118:D121)","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,{"$f":"title281","v":"Income tax"},null,{"$f":"D97","v":{"$error":"#DIV/0!"}},{"$f":"E97","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":"title310","v":"Cash flow - after tax (USD)"},{"$f":"C111","v":{"$error":"#DIV/0!"}},{"$f":"D114+D123","v":{"$error":"#DIV/0!"}},{"$f":"E114+E123","v":{"$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!"}]
[]
[{"$f":"title298","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title299","v":"Cumulative value of Net Profit - before tax"},{"$f":"C114","v":{"$error":"#DIV/0!"}},{"$f":"C128+(D114)","v":{"$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":"title300","v":"Cumulative value of Net Profit - after tax"},{"$f":"C124","v":{"$error":"#DIV/0!"}},{"$f":"C129+(D124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title301","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title302","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C82,D114:W114)+C114","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title303","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C133<0,title455,IRR(C114:W114,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title308","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title305","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C82,D124:W124)+C124","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title306","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C138<0,title455,IRR(C124:W124,0.000001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title309","v":" Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title307","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D123:W123)","v":{"$error":"#DIV/0!"}}]

{"sheet":"FA100kW_RES4","index":39,"n_rows":141,"n_cols":23,"rows_kept":141,"cut":false,"hidden":true,"merged":[[0,1,0,13]]}
[null,{"$f":"title227&\"100 kW\"","v":"FINANCIAL EVALUATION OF GASIFICATION FOR POWER GENERATION100 kW"}]
[]
[]
[{"$f":"title228","v":"Revenues of biomass gasification and power generation system"}]
[]
[null,{"$f":"title229","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title230","v":"Power generation capacity (kW)"},100,{"$f":"C8","v":100},{"$f":"D8","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,{"$f":"title157","v":"Gas engine type"},{"$f":"+COST_RES4!$I$11","v":"100% Syngas"}]
[]
[null,{"$f":"title162","v":"Power loss in distribution network (%)"},{"$f":"+COST_RES4!$I$18","v":0},{"$f":"+C12","v":0},{"$f":"+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"+COST_RES4!$L$34","v":0},{"$f":"C14","v":0},{"$f":"D14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title158","v":"Capacity utilization factor"},{"$f":"C14/8760","v":0},{"$f":"D14/8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title232","v":"Electricity generation (kWh per year)"},{"$f":"C8*C14*(1-C12)","v":0},{"$f":"D8*D14*(1-D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title233","v":"Electricity - self use (kWh per year)"},{"$f":"C17*10%","v":0},{"$f":"D17*10%","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title234","v":"Power loss in distribution network (kWh per year)"},{"$f":"C17*COST_RES4!$I$20","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title235","v":"Total power sold to customers (kWh per year)"},{"$f":"C17-C18-C19","v":0},{"$f":"D17-D18-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title166","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES4!$N$15","v":0},{"$f":"C22*(1+D23)","v":0},{"$f":"D22*(1+E23)","v":0},{"$f":"E22*(1+F23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title237","v":"Total income (USD/year)"},{"$f":"C20*C22","v":0},{"$f":"D20*D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title238","v":"Project lifetime (years)"},{"$f":"+COST_RES4!$N$16","v":20}]
[null,{"$f":"title239","v":"Lifespan of civil work (years)"},{"$f":"20","v":20}]
[null,{"$f":"title240","v":"Lifespan of gasifier system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title241","v":"Lifespan of engine generator system (years)"},{"$f":"20","v":20}]
[null,{"$f":"title242","v":" Lifespan of electrical distribution system (years)"},{"$f":"20","v":20}]
[]
[]
[{"$f":"title243","v":"Capital and operating cost of biomass gasification and power generation system "}]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title244","v":"Direct capital cost (USD)"}]
[null,{"$f":"title187","v":"Equipments"},{"$f":"COST_RES4!K63","v":0}]
[null,{"$f":"title188","v":"Building"},{"$f":"COST_RES4!K64","v":0}]
[null,{"$f":"title189","v":"Installation"},{"$f":"COST_RES4!K65","v":0},null,null,{"$f":"+IF('Data Entry Needs'!$C$18=FALSE,'Data Entry Needs'!F$18,'Data Entry Needs'!F$19)","v":0}]
[null,{"$f":"title190","v":"Distribution network"},{"$f":"COST_RES4!K66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"SUM(C37:C40)","v":{"$error":"#DIV/0!"}},{"$f":"D37+D38+D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title246","v":"Capital cost (USD/kW)"},{"$f":"C41/C8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title248","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title249","v":"Sub-total material cost (USD)"},{"$f":"C48+C56+C60","v":{"$error":"#DIV/0!"}},{"$f":"D48+D56+D60","v":{"$error":"#DIV/0!"}},{"$f":"E48+E56+E60","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":"title250","v":"Biomass cost (USD/year)"},{"$f":"C49*C50","v":{"$error":"#DIV/0!"}},{"$f":"D49*D50","v":{"$error":"#DIV/0!"}},{"$f":"E49*E50","v":{"$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,{"$f":"title251","v":"Biomass consumption (t per year)"},{"$f":"+COST_RES4!$K$39","v":{"$error":"#DIV/0!"}},{"$f":"+C49","v":{"$error":"#DIV/0!"}},{"$f":"+D49","v":{"$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,{"$f":"title252","v":"Biomass total price (USD/t)"},{"$f":"SUM(C51:C52)","v":0},{"$f":"SUM(D51:D52)","v":0},{"$f":"SUM(E51:E52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title253","v":"Biomass price (USD/t)"},{"$f":"+COST_RES4!$F$39","v":0},{"$f":"C51*(1+D80+D81)","v":0},{"$f":"D51*(1+E80+E81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title254","v":"Biomass transportation cost (USD/t)"},{"$f":"+C53*C54","v":0},{"$f":"C52*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title255","v":"Biomass from farm to plant (USD/t/km)"},{"$f":"+COST_RES4!$F$53","v":0}]
[null,{"$f":"title256","v":"Transportation distant (km)"},{"$f":"+COST_RES4!$K$53","v":0}]
[]
[null,{"$f":"title257","v":"Water cost (USD/year)"},{"$f":"C57*C58","v":0},{"$f":"D57*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"},{"$f":"+COST_RES4!$K$40","v":0},{"$f":"+C57","v":0},{"$f":"+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title259","v":"Water treatment cost (USD/m3)"},{"$f":"+COST_RES4!$F$40","v":0},{"$f":"C58*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title260","v":"Diesel cost (USD/year)"},{"$f":"C61*C62","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title261","v":"Diesel/fuel oil consumption (litres per year)"},{"$f":"+COST_RES4!$K$41","v":547.5},{"$f":"+C61","v":547.5},{"$f":"+D61","v":547.5},547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5,547.5]
[null,{"$f":"title262","v":"Diesel/fuel oil price (USD per litre)"},{"$f":"+COST_RES4!$F$41","v":0},{"$f":"C62*(1+D80+D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title263","v":"Sub-total operating cost (USD)"},{"$f":"C65+C67+C68","v":{"$error":"#DIV/0!"}},{"$f":"D65+D67+D68","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,{"$f":"title264","v":"Labour cost (USD)"},{"$f":"COST_RES4!L49","v":0},{"$f":"C65*(1+D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Annual change in labour cost (%)"},null,0,{"$f":"D66","v":0},{"$f":"E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U66","v":0},0]
[null,{"$f":"title192","v":"Plant overhead"},{"$f":"COST_RES4!L74","v":{"$error":"#DIV/0!"}},{"$f":"C67","v":{"$error":"#DIV/0!"}},{"$f":"D67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title193","v":"General and administrative cost"},{"$f":"COST_RES4!L75","v":{"$error":"#DIV/0!"}},{"$f":"C68","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,{"$f":"title266","v":"Sub-total maintenance cost (USD)"},{"$f":"COST_RES4!L69","v":{"$error":"#DIV/0!"}},{"$f":"C69","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,{"$f":"title267","v":"Sub-total of annual fixed cost"},{"$f":"COST_RES4!L68","v":{"$error":"#DIV/0!"}},{"$f":"C71","v":{"$error":"#DIV/0!"}},{"$f":"D71","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":"title268","v":"Sub-total of storage capacity"},{"$f":"+COST_RES4!L59","v":{"$error":"#DIV/0!"}},{"$f":"C73","v":{"$error":"#DIV/0!"}},{"$f":"D73","v":{"$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,{"$f":"title269","v":"Total operation and maintenance cost (USD)"},{"$f":"C47+C64+C69+C71+C73","v":{"$error":"#DIV/0!"}},{"$f":"D47+D64+D69+D71+D73","v":{"$error":"#DIV/0!"}},{"$f":"E47+E64+E69+E71+E73","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":"title270","v":"Operation and maintenance cost (USD/kWh) without loan interest"},{"$f":"C75/C20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title131","v":"Financial parameters"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title271","v":"Annual change in raw material cost (%)"},null,{"$f":"+COST_RES4!$N$19","v":0},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U80","v":0},{"$f":"V80","v":0}]
[null,{"$f":"title272","v":"Inflation rate (%)"},null,0,{"$f":"D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U81","v":0},{"$f":"V81","v":0}]
[null,{"$f":"title132&\" (%)\"","v":"Discount rate (%)"},{"$f":"+COST_RES4!$N$13","v":0}]
[null,{"$f":"title133&\" (%)\"","v":"Loan ratio (%)"},{"$f":"+COST_RES4!$N$11","v":0}]
[]
[null,{"$f":"title273","v":"Loans"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title274","v":"Loan amount (USD )"},{"$f":"C83*C41","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title134&\" (%)\"","v":"Loan interest rate (%)"},{"$f":"+COST_RES4!$N$10","v":0}]
[null,{"$f":"title164","v":"Loan term (years)"},{"$f":"+COST_RES4!$N$12","v":0}]
[null,{"$f":"title275","v":"Loan payment (USD/month)"},{"$f":"(PMT(C87/12,(12*C88),C86))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title276","v":"Loan payment (USD/year)"},null,{"$f":"IF(D79<=$C$88,$C$89*12,0)","v":0},{"$f":"IF(E79<=$C$88,$C$89*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title277","v":"Total loan payment (USD)"},{"$f":"SUM(D90:W90)","v":0}]
[null,{"$f":"title278","v":"Loan interest payment (USD)"},{"$f":"C91+C86","v":{"$error":"#DIV/0!"}},{"$f":"title286","v":"Average loan interest payment for project lifetime"},null,null,{"$f":"C92/C26","v":{"$error":"#DIV/0!"}},{"$f":"title287","v":"USD per year"}]
[]
[{"$f":"title279","v":"Income tax analysis"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title280","v":"Effective income tax rate (%)"},{"$f":"+'Data Entry Needs'!$AQ$92","v":0},{"$f":"C96","v":0},{"$f":"D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title281","v":"Income tax"},null,{"$f":"IF(D122<0,0,-D96*D122)","v":{"$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":"title282","v":"Total income tax (USD)"},{"$f":"SUM(D97:W97)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title283","v":"Income tax payment (USD per year)"},{"$f":"C98/$C$26","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"title206","v":"Depreciation"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title284","v":"Depreciation method"},{"$f":"title288","v":"Straight-line"}]
[null,{"$f":"title285","v":"Total depreciation (USD)"},null,{"$f":"COST_RES4!H68","v":{"$error":"#DIV/0!"}},{"$f":"D104","v":{"$error":"#DIV/0!"}},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"title289","v":"Base case project"}]
[{"$f":"title290","v":"Summary of this project - before tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title291","v":"Total revenue (USD)"},null,{"$f":"D24","v":0},{"$f":"E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Total capital cost (USD)"},{"$f":"-(C41-C86)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","v":{"$error":"#DIV/0!"}},{"$f":"-E75+E71","v":{"$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,{"$f":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title294","v":" Cash flow - before tax (USD)"},{"$f":"SUM(C110:C113)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D110:D113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title295","v":"Summary of this project - after tax"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"B110","v":"Total revenue (USD)"},{"$f":"C110","v":0},{"$f":"D110","v":0},{"$f":"E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title292","v":"Total operating and maintenance cost (USD)"},null,{"$f":"-D75+D71","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,{"$f":"title293","v":"Loan payment (USD)"},null,{"$f":"D90","v":0},{"$f":"E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title296","v":"Depreciation of fixed cost (USD)"},null,{"$f":"-D104","v":{"$error":"#DIV/0!"}},{"$f":"-E104","v":{"$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,{"$f":"title297","v":" Net Profit - before tax (USD) for income tax calculation"},{"$f":"SUM(C118:C121)","v":0},{"$f":"SUM(D118:D121)","v":{"$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":"title281","v":"Income tax"},null,{"$f":"D97","v":{"$error":"#DIV/0!"}},{"$f":"E97","v":{"$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,{"$f":"title310","v":"Cash flow - after tax (USD)"},{"$f":"C111","v":{"$error":"#DIV/0!"}},{"$f":"D114+D123","v":{"$error":"#DIV/0!"}},{"$f":"E114+E123","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!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title298","v":"Cumulative value of Net Profit"}]
[null,{"$f":"title229","v":"Operating Year"},{"$f":"title247","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title299","v":"Cumulative value of Net Profit - before tax"},{"$f":"C114","v":{"$error":"#DIV/0!"}},{"$f":"C128+(D114)","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,{"$f":"title300","v":"Cumulative value of Net Profit - after tax"},{"$f":"C124","v":{"$error":"#DIV/0!"}},{"$f":"C129+(D124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"title301","v":"Financial Analysis Result"}]
[]
[null,{"$f":"title302","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C82,D114:W114)+C114","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title303","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C133<0,title455,IRR(C114:W114,0.001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title308","v":"Please see Figure of the cumulative value of Net Profit - before tax"}]
[]
[]
[null,{"$f":"title305","v":"Net Present Value (NPV) (USD) - after tax"},{"$f":"NPV(C82,D124:W124)+C124","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title306","v":"Internal Rate of Return (IRR) (%) - after tax"},{"$f":"IF(C138<0,title455,IRR(C124:W124,0.000001))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title304","v":"Payback period (years)"},{"$f":"title309","v":" Please see Figure of the cumulative value of Net Profit - after tax"}]
[null,{"$f":"title307","v":"Total income tax payment of project lifetime"},{"$f":"SUM(D123:W123)","v":{"$error":"#DIV/0!"}}]

{"sheet":"COST(ADJUSTED)_RES4","index":40,"n_rows":131,"n_cols":35,"rows_kept":131,"cut":false,"hidden":true,"merged":[[86,25,86,29],[86,30,86,32],[86,2,86,6],[86,7,86,8],[86,9,86,10],[86,11,86,12],[86,13,86,18],[86,19,86,24],[85,2,85,8],[85,9,85,12],[85,13,85,24],[85,25,85,29],[85,30,85,32],[55,34,57,34],[56,2,56,6],[56,7,56,8],[56,9,56,10],[56,11,56,12],[55,2,55,8],[55,9,55,12],[55,13,55,24],[55,25,55,29],[55,30,55,32],[56,13,56,18],[56,19,56,24],[56,25,56,29],[56,30,56,32],[28,2,28,8],[28,9,28,12],[29,2,29,6],[29,7,29,8],[29,9,29,10],[29,11,29,12],[2,2,2,8],[2,9,2,12],[3,2,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12]]}
[null,"Cost details of dual fuel and 100% producer gas biomass gasifier power projects (5–40 kW)",null,null,null,null,null,null,"Source: Nouni et al, 2007"]
[null,null,null,null,null,null,null,null,null,null,null,"Unit: Rs of India"]
[null,"Manufacturer of BGPP","Manufacturer I ",null,null,null,null,null,null,"Manufacturer II"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40]
[null,"Gasifier with accessories ",76000,95000,145000,300000,380000,145000,700000,230000,510000,250000,600000]
[null,"Biomass cutter ",12000,12000,12000,20000,20000,12000,20000,7500,7500,7500,7500]
[null,"Biomass dryer ",9000,9000,9000,40000,40000,9000,50000,10000,35000,10000,35000]
[null,"Moisture meter ",3000,3000,3000,3000,3000,3000,3000,5000,5000,5000,5000]
[null,"Chain pulley block ",0,0,0,10000,10000,0,10000,3000,6500,3000,6500]
[null,"Water cooling system ",10000,10000,15000,15000,15000,10000,25000,0,30000,0,30000]
[null,"Other accessories ",0,0,0,0,0,0,0,50000,90000,50000,90000]
[null,"Taxes and duties ",29700,34830,49680,{"$f":"+COST_RES2!$H$34","v":0},126360,48330,218160,82485,184680,87885,208980]
[null,"Total cost of biomass gasifier ",139700,163830,233680,{"$f":"$F$12/D14","v":0},594360,227330,1026160,387985,868680,413385,982980]
[null,"Engine–generator set ",94000,140000,245000,375000,405000,200000,814000,60000,400000,80000,725000]
[null,"Accessories ",0,0,0,0,0,0,100000,0,0,0,0]
[null,"Taxes and duties ",25380,37800,66150,101250,109350,54000,273780,16200,108000,21600,195750]
[null,"Total cost of engine–generator set ",119380,163830,311150,476250,514350,254000,1287780,76200,508000,101600,920750]
[null,"Earthing materials ",10000,10000,15000,20000,30000,10000,30000,15000,30000,15000,30000]
[null,"Civil work",60000,80000,100000,150000,175000,80000,200000,125000,400000,125000,400000]
[null,"Erection, commissioning and training ",30000,30000,30000,50000,50000,30000,50000,80000,100000,80000,100000]
[null,"Cost of site related work ",100000,120000,145000,220000,255000,120000,280000,220000,530000,220000,530000]
[null,"Total installed cost of BGPP",359080,461630,689830,1189010,1363710,601330,2593940,684185,1906680,734985,2433730]
[null,"LT electricity distribution network ",250000,250000,250000,375000,375000,250000,375000,250000,375000,250000,375000]
[null,"Total cost including distribution network ",609080,711630,939830,1564010,1738710,851330,2968940,934185,2281680,984985,2808730]
[null,"Cost of BGPP per kW of rated capacity ",121816,71163,46992,52134,43468,94592,74224,93419,57042,98499,70218]
[]
[null,null,null,null,null,null,null,"Exchange rate ",null,0.5998,"Baht/Rs","Unit: Baht of Thailand"]
[null,"Manufacturer of BGPP","Manufacturer I ",null,null,null,null,null,null,"Manufacturer II"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40]
[null,"Gasifier with accessories ",{"$f":"C6*$J$28","v":45584.800000000003},{"$f":"D6*$J$28","v":56981},86971,179940,227924,86971,419860,137954,305898,149950,359880]
[null,"Biomass cutter ",{"$f":"C7*$J$28","v":7197.6},7197.6,7197.6,11996,11996,7197.6,11996,4498.5,4498.5,4498.5,4498.5]
[null,"Biomass dryer ",5398.2,5398.2,5398.2,23992,23992,5398.2,29990,5998,20993,5998,20993]
[null,"Moisture meter ",1799.4,1799.4,1799.4,1799.4,1799.4,1799.4,1799.4,2999,2999,2999,2999]
[null,"Chain pulley block ",0,0,0,5998,5998,0,5998,1799.4,3898.7,1799.4,3898.7]
[null,"Water cooling system ",5998,5998,8997,8997,8997,5998,14995,0,17994,0,17994]
[null,"Other accessories ",0,0,0,0,0,0,0,29990,53982,29990,53982]
[null,"Taxes and duties ",17814.060000000001,20891.034,29798.063999999998,0,75790.728000000003,28988.333999999999,130852.368,49474.502999999997,110771.064,52713.423000000003,125346.204]
[null,"Total cost of biomass gasifier ",83792.06,98265.233999999997,140161.264,0,356497.12800000003,136352.53400000001,615490.76800000004,232713.40299999999,521034.26400000002,247948.323,589591.40399999998]
[null,"Engine–generator set ",56381.2,83972,146951,224925,242919,119960,488237.2,35988,239920,47984,434855]
[null,"Accessories ",0,0,0,0,0,0,59980,0,0,0,0]
[null,"Taxes and duties ",15222.924000000001,22672.44,39676.769999999997,60729.75,65588.13,32389.200000000001,164213.24400000001,9716.76,64778.400000000001,12955.68,117410.85]
[null,"Total cost of engine–generator set ",71604.123999999996,98265.233999999997,186627.77,285654.75,308507.13,152349.20000000001,772410.44400000002,45704.76,304698.40000000002,60939.68,552265.85]
[null,"Earthing materials ",5998,5998,8997,11996,17994,5998,17994,8997,17994,8997,17994]
[null,"Civil work",35988,47984,59980,89970,104965,47984,119960,74975,239920,74975,239920]
[null,"Erection, commissioning and training ",17994,17994,17994,29990,29990,17994,29990,47984,59980,47984,59980]
[null,"Cost of site related work ",59980,71976,86971,131956,152949,71976,167944,131956,317894,131956,317894]
[null,"Total installed cost of BGPP",{"$f":"C23*$J$28","v":215376.18400000001},276885.674,413760.03399999999,713168.19799999997,817953.25800000003,360677.734,1555845.2120000001,410374.163,1143626.6640000001,440844.00300000003,1459751.254]
[null,"LT electricity distribution network ",149950,149950,149950,224925,224925,149950,224925,149950,224925,149950,224925]
[null,"Total cost including distribution network ",365326.18400000001,426835.674,563710.03399999999,938093.19799999997,1042878.258,510627.734,1780770.2120000001,560324.16299999994,1368551.6640000001,590794.00300000003,1684676.254]
[null,"Cost of BGPP per kW of rated capacity ",73065.236799999999,42683.5674,28185.801599999999,31269.9732,26072.106400000001,56736.281600000002,44519.555200000003,56032.716200000003,34213.791599999997,59079.700199999999,42116.756399999998]
[]
[null,"The cost details were adjusted by considering the replacement equipments that have the lifetime less than the project lifetime for Nouni et at, 2007"]
[null,null,null,null,null,null,null,"Exchange rate ",null,30.7775,"Baht/USD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit: USD"]
[null,"Manufacturer of BGPP","Manufacturer I  by Nouni et al, 2007",null,null,null,null,null,null,"Manufacturer II by  Nouni et al, 2007",null,null,null,"Arena et al, 2010",null,null,null,null,null,null,null,null,null,null,null,"Leung, Yin, & Wu, 2004",null,null,null,null,"Buchholz et al. n.d.",null,null,null,"Cost Share (%)"]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine",null,"Bubbling Fluidized Bed Gasifier+ Gas engine",null,null,null,null,null,"Bubbling Fluidized Bed Gasifier+ Externally Fired Gas turbine",null,null,null,null,null,"Circulating Fluidized Bed & 100%  producer gas engine",null,null,null,null,"Downdraft Gasifier and Gas engine (250kW and 10kW capacity)"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40,100,200,300,400,500,600,100,200,300,400,500,600,200,600,1000,1500,2000,10,87,220]
[null,"Gasifier with accessories ",{"$f":"'COST(PREADJUSTED)'!C59*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D59*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E59*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F59*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G59*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H59*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I59*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J59*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K59*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L59*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M59*LIFETIME_RES4!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"19.7*1000","v":19700},43000,{"$f":"61.5*1000","v":61500},{"$f":"73.8*1000","v":73800},{"$f":"86.1*1000","v":86100},null,{"$f":"+'COST(PREADJUSTED)'!AF59*LIFETIME_RES4!$F$13*20/(12*265*13)","v":0},99651,null,{"$f":"M59/$M$67","v":{"$error":"#DIV/0!"}}]
[null,"Biomass cutter ",{"$f":"'COST(PREADJUSTED)'!C60*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D60*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E60*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F60*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G60*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H60*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I60*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J60*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K60*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L60*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M60*LIFETIME_RES4!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF60*LIFETIME_RES4!$F$13*20/(12*265*13)","v":0},35000,null,{"$error":"#DIV/0!"}]
[null,"Biomass dryer ",{"$f":"'COST(PREADJUSTED)'!C61*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D61*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E61*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F61*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G61*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H61*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I61*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J61*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K61*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L61*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M61*LIFETIME_RES4!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Moisture meter ",{"$f":"'COST(PREADJUSTED)'!C62*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D62*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E62*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F62*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G62*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H62*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I62*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J62*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K62*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L62*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M62*LIFETIME_RES4!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Chain pulley block ",{"$f":"'COST(PREADJUSTED)'!C63*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D63*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E63*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F63*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G63*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H63*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I63*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J63*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K63*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L63*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M63*LIFETIME_RES4!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Water cooling system ",{"$f":"'COST(PREADJUSTED)'!C64*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D64*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E64*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F64*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G64*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H64*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I64*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J64*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K64*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L64*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M64*LIFETIME_RES4!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Other accessories ",{"$f":"'COST(PREADJUSTED)'!C65*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D65*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E65*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F65*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G65*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H65*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I65*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J65*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K65*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L65*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M65*LIFETIME_RES4!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Taxes and duties ",{"$f":"'COST(PREADJUSTED)'!C66*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!D66*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!E66*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!F66*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!G66*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!H66*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!I66*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!J66*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!K66*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!L66*LIFETIME_RES4!$F$17","v":0},{"$f":"'COST(PREADJUSTED)'!M66*LIFETIME_RES4!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Sub-total cost of biomass gasifier ",{"$f":"SUM(C59:C66)","v":0},{"$f":"SUM(D59:D66)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z59:Z66)","v":19700},{"$f":"SUM(AA59:AA66)","v":43000},{"$f":"SUM(AB59:AB66)","v":61500},{"$f":"SUM(AC59:AC66)","v":73800},{"$f":"SUM(AD59:AD66)","v":86100},null,{"$f":"SUM(AF59:AF66)","v":0},{"$f":"SUM(AG59:AG66)","v":134651},null,{"$f":"M67/M80","v":0}]
[null,"Engine–generator set ",{"$f":"'COST(PREADJUSTED)'!C68*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D68*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E68*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F68*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G68*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H68*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I68*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J68*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K68*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L68*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M68*LIFETIME_RES4!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"43*1000","v":43000},{"$f":"129.1*1000","v":129100},{"$f":"215.2*1000","v":215200},{"$f":"295.2*1000","v":295200},{"$f":"393.6*1000","v":393600},null,{"$f":"+'COST(PREADJUSTED)'!AF68*LIFETIME_RES4!$F$13*20/(12*265*13)","v":0},129547,null,{"$f":"M68/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Diesel generator",{"$f":"'COST(PREADJUSTED)'!C69*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D69*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E69*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F69*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G69*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H69*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I69*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J69*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K69*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L69*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M69*LIFETIME_RES4!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF69*LIFETIME_RES4!$F$13*20/(12*265*13)","v":0},{"$f":"AF69-17000","v":-17000},null,{"$f":"M69/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Accessories ",{"$f":"'COST(PREADJUSTED)'!C70*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D70*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E70*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F70*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G70*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H70*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I70*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J70*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K70*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L70*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M70*LIFETIME_RES4!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF70*LIFETIME_RES4!$F$13*20/(12*265*13)","v":0},20000,null,{"$f":"M70/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Taxes and duties ",{"$f":"'COST(PREADJUSTED)'!C71*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!D71*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!E71*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!F71*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!G71*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!H71*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!I71*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!J71*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!K71*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!L71*LIFETIME_RES4!$F$15","v":0},{"$f":"'COST(PREADJUSTED)'!M71*LIFETIME_RES4!$F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M71/$M$72","v":{"$error":"#DIV/0!"}}]
[null,"Sub-total cost of engine–generator set ",{"$f":"SUM(C68:C71)","v":0},{"$f":"SUM(D68:D71)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z68:Z71)","v":43000},{"$f":"SUM(AA68:AA71)","v":129100},{"$f":"SUM(AB68:AB71)","v":215200},{"$f":"SUM(AC68:AC71)","v":295200},{"$f":"SUM(AD68:AD71)","v":393600},null,{"$f":"SUM(AF68:AF71)","v":0},{"$f":"SUM(AG68:AG71)","v":132547},null,{"$f":"M72/M80","v":0}]
[null,"Feasibility study",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF73*LIFETIME_RES4!$F$13*20/(12*265*13)","v":0},40000]
[null,"Development and Engineering"]
[null,"Earthing materials ",{"$f":"C45/$J$55","v":194.88262529445211},194.88262529445211,292.3239379416782,389.76525058890422,584.64787588335639,194.88262529445211,584.64787588335639,292.3239379416782,584.64787588335639,292.3239379416782,584.64787588335639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M75/$M$79","v":5.6603773584905655E-2}]
[null,"Civil work (Building, water pool, etc.)",1169.2957517667128,1559.0610023556169,1948.8262529445212,2923.239379416782,3410.445942652912,1559.0610023556169,3897.6525058890425,2436.0328161806515,7795.3050117780849,2436.0328161806515,7795.3050117780849,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12.4*1000","v":12400},{"$f":"(12.3+24.6)*1000","v":36900.000000000007},{"$f":"(18.4+36.9)*1000","v":55300},{"$f":"(24.6+49.2)*1000","v":73800.000000000015},{"$f":"(61.5+36.9)*1000","v":98400},null,{"$f":"+'COST(PREADJUSTED)'!AF76*LIFETIME_RES4!$F$13*20/(12*265*13)","v":0},30000,null,{"$f":"M76/$M$79","v":0.7547169811320753}]
[null,"Installation,Erection, commissioning and training ",584.64787588335639,584.64787588335639,584.64787588335639,974.41312647226061,974.41312647226061,584.64787588335639,974.41312647226061,1559.0610023556169,1948.8262529445212,1559.0610023556169,1948.8262529445212,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"11.1*1000","v":11100},{"$f":"(18.4+12.3)*1000","v":30700},{"$f":"(24.6+12.3)*1000","v":36900.000000000007},{"$f":"(36.9+12.3)*1000","v":49200},{"$f":"(49.2+12.3)*1000","v":61500},null,{"$f":"+'COST(PREADJUSTED)'!AF77*LIFETIME_RES4!$F$13*20/(12*265*13)","v":0},{"$f":"60000+4000","v":64000},null,{"$f":"M77/$M$79","v":0.18867924528301883}]
[null,"Shipping, Duty, Insurrance, clearance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COST(PREADJUSTED)'!AF78*LIFETIME_RES4!$F$13*20/(12*265*13)","v":0},{"$f":"10000+10000","v":20000}]
[null,"Sub-total cost of site related work ",{"$f":"SUM(C73:C78)","v":1948.8262529445212},2338.5915035334256,2825.7980667695556,4287.4177564779466,4969.5069450085293,2338.5915035334256,5456.7135082446594,4287.4177564779466,10328.779140605964,4287.4177564779466,10328.779140605964,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z73:Z78)","v":23500},67600,92200,123000.00000000001,159900,0,{"$f":"SUM(AF73:AF78)","v":0},{"$f":"SUM(AG73:AG78)","v":154000},null,{"$f":"M79/M80","v":1}]
[null,"Total installation cost of BGPP",{"$f":"C67+C72+C79","v":1948.8262529445212},{"$f":"D67+D72+D79","v":2338.5915035334256},2825.7980667695556,4287.4177564779466,4969.5069450085293,2338.5915035334256,5456.7135082446594,4287.4177564779466,10328.779140605964,4287.4177564779466,10328.779140605964,{"$f":"900000*40.7124/30.6212","v":1196594.5162175223},{"$f":"6000*O58*40.7124/30.6212","v":1595459.3549566965},{"$f":"1500000*40.7124/30.6212","v":1994324.1936958707},{"$f":"1750000*40.7124/30.6212","v":2326711.5593118491},{"$f":"2000000*40.7124/30.6212","v":2659098.9249278274},{"$f":"2200000*40.7124/30.6212","v":2925008.8174206102},{"$f":"1000000*40.7124/30.6212","v":1329549.4624639137},{"$f":"7600*U58*40.7124/30.6212","v":2020915.182945149},{"$f":"2000000*40.7124/30.6212","v":2659098.9249278274},{"$f":"2250000*40.7124/30.6212","v":2991486.2905438063},{"$f":"2600000*40.7124/30.6212","v":3456828.6024061758},{"$f":"2900000*40.7124/30.6212","v":3855693.4411453502},{"$f":"Z67+Z72+Z79","v":86200},{"$f":"AA67+AA72+AA79","v":239700},{"$f":"AB67+AB72+AB79","v":368900},{"$f":"AC67+AC72+AC79","v":492000},{"$f":"AD67+AD72+AD79","v":639600},{"$f":"2890*AE58","v":28900},{"$f":"AF67+AF72+AF79","v":0},{"$f":"AG67+AG72+AG79","v":421198},null,{"$f":"M80/M82","v":0.58563535911602227}]
[null,"LT electricity distribution network ",{"$f":"C50/$J$55","v":4872.065632361303},4872.065632361303,4872.065632361303,7308.098448541954,7308.098448541954,4872.065632361303,7308.098448541954,4872.065632361303,7308.098448541954,4872.065632361303,7308.098448541954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"M81/M82","v":0.4143646408839779}]
[null,"Total cost including distribution network ",{"$f":"SUM(C80:C81)","v":6820.891885305824},{"$f":"SUM(D80:D81)","v":7210.6571358947285},7697.8636991308585,11595.5162050199,12277.605393550482,7210.6571358947285,12764.811956786612,9159.4833888392495,17636.877589147916,9159.4833888392495,17636.877589147916,1196594.5162175223,1595459.3549566965,1994324.1936958707,2326711.5593118491,2659098.9249278274,2925008.8174206102,1329549.4624639137,2020915.182945149,2659098.9249278274,2991486.2905438063,3456828.6024061758,3855693.4411453502,86200,239700,368900,492000,639600,28900,0,421198,null,{"$f":"SUM(AI80:AI81)","v":1.0000000000000002}]
[null,"Cost of BGPP per kW of rated capacity ",{"$f":"C82/C58","v":1364.1783770611648},{"$f":"D82/D58","v":721.06571358947281},384.89318495654294,386.51720683399668,306.94013483876205,801.18412621052539,319.12029891966529,915.94833888392498,440.92193972869791,915.94833888392498,440.92193972869791,{"$f":"N82/N58","v":11965.945162175223},{"$f":"O82/O58","v":7977.2967747834828},6647.7473123195687,5816.7788982796228,5318.1978498556546,4875.0146957010174,13295.494624639137,10104.575914725745,8863.6630830927588,7478.7157263595154,6913.6572048123517,6426.1557352422506,{"$f":"Z82/Z58","v":431},399.5,368.9,328,319.8,2890,0,1914.5363636363636]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit: USD"]
[null,"Manufacturer of BGPP","Manufacturer I  by Nouni et al, 2007",null,null,null,null,null,null,"Manufacturer II by  Nouni et al, 2007",null,null,null,"Arena et al, 2010",null,null,null,null,null,null,null,null,null,null,null,"Leung, Yin, & Wu, 2004",null,null,null,null,"Buchholz et al. n.d."]
[null,"Type of engine","Dual fuel engine",null,null,null,null,"100% producer gas engine ",null,"Dual fuel engine",null,"100% producer gas engine",null,"Bubbling Fluidized Bed Gasifier+ Gas engine",null,null,null,null,null,"Bubbling Fluidized Bed Gasifier+ Externally Fired Gas turbine",null,null,null,null,null,"Circulating Fluidized Bed & 100%  producer gas engine",null,null,null,null,"Downdraft Gasifier and Gas engine (250kW and 10kW capacity)"]
[null,"Rated capacity of BGPP (kW) ",5,10,20,30,40,9,40,10,40,10,40,100,200,300,400,500,600,100,200,300,400,500,600,200,600,1000,1500,2000,8,87,220]
[null,{"$f":"title231","v":"Operating hours per year"},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"+COST_RES1!$H$34","v":0},{"$f":"+COST_RES1!$H$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,5000,5000,5000,5000,5000]
[null,"Electrical conversion Efficiency",{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data Entry Needs'!#REF!","v":{"$error":"#REF!"}},{"$f":"+COST_RES1!$I$18","v":0},{"$f":"+COST_RES1!$I$18","v":0}]
[null,"Electric generation (kWh per year)",{"$f":"C88*C89*C90","v":{"$error":"#REF!"}},{"$f":"D88*D89*D90","v":{"$error":"#REF!"}},{"$f":"E88*E89*E90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[]
[null,"Operating & Maintenance cost"]
[null,"Raw material cost"]
[1,"Land cost"]
[2,"Biomass cost (US$ per year)",{"$f":"C99*C98","v":{"$error":"#REF!"}},{"$f":"D99*D98","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[null,"Specific Biomass conversion rate (kWh per kg)",{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.4","v":0.7142857142857143},{"$f":"1/1.4","v":0.7142857142857143}]
[null,"Biomass consumption (kg per year)",{"$f":"C91/C97","v":{"$error":"#REF!"}},{"$f":"D91/D97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[null,"Biomass price (US$ per kg) ",{"$f":"1.5*$J$28/$J$55","v":2.9232393794167817E-2},{"$f":"1.5*$J$28/$J$55","v":2.9232393794167817E-2},2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2,2.9232393794167817E-2]
[3,"Water cost (US$ per year)"]
[null,"Specific water conversion rate (kWh per m3)"]
[null,{"$f":"title258","v":"Water consumption (m3 per year)"}]
[null,"Water price (US$ per m3)"]
[4,"Chemical cost (US$ per year)"]
[null,"Specific chemical conversion rate (kWh per kg)"]
[null,"Chemical consumption (kg per year)"]
[null,"Chemical price (US$ per kg)"]
[5,"Diesel cost (US$ per year)",{"$f":"C110*C111","v":{"$error":"#REF!"}},{"$f":"D110*D111","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J110*J111","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,"Specific diesel conversion rate (kWh per liter)",{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"1/0.11","v":9.0909090909090917},{"$f":"(1/0.11)*1.9","v":17.272727272727273},{"$f":"(1/0.11)*1.9","v":17.272727272727273}]
[null,"Diesel consumption (liters per year)",{"$f":"C91/C109","v":{"$error":"#REF!"}},{"$f":"D91/D109","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J91/J109","v":{"$error":"#REF!"}},{"$f":"K91/K109","v":{"$error":"#REF!"}},{"$f":"L91/L109","v":0},{"$f":"M91/M109","v":0}]
[null,"Diesel price (US$ per liter)",{"$f":"30.45*$J$28/$J$55","v":0.59341759402160665},{"$f":"30.45*$J$28/$J$55","v":0.59341759402160665},0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665,0.59341759402160665]
[6,"Auxiliary power consumption",{"$f":"10%*C88*C89*(24.99*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*D88*D89*(16.84*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*E88*E89*(13.28*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*F88*F89*(14.54*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*G88*G89*(13.14*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*H88*H89*(18.53*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*I88*I89*(15.02*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*J88*J89*(16.84*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*K88*K89*(13.14*$J$28/$J$55)","v":{"$error":"#REF!"}},{"$f":"10%*L88*L89*(18.53*$J$28/$J$55)","v":0},{"$f":"10%*M88*M89*(15.02*$J$28/$J$55)","v":0}]
[null,"Sub-total raw material cost",{"$f":"C95+C96+C100+C104+C108+C112","v":{"$error":"#REF!"}},{"$f":"D95+D96+D100+D104+D108+D112","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$f":"SUM(N94:N112)","v":0},0,0,0,0,0,0,0,0,0,0,0,5500,16600,27700,38600,51600,0,0,0]
[]
[null,"Labor cost"]
[null,"Engineer"]
[null,"Assistant, skilled",{"$f":"15*5000*$J$28/$J$55","v":1461.619689708391},{"$f":"15*5000*$J$28/$J$55","v":1461.619689708391},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782},1461.619689708391,{"$f":"2*15*5000*$J$28/$J$55","v":2923.239379416782}]
[null,"Assistant, unskilled"]
[null,"Indirect labor cost"]
[null,"Sub-total labor cost",{"$f":"SUM(C115:C119)","v":1461.619689708391},{"$f":"SUM(D115:D119)","v":1461.619689708391},1461.619689708391,2923.239379416782,2923.239379416782,1461.619689708391,2923.239379416782,1461.619689708391,2923.239379416782,1461.619689708391,2923.239379416782,0,0,0,0,0,0,0,0,0,0,0,0,12200,24500,36900,43000,49100,14237,17275,17497]
[]
[null,{"$f":"title143","v":"Maintenance cost"}]
[null,"Maintenance of Gasifier system",{"$f":"0.05*C67","v":0},{"$f":"0.05*D67","v":0},0,0,0,0,0,0,0,0,0]
[null,"Maintenance of Gas engine system",{"$f":"0.1*C72","v":0},{"$f":"0.1*D72","v":0},0,0,0,0,0,0,0,0,0]
[null,"Maintenance of Electrical distribution network",{"$f":"0.03*C81","v":146.16196897083907},{"$f":"0.03*D81","v":146.16196897083907},146.16196897083907,219.24295345625862,219.24295345625862,146.16196897083907,219.24295345625862,146.16196897083907,219.24295345625862,146.16196897083907,219.24295345625862]
[null,"Maintenance of Civil work",{"$f":"0.02*C76","v":23.385915035334257},{"$f":"0.02*D76","v":31.181220047112337},38.976525058890424,58.464787588335639,68.208918853058236,31.181220047112337,77.953050117780847,48.720656323613028,155.90610023556169,48.720656323613028,155.90610023556169]
[null,"others"]
[null,"Sub-total maintenance cost",{"$f":"SUM(C123:C127)","v":169.54788400617332},{"$f":"SUM(D123:D127)","v":177.3431890179514},185.13849402972949,277.70774104459429,287.45187230931685,177.3431890179514,297.19600357403948,194.88262529445211,375.14905369182031,194.88262529445211,375.14905369182031,0,0,0,0,0,0,0,0,0,0,0,0,1800,4900,7400,9900,12300,0,48030,31175]
[]
[null,"Total Operating & Maintenance cost",{"$f":"C113+C120+C128","v":{"$error":"#REF!"}},{"$f":"D113+D120+D128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1656.502315002843,3298.3884331086024,{"$f":"150000*40.7124/30.6212","v":199432.41936958706},{"$f":"940*O88*40.7124/30.6212","v":249955.29894321581},{"$f":"225000*40.7124/30.6212","v":299148.62905438058},{"$f":"260000*40.7124/30.6212","v":345682.86024061759},{"$f":"300000*40.7124/30.6212","v":398864.83873917413},{"$f":"340000*40.7124/30.6212","v":452046.81723773072},{"$f":"100000*40.7124/30.6212","v":132954.9462463914},{"$f":"690*U88*40.7124/30.6212","v":183477.82582002011},{"$f":"175000*40.7124/30.6212","v":232671.15593118491},{"$f":"220000*40.7124/30.6212","v":292500.88174206106},{"$f":"260000*40.7124/30.6212","v":345682.86024061759},{"$f":"290000*40.7124/30.6212","v":385569.34411453502},19500,46000,72000,91500,113000,14237,65305,48672]
[null,"O&M cost per kW of rate capacity",{"$f":"C130/C88","v":{"$error":"#REF!"}},{"$f":"D130/D88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},165.65023150028429,82.459710827715057,1994.3241936958707,1249.776494716079,997.16209684793523,864.20715060154396,797.72967747834821,753.41136206288456,1329.5494624639139,917.38912910010049,775.57051977061633,731.25220435515268,691.36572048123514,642.61557352422506,97.5,76.666666666666671,72,61,56.5,1779.625,750.63218390804593,221.23636363636365]

{"sheet":"LIFETIME_RES4","index":41,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":true,"merged":[[11,2,11,4],[12,2,12,4]]}
[]
[null,null,"The useful life of project classified by sub-processes"]
[]
[null,null,"Sub-processes","Lifetime",{"$f":"title116","v":"Unit"},"Reference"]
[null,null,"Useful life of civil work",20,{"$f":"title224","v":"years"},"Nouni et al, 2007"]
[null,null,"Useful life of engine–generator set with diesel as pilot or main fuel",20000,"hours","Nouni et al, 2007"]
[null,null,"Useful life of engine–generator set with bio-diesel as pilot fuel",15000,"hours","Nouni et al, 2007"]
[null,null,"Useful life of biomass gasifier",10000,"hours","Nouni et al, 2007"]
[null,null,"Useful life of LT electricity distribution network",20,{"$f":"title224","v":"years"},"Nouni et al, 2007"]
[]
[]
[null,null,"Calculation for the replacement of equipments according to the project lifetime",null,null,{"$f":"+COST_RES1!$N$16","v":20},{"$f":"PROPER(title224)","v":"Years"}]
[null,null,"Operating hours",null,null,{"$f":"+COST_RES4!$H$34","v":0},"hours/year"]
[null,null,"Useful life of civil work",20,{"$f":"title224","v":"years"},{"$f":"$F$12/D14","v":1},"Number of installation","Replacement of equipments",{"$f":"IF((F14-1)<0,0,(F14-1))","v":0},"times"]
[null,null,"Useful life of engine–generator set with diesel as pilot or main fuel",20000,"hours",{"$f":"$F$12*$F$13/D15","v":0},"Number of installation","Replacement of equipments",{"$f":"IF((F15-1)<0,0,(F15-1))","v":0},"times"]
[null,null,"Useful life of engine–generator set with bio-diesel as pilot fuel",15000,"hours",{"$f":"$F$12*$F$13/D16","v":0},"Number of installation","Replacement of equipments",{"$f":"IF((F16-1)<0,0,(F16-1))","v":0},"times"]
[null,null,"Useful life of biomass gasifier",10000,"hours",{"$f":"$F$12*$F$13/D17","v":0},"Number of installation","Replacement of equipments",{"$f":"IF((F17-1)<0,0,(F17-1))","v":0},"times"]
[null,null,"Useful life of LT electricity distribution network",20,{"$f":"title224","v":"years"},{"$f":"$F$12/D18","v":1},"Number of installation","Replacement of equipments",{"$f":"IF((F18-1)<0,0,(F18-1))","v":0},"times"]

{"sheet":"Summary of results-by feedstock","index":42,"n_rows":146,"n_cols":27,"rows_kept":146,"cut":false,"hidden":false,"merged":[[2,2,2,19],[23,2,23,4],[23,6,23,11],[9,15,9,17],[5,9,5,12],[34,15,34,17],[43,15,44,19],[9,8,9,10],[48,2,48,4],[48,12,48,17],[24,6,25,13],[26,6,27,13],[28,6,29,13],[9,2,9,6],[23,15,23,18]]}
[null,null,null,null,null,null,null,null,null,null,null,0.1]
[]
[null,null,{"$f":"UPPER(title311&$J$6)","v":"SUMMARY OF RESULTS OF RURAL ELECTRIFICATION - GASIFICATION FROM PLEASE SELECT "}]
[]
[]
[null,null,{"$f":"title312","v":"Select a biomass residue to see the summary results"},null,null,null,null,null,null,"Please Select "]
[]
[null,null,{"$f":"title313","v":"Production Cost and Investment Results"}]
[]
[null,null,{"$f":"title213&\" (USD/kWh)\"","v":"Total Production Cost + Distribution (USD/kWh)"},null,null,null,null,null,{"$f":"title314","v":"Share of Production Cost (%)"},null,null,null,null,null,null,{"$f":"title318","v":"Total Investment (USD)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title319","v":"Technical and Operating Results"}]
[]
[null,null,{"$f":"title320","v":"Feedstock Consumption per Plant"},null,null,null,{"$f":"title321","v":"Area Required and Potential Number of Plants"},null,null,null,null,null,null,null,null,{"$f":"title322","v":"Households Potentially Supplied"}]
[null,null,null,null,null,null,{"$f":"+(IF($X$135<1,title323,title324&\" \"&$X$135))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Y$135<1,title325,title326&\" \"&$Y$135))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,{"$f":"+(IF($Z$135<1,title327,title328&\" \"&$Z$135))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title329","v":"Potential Job Creation"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(X144=0,title335,IF($X$144>0,title336))","v":"Warning: Jobs created by biomass collection are excluded, due to market price option that was selected in the data entry sheet or that the biomass analyzed has not collection cost."}]
[]
[]
[null,null,{"$f":"title337","v":"Financial Analysis Results"}]
[]
[null,null,{"$f":"title338","v":"Net Present Value (1000 USD)"},null,null,null,null,null,null,null,null,null,{"$f":"title339","v":"Internal Rate of Return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Please Select Please Select"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12","v":"Please Select Please Select"},2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12","v":"Please Select Please Select"},3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12","v":"Please Select Please Select"},4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection","No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$J$6","v":"Please Select "},{"$f":"VLOOKUP($W$88,$W$82:$X$85,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$38\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G","I","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","J","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating hours (h/year)",{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$34\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$34\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$34\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass (t/year)",{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$39\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$39\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$39\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title120","v":"Labour"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass collection",{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*$X$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*$X$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$X$88&\"!$D$20\")*$X$134/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$X$88&\"!$D$37\"))),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasification+Electricity plant",{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$50\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$50\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$50\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net electricity (kWh)",{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$94\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$94\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$94\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title330","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$10\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield (t/ha)",{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$E$11\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electircty demand (kWh/year/hh)",{"$f":"+'Energy Demand'!F8*12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title186","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$89&\"$67\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$89&\"$67\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$89&\"$67\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title317","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$42\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$42\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$42\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title182","v":"Labour and miscellaneous cost"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$49\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$49\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$49\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title316","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$54\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$59\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$54\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$59\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$54\")+INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$59\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title206","v":"Depreciation"},{"$f":"+X102/20","v":{"$error":"#N/A"}},{"$f":"+Y102/20","v":{"$error":"#N/A"}},{"$f":"+Z102/20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title128","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&X$90&\"$78\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Y$90&\"$78\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$\"&Z$90&\"$78\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/Year)",{"$f":"SUM(X104:X108)","v":{"$error":"#N/A"}},{"$f":"SUM(Y104:Y108)","v":{"$error":"#N/A"}},{"$f":"SUM(Z104:Z108)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)",{"$f":"+X109/X97","v":{"$error":"#N/A"}},{"$f":"+Y109/Y97","v":{"$error":"#N/A"}},{"$f":"+Z109/Z97","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$K$15\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"COST_RES\"&$X$88&\"!$N$15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)-limsup",{"$f":"+X110*(1+$L$1)","v":{"$error":"#N/A"}},{"$f":"+Y110*(1+$L$1)","v":{"$error":"#N/A"}},{"$f":"+Z110*(1+$L$1)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($L$1>0,\"Total (USD/kWh)-liminf\",\"\")","v":"Total (USD/kWh)-liminf"},{"$f":"+IF($L$1>0,X110*(1-$L$1),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($L$1>0,Y110*(1-$L$1),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF($L$1>0,Z110*(1-$L$1),\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV (USD/year)",{"$f":"INDIRECT(\"FA10kW_RES\"&$X$88&\"!C133\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$X$88&\"!C133\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$X$88&\"!C133\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$X$88&\"!C134\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$X$88&\"!C134\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$X$88&\"!C134\")","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart2","10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title317","v":"Raw materials"},{"$f":"+X104/X$109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title182","v":"Labour and miscellaneous cost"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title316","v":"Transport and storage of feedstock"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title315","v":"Depreciation and other costs"},{"$f":"+(X107+X108)/X$109","v":{"$error":"#N/A"}},{"$f":"+(Y107+Y108)/Y$109","v":{"$error":"#N/A"}},{"$f":"+(Z107+Z108)/Z$109","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart4 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X103","v":"10 kW"},{"$f":"+Y103","v":"40 kW"},{"$f":"+Z103","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title251","v":"Biomass consumption (t per year)"},{"$f":"+X93","v":{"$error":"#N/A"}},{"$f":"+Y93","v":{"$error":"#N/A"}},{"$f":"+Z93","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title330&\" (t)\"","v":"Biomass Available (t)"},{"$f":"+X98","v":{"$error":"#N/A"}},{"$f":"+X130","v":{"$error":"#N/A"}},{"$f":"+Y130","v":{"$error":"#N/A"}},{"$f":"+Z130","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X128","v":"10 kW"},{"$f":"+Y128","v":"40 kW"},{"$f":"+Z128","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title331","v":"Area required (ha)"},{"$f":"+ROUNDUP(X129/X99,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDUP(Y129/Y99,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDUP(Z129/Z99,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title332","v":"Potential number of plants"},{"$f":"+ROUNDDOWN(X130/X129,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(Y130/Y129,0)","v":{"$error":"#N/A"}},{"$f":"+ROUNDDOWN(Z130/Z129,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X133","v":"10 kW"},{"$f":"+Y133","v":"40 kW"},{"$f":"+Z133","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W97","v":"Net electricity (kWh)"},{"$f":"+X97","v":{"$error":"#N/A"}},{"$f":"+Y97","v":{"$error":"#N/A"}},{"$f":"+Z97","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title322","v":"Households Potentially Supplied"},{"$f":"+X139/$X$100","v":{"$error":"#N/A"}},{"$f":"+Y139/$X$100","v":{"$error":"#N/A"}},{"$f":"+Z139/$X$100","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X138","v":"10 kW"},{"$f":"+Y138","v":"40 kW"},{"$f":"+Z138","v":"100 kW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title333","v":"Collection"},{"$f":"+X95","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title334","v":"Processing"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X144:X145)","v":{"$error":"#N/A"}},{"$f":"SUM(Y144:Y145)","v":{"$error":"#N/A"}},{"$f":"SUM(Z144:Z145)","v":{"$error":"#N/A"}}]

{"sheet":"Summary of results-Comparative","index":43,"n_rows":169,"n_cols":41,"rows_kept":169,"cut":false,"hidden":false,"merged":[[2,2,2,22],[43,19,44,19],[43,20,44,20],[43,21,44,21],[41,17,41,19],[41,2,41,6],[11,18,11,20],[29,2,29,8],[11,2,11,6],[11,11,11,15],[29,15,29,20]]}
[null,null,null,null,null,null,null,null,null,null,null,0.1]
[]
[null,null,{"$f":"title450","v":"SUMMARY OF RESULTS FOR RURAL ELECTRIFICATION - GASIFICATION COMPARATIVE"}]
[]
[]
[null,null,{"$f":"title340","v":"Feedstock Selection"}]
[]
[null,null,null,{"$f":"+$Z$67","v":"Please Select Please Select"},null,null,null,{"$f":"+$Z$68","v":"Please Select Please Select"},null,null,null,null,{"$f":"+$Z$69","v":"Please Select Please Select"},null,null,null,null,null,{"$f":"+$Z$70","v":"Please Select Please Select"}]
[]
[null,null,{"$f":"title341","v":"Techno-economic Results"}]
[]
[null,null,{"$f":"title342","v":"Comparison of Production Costs (USD/kWh)"},null,null,null,null,null,null,null,null,{"$f":"title343","v":"Net electricity generation and capacity utilization factor (%)"},null,null,null,null,null,null,{"$f":"title332","v":"Potential number of plants"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Socio-economic Results"]
[]
[null,null,"Total Number of Jobs Created",null,null,null,null,null,null,null,null,null,null,null,null,"Total Number of Household Supplied"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title337","v":"Financial Analysis Results"}]
[]
[null,null,{"$f":"title338","v":"Net Present Value (1000 USD)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title339","v":"Internal Rate of Return (%)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA126","v":"10 kW"},{"$f":"+AB126","v":"40 kW"},{"$f":"+AC126","v":"100 kW"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z127","v":"Please Select Please Select"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select Please Select",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select Please Select",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select Please Select",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residue","Pos."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$D$11&\" \"&'Data Entry Needs'!$D$12","v":"Please Select Please Select"},1,true,{"$f":"+IF(AB67,FALSE,TRUE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$E$11&\" \"&'Data Entry Needs'!$E$12","v":"Please Select Please Select"},2,true,{"$f":"+IF(AB68,FALSE,TRUE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$F$11&\" \"&'Data Entry Needs'!$F$12","v":"Please Select Please Select"},3,true,{"$f":"+IF(AB69,FALSE,TRUE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Entry Needs'!$G$11&\" \"&'Data Entry Needs'!$G$12","v":"Please Select Please Select"},4,true,{"$f":"+IF(AB70,FALSE,TRUE)","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection","No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z$67","v":"Please Select Please Select"},1,null,null,{"$f":"+$Z$68","v":"Please Select Please Select"},2,null,null,{"$f":"+$Z$69","v":"Please Select Please Select"},3,null,null,{"$f":"+$Z$70","v":"Please Select Please Select"},4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G","I","K",null,"G","I","K",null,"G","I","K",null,"G","I","K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","J","L",null,"H","J","L",null,"H","J","L",null,"H","J","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Hours (h/year)",{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$75&\"$34\")","v":0},"Operating Hours (h/year)",{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$75&\"$34\")","v":0},"Operating Hours (h/year)",{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$75&\"$34\")","v":0},"Operating Hours (h/year)",{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$75&\"$34\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$75&\"$34\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass (t/year)",{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$74&\"$39\")","v":{"$error":"#DIV/0!"}},"Biomass (t/year)",{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$74&\"$39\")","v":{"$error":"#DIV/0!"}},"Biomass (t/year)",{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$74&\"$39\")","v":{"$error":"#DIV/0!"}},"Biomass (t/year)",{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$74&\"$39\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$74&\"$39\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor",null,null,null,"Labor",null,null,null,"Labor",null,null,null,"Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Collection",{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*(AA78/AA84)/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*(AB78/AB84)/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AA$73&\"!$D$20\")*(AC78/AC84)/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AA$73&\"!$D$37\"))),0),0)","v":0},"Biomass Collection",{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AE$73&\"!$D$20\")*(AE78/AE84)/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AE$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AE$73&\"!$D$20\")*(AF78/AF84)/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AE$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AE$73&\"!$D$20\")*(AG78/AG84)/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AE$73&\"!$D$37\"))),0),0)","v":0},"Biomass Collection",{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AI$73&\"!$D$20\")*(AI78/AI84)/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AI$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AI$73&\"!$D$20\")*(AJ78/AJ84)/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AI$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AI$73&\"!$D$20\")*(AK78/AK84)/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AI$73&\"!$D$37\"))),0),0)","v":0},"Biomass Collection",{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AM$73&\"!$D$20\")*(AM78/AM84)/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AM$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AM$73&\"!$D$20\")*(AN78/AN84)/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AM$73&\"!$D$37\"))),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(IF('Data Entry Needs'!$C$18,0,INDIRECT(\"PRICE_RES\"&$AM$73&\"!$D$20\")*(AO78/AO84)/('Data Entry Needs'!$D$43*INDIRECT(\"STORAGE_RES\"&$AM$73&\"!$D$37\"))),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasification+Electricity Plant",{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$74&\"$50\")","v":2},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$74&\"$50\")","v":4},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$74&\"$50\")","v":8},"Gasification+Electricity Plant",{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$74&\"$50\")","v":2},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$74&\"$50\")","v":4},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$74&\"$50\")","v":8},"Gasification+Electricity Plant",{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$74&\"$50\")","v":2},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$74&\"$50\")","v":4},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$74&\"$50\")","v":8},"Gasification+Electricity Plant",{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$74&\"$50\")","v":2},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$74&\"$50\")","v":4},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$74&\"$50\")","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Electicity (kWh)",{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$74&\"$94\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$74&\"$94\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$74&\"$94\")","v":0},"Net Electicity (kWh)",{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$74&\"$94\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$74&\"$94\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$74&\"$94\")","v":0},"Net Electicity (kWh)",{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$74&\"$94\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$74&\"$94\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$74&\"$94\")","v":0},"Net Electicity (kWh)",{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$74&\"$94\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$74&\"$94\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$74&\"$94\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title330","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$E$10\")","v":0},{"$f":"title330","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$E$10\")","v":0},{"$f":"title330","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$E$10\")","v":0},{"$f":"title330","v":"Biomass Available"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$E$10\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$E$10\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield (t/ha)",{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$E$11\")","v":0},"Yield (t/ha)",{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$E$11\")","v":0},"Yield (t/ha)",{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$E$11\")","v":0},"Yield (t/ha)",{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$E$11\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$E$11\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electircty Demand (kWh/year/hh)",{"$f":"+'Energy Demand'!$F$8*12","v":0},null,null,"Electircty Demand (kWh/year/hh)",{"$f":"+'Energy Demand'!$F$8*12","v":0},null,null,"Electircty Demand (kWh/year/hh)",{"$f":"+'Energy Demand'!$F$8*12","v":0},null,null,"Electircty Demand (kWh/year/hh)",{"$f":"+'Energy Demand'!$F$8*12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title186","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$74&\"$67\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$74&\"$67\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$74&\"$67\")","v":{"$error":"#DIV/0!"}},{"$f":"title186","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$74&\"$67\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$74&\"$67\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$74&\"$67\")","v":{"$error":"#DIV/0!"}},{"$f":"title186","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$74&\"$67\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$74&\"$67\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$74&\"$67\")","v":{"$error":"#DIV/0!"}},{"$f":"title186","v":"Investment"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$74&\"$67\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$74&\"$67\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$74&\"$67\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title317","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$75&\"$42\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$75&\"$42\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$75&\"$42\")","v":{"$error":"#DIV/0!"}},{"$f":"title317","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$75&\"$42\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$75&\"$42\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$75&\"$42\")","v":{"$error":"#DIV/0!"}},{"$f":"title317","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$75&\"$42\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$75&\"$42\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$75&\"$42\")","v":{"$error":"#DIV/0!"}},{"$f":"title317","v":"Raw materials"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$75&\"$42\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$75&\"$42\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$75&\"$42\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title182","v":"Labour and miscellaneous cost"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$75&\"$49\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$75&\"$49\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$75&\"$49\")","v":0},{"$f":"title182","v":"Labour and miscellaneous cost"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$75&\"$49\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$75&\"$49\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$75&\"$49\")","v":0},{"$f":"title182","v":"Labour and miscellaneous cost"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$75&\"$49\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$75&\"$49\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$75&\"$49\")","v":0},{"$f":"title182","v":"Labour and miscellaneous cost"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$75&\"$49\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$75&\"$49\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$75&\"$49\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title316","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$75&\"$54\")+INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$75&\"$59\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$75&\"$54\")+INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$75&\"$59\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$75&\"$54\")+INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$75&\"$59\")","v":{"$error":"#DIV/0!"}},{"$f":"title316","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$75&\"$54\")+INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$75&\"$59\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$75&\"$54\")+INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$75&\"$59\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$75&\"$54\")+INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$75&\"$59\")","v":{"$error":"#DIV/0!"}},{"$f":"title316","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$75&\"$54\")+INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$75&\"$59\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$75&\"$54\")+INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$75&\"$59\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$75&\"$54\")+INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$75&\"$59\")","v":{"$error":"#DIV/0!"}},{"$f":"title316","v":"Transport and storage of feedstock"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$75&\"$54\")+INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$75&\"$59\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$75&\"$54\")+INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$75&\"$59\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$75&\"$54\")+INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$75&\"$59\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation+Mainteinance",{"$f":"+(AA87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AB87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AC87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"title206","v":"Depreciation"},{"$f":"+(AE87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AF87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AG87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"title206","v":"Depreciation"},{"$f":"+(AI87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AJ87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AK87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"title206","v":"Depreciation"},{"$f":"+(AM87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AN87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}},{"$f":"+(AO87/20)*(1+'Data Entry Needs'!$I$49)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title128","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AA$75&\"$78\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AB$75&\"$78\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$\"&AC$75&\"$78\")","v":{"$error":"#DIV/0!"}},{"$f":"title128","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AE$75&\"$78\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AF$75&\"$78\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$\"&AG$75&\"$78\")","v":{"$error":"#DIV/0!"}},{"$f":"title128","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AI$75&\"$78\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AJ$75&\"$78\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$\"&AK$75&\"$78\")","v":{"$error":"#DIV/0!"}},{"$f":"title128","v":"Other costs"},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AM$75&\"$78\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AN$75&\"$78\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$\"&AO$75&\"$78\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/Year)",{"$f":"SUM(AA89:AA93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AB89:AB93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC89:AC93)","v":{"$error":"#DIV/0!"}},"Total (USD/Year)",{"$f":"SUM(AE89:AE93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF89:AF93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AG89:AG93)","v":{"$error":"#DIV/0!"}},"Total (USD/Year)",{"$f":"SUM(AI89:AI93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AJ89:AJ93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK89:AK93)","v":{"$error":"#DIV/0!"}},"Total (USD/Year)",{"$f":"SUM(AM89:AM93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AN89:AN93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AO89:AO93)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (USD/kWh)",{"$f":"+AA94/AA82","v":{"$error":"#DIV/0!"}},{"$f":"+AB94/AB82","v":{"$error":"#DIV/0!"}},{"$f":"+AC94/AC82","v":{"$error":"#DIV/0!"}},"Total (USD/kWh)",{"$f":"+AE94/AE82","v":{"$error":"#DIV/0!"}},{"$f":"+AF94/AF82","v":{"$error":"#DIV/0!"}},{"$f":"+AG94/AG82","v":{"$error":"#DIV/0!"}},"Total (USD/kWh)",{"$f":"+AI94/AI82","v":{"$error":"#DIV/0!"}},{"$f":"+AJ94/AJ82","v":{"$error":"#DIV/0!"}},{"$f":"+AK94/AK82","v":{"$error":"#DIV/0!"}},"Total (USD/kWh)",{"$f":"+AM94/AM82","v":{"$error":"#DIV/0!"}},{"$f":"+AN94/AN82","v":{"$error":"#DIV/0!"}},{"$f":"+AO94/AO82","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$K$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$N$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$N$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$N$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$K$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$N$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$N$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AE$73&\"!$N$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$K$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$N$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$N$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AI$73&\"!$N$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AA$73&\"!$K$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$N$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$N$17\")","v":0},{"$f":"INDIRECT(\"COST_RES\"&$AM$73&\"!$N$17\")","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW",null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV (USD/year)",{"$f":"INDIRECT(\"FA10kW_RES\"&$AA$73&\"!C133\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AA$73&\"!C133\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AA$73&\"!C133\")","v":{"$error":"#DIV/0!"}},"NPV (USD/year)",{"$f":"INDIRECT(\"FA10kW_RES\"&$AE$73&\"!C133\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AE$73&\"!C133\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AE$73&\"!C133\")","v":{"$error":"#DIV/0!"}},"NPV (USD/year)",{"$f":"INDIRECT(\"FA10kW_RES\"&$AI$73&\"!C133\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AI$73&\"!C133\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AI$73&\"!C133\")","v":{"$error":"#DIV/0!"}},"NPV (USD/year)",{"$f":"INDIRECT(\"FA10kW_RES\"&$AM$73&\"!C133\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AM$73&\"!C133\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AM$73&\"!C133\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$AA$73&\"!C134\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AA$73&\"!C134\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AA$73&\"!C134\")","v":{"$error":"#DIV/0!"}},"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$AE$73&\"!C134\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AE$73&\"!C134\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AE$73&\"!C134\")","v":{"$error":"#DIV/0!"}},"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$AI$73&\"!C134\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AI$73&\"!C134\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AI$73&\"!C134\")","v":{"$error":"#DIV/0!"}},"IRR (%)",{"$f":"INDIRECT(\"FA10kW_RES\"&$AM$73&\"!C134\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA40kW_RES\"&$AM$73&\"!C134\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(\"FA100kW_RES\"&$AM$73&\"!C134\")","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB$67","v":true},{"$f":"+IF($Y105,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y105,AA$82,0)","v":0},{"$f":"+IF($Y105,AB$82,0)","v":0},{"$f":"+IF($Y105,AC$82,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB$68","v":true},{"$f":"+IF($Y106,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y106,AE$82,0)","v":0},{"$f":"+IF($Y106,AF$82,0)","v":0},{"$f":"+IF($Y106,AG$82,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB$69","v":true},{"$f":"+IF($Y107,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y107,AI$82,0)","v":0},{"$f":"+IF($Y107,AJ$82,0)","v":0},{"$f":"+IF($Y107,AK$82,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AB$70","v":true},{"$f":"+IF($Y108,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y108,AM$82,0)","v":0},{"$f":"+IF($Y108,AN$82,0)","v":0},{"$f":"+IF($Y108,AO$82,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y109,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y109,AA$77/8760,0)","v":0},{"$f":"IF($Y109,AB$77/8760,0)","v":0},{"$f":"IF($Y109,AC$77/8760,0)","v":0},{"$f":"+AC109","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y110,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y110,AE$77/8760,0)","v":0},{"$f":"IF($Y110,AF$77/8760,0)","v":0},{"$f":"IF($Y110,AG$77/8760,0)","v":0},{"$f":"+AC110","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y111,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y111,AI$77/8760,0)","v":0},{"$f":"IF($Y111,AJ$77/8760,0)","v":0},{"$f":"IF($Y111,AK$77/8760,0)","v":0},{"$f":"+AC111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y112,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y112,AM$77/8760,0)","v":0},{"$f":"IF($Y112,AN$77/8760,0)","v":0},{"$f":"IF($Y112,AO$77/8760,0)","v":0},{"$f":"+AC112","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y115,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y115,ROUNDDOWN(AA$83/AA$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y115,ROUNDDOWN(AB$83/AB$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y115,ROUNDDOWN(AC$83/AC$78,0),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y116,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y116,ROUNDDOWN(AE$83/AE$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y116,ROUNDDOWN(AF$83/AF$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y116,ROUNDDOWN(AG$83/AG$78,0),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y117,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y117,ROUNDDOWN(AI$83/AI$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y117,ROUNDDOWN(AJ$83/AJ$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y117,ROUNDDOWN(AK$83/AK$78,0),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y118,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"IF($Y118,ROUNDDOWN(AM$83/AM$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y118,ROUNDDOWN(AN$83/AN$78,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($Y118,ROUNDDOWN(AO$83/AO$78,0),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART 3 NPV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y121,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y121,AA$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y121,AB$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y121,AC$100,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y122,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y122,AE$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y122,AF$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y122,AG$100,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y123,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y123,AI$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y123,AJ$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y123,AK$100,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y124,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y124,AM$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y124,AN$100,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y124,AO$100,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART 4 IRR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y127,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y127,AA$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y127,AB$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y127,AC$101,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y128,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y128,AE$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y128,AF$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y128,AG$101,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y129,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y129,AI$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y129,AJ$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y129,AK$101,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y130,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y130,AM$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y130,AN$101,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y130,AO$101,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y132,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y132,AA$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y132,AB$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y132,AC$95,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y133,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y133,AE$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y133,AF$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y133,AG$95,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y134,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y134,AI$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y134,AJ$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y134,AK$95,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y135,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"+IF($Y135,AM$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y135,AN$95,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($Y135,AO$95,0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART6-jobs","10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y138,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y132,AA$80+AA81,0)*AA115,0)","v":0},{"$f":"IFERROR(IF($Y132,AB$80+AB81,0)*AB115,0)","v":0},0,null,"max",{"$f":"MAXA($AA$138:$AC$141)*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y139,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y133,AE$80+AE$81,0)*AA116,0)","v":0},{"$f":"IFERROR(IF($Y133,AF$80+AF$81,0)*AB116,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y140,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y134,AI$80+AI$81,0)*AA117,0)","v":0},{"$f":"IFERROR(IF($Y134,AJ$80+AJ$81,0)*AB117,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y141,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y135,AM$80+AM$81,0)*AA118,0)","v":0},{"$f":"IFERROR(IF($Y135,AN$80+AN$81,0)*AB118,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHART7-hh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y144,$Z$67,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y144,AA$82/$AA$85,0)*AA115,0)","v":0},{"$f":"IFERROR(IF($Y144,AB$82/$AA$85,0)*AB115,0)","v":0},0,{"$f":"AVERAGE(AA144:AC144)","v":0},"max",{"$f":"MAX($AA$144:$AC$147)*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y145,$Z$68,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y145,AE$82/$AE$85,0)*AA116,0)","v":0},{"$f":"IFERROR(IF($Y145,AF$82/$AE$85,0)*AB116,0)","v":0},0,{"$f":"AVERAGE(AA145:AC145)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y146,$Z$69,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y146,AI$82/$AI$85,0)*AA117,0)","v":0},{"$f":"IFERROR(IF($Y146,AJ$82/$AI$85,0)*AB117,0)","v":0},0,{"$f":"AVERAGE(AA146:AC146)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y147,$Z$70,\"\")","v":"Please Select Please Select"},{"$f":"IFERROR(IF($Y147,AM$82/$AM$85,0)*AA118,0)","v":0},{"$f":"IFERROR(IF($Y147,AN$82/$AM$85,0)*AB118,0)","v":0},0,{"$f":"AVERAGE(AA147:AC147)","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,"10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y150,$Z$67,\"-\")","v":"Please Select Please Select"},null,{"$f":"+AA132*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AB132*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AC132*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$105","v":true},{"$f":"+IF(Y151,$Z$67,\"-\")","v":"Please Select Please Select"},null,{"$f":"+IF($L$1>0,AA132*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AB132*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AC132*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y152,$Z$68,\"-\")","v":"Please Select Please Select"},null,{"$f":"+AA133*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AB133*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AC133*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$106","v":true},{"$f":"+IF(Y153,$Z$68,\"-\")","v":"Please Select Please Select"},null,{"$f":"+IF($L$1>0,AA133*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AB133*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AC133*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y154,$Z$69,\"-\")","v":"Please Select Please Select"},null,{"$f":"+AA134*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AB134*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AC134*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$107","v":true},{"$f":"+IF(Y155,$Z$69,\"-\")","v":"Please Select Please Select"},null,{"$f":"+IF($L$1>0,AA134*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AB134*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AC134*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y156,$Z$70,\"-\")","v":"Please Select Please Select"},null,{"$f":"+AA135*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AB135*(1+$L$1)","v":{"$error":"#DIV/0!"}},{"$f":"+AC135*(1+$L$1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Y$108","v":true},{"$f":"+IF(Y157,$Z$70,\"-\")","v":"Please Select Please Select"},null,{"$f":"+IF($L$1>0,AA135*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AB135*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"+IF($L$1>0,AC135*(1-$L$1),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title166","v":"Price of electricity (USD/kWh)"},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$Z$150","v":"Please Select Please Select"},null,null,{"$f":"+$Z$152","v":"Please Select Please Select"},null,null,{"$f":"+$Z$154","v":"Please Select Please Select"},null,null,{"$f":"+$Z$156","v":"Please Select Please Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 kW","40 kW","100 kW","10 kW","40 kW","100 kW","10 kW","40 kW","100 kW","10 kW","40 kW","100 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB150","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AB152","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AB154","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AB156","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0},{"$f":"+COST_RES1!$N$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA$138","v":0},{"$f":"+AB$138","v":0},0,{"$f":"+AA$139","v":0},{"$f":"+AB$139","v":0},0,{"$f":"+AA$140","v":0},{"$f":"+AB$140","v":0},0,{"$f":"+AA$141","v":0},{"$f":"+AB$141","v":0},0]