{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["TestResults","Calculation","Database","Title","START","Process Description","Label","Data Entry Needs","Summary of Results","Sensitivity Sugar-EtOH","COGENERATION","PRODUCTION COST","STORAGE","FA5ML","FA25ML","FA50ML","FA100ML"],"not_rendered":{"charts":18,"images":20,"macros":1,"external_links":1,"defined_names":358,"comments":4,"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":"TestResults","index":0,"n_rows":108,"n_cols":5,"rows_kept":108,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Cell address","Value",null,"Exceptions"]
[null,null,null,null,true]
[null,null,null,null,false]
[null,null,null,null,"USD/t"]
[null,null,null,null,"USD/m3"]
[null,null,null,null,"USD/t/km"]
[null,null,null,null,"USD/l"]
[null,null,null,null,"km"]
[null,null,null,null,"USD/kWh"]
[null,null,null,null,"USD"]
[null,null,null,null,"%"]
[null,null,null,null,"t"]
[null,null,null,null,"(USD/l)"]
[null,null,null,null,"(USD)"]
[null,null,null,null,"(%)"]
[null,null,null,null,"FS1"]
[null,null,null,null,"FD2"]
[null,null,null,null,"FS3"]
[null,null,null,null,"FS4"]
[null,null,null,null,"5 ML"]
[null,null,null,null,"25 ML"]
[null,null,null,null,"50 ML"]
[null,null,null,null,"100 ML"]
[null,null,null,null,"CO2"]
[null,null,null,null,"Sc1"]
[null,null,null,null,"L/t"]
[null,null,null,null,"Sc2"]
[null,null,null,null,"Sc3"]
[null,null,null,null,"g"]
[null,null,null,null,"i"]
[null,null,null,null,"k"]
[null,null,null,null,"m"]
[null,null,null,null,"AI"]
[null,null,null,null,"AJ"]
[null,null,null,null,"AK"]
[null,null,null,null,"AL"]
[null,null,null,null,"M. USD"]
[null,null,null,null,"AB"]
[null,null,null,null,"P"]
[null,null,null,null,"MJ/L"]
[null,null,null,null,"kWh/L"]
[null,null,null,null,"f"]
[null,null,null,null,"h"]
[null,null,null,null,"j"]
[null,null,null,null,"l"]
[null,null,null,null,"M USD"]
[null,null,null,null,"kgCO2eq/kg"]
[null,null,null,null,"AC"]
[null,null,null,null,"AD"]
[null,null,null,null,"AE"]
[null,null,null,null,"AF"]
[null,null,null,null,"AG"]
[null,null,null,null,"SC1"]
[null,null,null,null,"SC2"]
[null,null,null,null,"SC3"]
[null,null,null,null,"ML"]
[null,null,null,null,"Total SC1"]
[null,null,null,null,"Total SC2"]
[null,null,null,null,"Total SC3"]
[null,null,null,null,"5ML"]
[null,null,null,null,"kg CO2e/MJ"]
[null,null,null,null,"kg CO2e/L"]
[null,null,null,null,"lim_sup"]
[null,null,null,null,"Total Sc1"]
[null,null,null,null,"tco2 eq"]
[null,null,null,null,"Total Sc2"]
[null,null,null,null,"Total Sc3"]
[null,null,null,null,"lim_inf"]
[null,null,null,null,"kg CO2eq/L"]
[null,null,null,null,"g CO2eq/MJ"]
[null,null,null,null," -"]
[null,null,null,null," +"]
[null,null,null,null,"(USD/t)"]
[null,null,null,null,"fs"]
[null,null,null,null,"USD/ton"]
[null,null,null,null,"No."]
[null,null,null,null,"l/h"]
[null,null,null,null,"100ML"]
[null,null,null,null,"gCO2/kWh"]
[null,null,null,null,"MJ/kg"]
[null,null,null,null,"25ML"]
[null,null,null,null,"50ML"]
[null,null,null,null,"Miscanthus giganteus"]
[null,null,null,null,"Arundo donax"]
[null,null,null,null,"_FS1"]
[null,null,null,null,"MJ/m3"]
[null,null,null,null,"Kg/m3"]
[null,null,null,null,"Peres, A., B. H. Lunelli, et al. (2013). \"Application of biomass to hydrogen and syngas production.\" Chemical Engineering Transactions 32: 589-594."]
[null,null,null,null,"MJ/t"]
[null,null,null,null,"tCO2eq/tkm"]
[null,null,null,null,"t/t total -%"]
[null,null,null,null,"Fs1"]
[null,null,null,null,"Fs2"]
[null,null,null,null,"Fs3"]
[null,null,null,null,"Fs4"]
[null,null,null,null,"kg/h"]
[null,null,null,null,"wt"]
[null,null,null,null,"L/h"]
[null,null,null,null,"kg/kg EtOh"]
[null,null,null,null,"kWh/kg EtOH"]
[null,null,null,null,"MJ/h"]
[null,null,null,null,"% (w/v)"]
[null,null,null,null,"MW"]
[null,null,null,null,"kmol/h"]
[null,null,null,null,"kg/L"]
[null,null,null,null,"USD/h"]
[null,null,null,null,"(USD/h)"]

{"sheet":"Calculation","index":1,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,5,25,50,100,null,{"$f":"title280","v":"Ethanol Density"},null,0.78900000000000003,"t/m3"]
[null,{"$f":"title13","v":"Molasses"},{"$f":"C$2*1000*0.789/Database!$C$4","v":-4753012.048197872},{"$f":"D$2*1000*0.789/Database!$C$4","v":-23765060.240989361},{"$f":"E$2*1000*0.789/Database!$C$4","v":-47530120.481978722},{"$f":"F$2*1000*0.789/Database!$C$4","v":-95060240.963957444},{"$f":"title47","v":"t/year"}]
[null,{"$f":"title276","v":"Fermentable Sugars"},{"$f":"C3*'Data Entry Needs'!$H$23","v":0},{"$f":"D3*'Data Entry Needs'!$H$23","v":0},{"$f":"E3*'Data Entry Needs'!$H$23","v":0},{"$f":"F3*'Data Entry Needs'!$H$23","v":0},"t/year"]
[null,{"$f":"title173","v":"Lime"},{"$f":"+Database!$C13*C$4^3+Database!$D13*C$4^2+Database!$E13*C$4+Database!$F13","v":5.2107000000000001},{"$f":"+Database!$C13*D$4^3+Database!$D13*D$4^2+Database!$E13*D$4+Database!$F13","v":5.2107000000000001},{"$f":"+Database!$C13*E$4^3+Database!$D13*E$4^2+Database!$E13*E$4+Database!$F13","v":5.2107000000000001},{"$f":"+Database!$C13*F$4^3+Database!$D13*F$4^2+Database!$E13*F$4+Database!$F13","v":5.2107000000000001},"t/year"]
[null,{"$f":"title174","v":"Sulfuric acid"},{"$f":"+Database!$C14*C$4^3+Database!$D14*C$4^2+Database!$E14*C$4+Database!$F14","v":6.6092000000000004},{"$f":"+Database!$C14*D$4^3+Database!$D14*D$4^2+Database!$E14*D$4+Database!$F14","v":6.6092000000000004},{"$f":"+Database!$C14*E$4^3+Database!$D14*E$4^2+Database!$E14*E$4+Database!$F14","v":6.6092000000000004},{"$f":"+Database!$C14*F$4^3+Database!$D14*F$4^2+Database!$E14*F$4+Database!$F14","v":6.6092000000000004},"t/year"]
[null,{"$f":"title14","v":"Water"},{"$f":"+Database!$C15*C$4^3+Database!$D15*C$4^2+Database!$E15*C$4+Database!$F15","v":-1060.8},{"$f":"+Database!$C15*D$4^3+Database!$D15*D$4^2+Database!$E15*D$4+Database!$F15","v":-1060.8},{"$f":"+Database!$C15*E$4^3+Database!$D15*E$4^2+Database!$E15*E$4+Database!$F15","v":-1060.8},{"$f":"+Database!$C15*F$4^3+Database!$D15*F$4^2+Database!$E15*F$4+Database!$F15","v":-1060.8},"t/year"]
[null,{"$f":"title50","v":"Ammonia"},{"$f":"+Database!$C16*C$4^3+Database!$D16*C$4^2+Database!$E16*C$4+Database!$F16","v":1.7744},{"$f":"+Database!$C16*D$4^3+Database!$D16*D$4^2+Database!$E16*D$4+Database!$F16","v":1.7744},{"$f":"+Database!$C16*E$4^3+Database!$D16*E$4^2+Database!$E16*E$4+Database!$F16","v":1.7744},{"$f":"+Database!$C16*F$4^3+Database!$D16*F$4^2+Database!$E16*F$4+Database!$F16","v":1.7744},"t/year"]
[null,{"$f":"title51","v":"Yeast"},{"$f":"+Database!$C17*C$4^3+Database!$D17*C$4^2+Database!$E17*C$4+Database!$F17","v":0.30096000000000001},{"$f":"+Database!$C17*D$4^3+Database!$D17*D$4^2+Database!$E17*D$4+Database!$F17","v":0.30096000000000001},{"$f":"+Database!$C17*E$4^3+Database!$D17*E$4^2+Database!$E17*E$4+Database!$F17","v":0.30096000000000001},{"$f":"+Database!$C17*F$4^3+Database!$D17*F$4^2+Database!$E17*F$4+Database!$F17","v":0.30096000000000001},"t/year"]
[null,{"$f":"title19","v":"Electricity "},{"$f":"C$2*Database!$C$8*1000000000","v":250000},{"$f":"D$2*Database!$C$8*1000000000","v":1250000},{"$f":"E$2*Database!$C$8*1000000000","v":2500000},{"$f":"F$2*Database!$C$8*1000000000","v":5000000},{"$f":"title278","v":"kWh/year"}]
[null,{"$f":"title56","v":"Steam"},{"$f":"C$2*Database!$C$9*1000000","v":19834.499999999996},{"$f":"D$2*Database!$C$9*1000000","v":99172.5},{"$f":"E$2*Database!$C$9*1000000","v":198345},{"$f":"F$2*Database!$C$9*1000000","v":396690},{"$f":"title279","v":"t Steam/year"}]
[null,"CO2",{"$f":"Database!$C$6*Calculation!C$3","v":-973168.63894852565},{"$f":"Database!$C$6*Calculation!D$3","v":-4865843.1947426284},{"$f":"Database!$C$6*Calculation!E$3","v":-9731686.3894852567},{"$f":"Database!$C$6*Calculation!F$3","v":-19463372.778970513},{"$f":"title47","v":"t/year"}]
[null,{"$f":"title277","v":"Vinasse"},{"$f":"Database!$C$7*Calculation!C$3","v":-15570698.22317641},{"$f":"Database!$C$7*Calculation!D$3","v":-77853491.115882054},{"$f":"Database!$C$7*Calculation!E$3","v":-155706982.23176411},{"$f":"Database!$C$7*Calculation!F$3","v":-311413964.46352822},{"$f":"title47","v":"t/year"}]
[]
[null,{"$f":"title239","v":"Installation"},{"$f":"Database!D22","v":2145907.989747616},{"$f":"Database!E22","v":2632099.3916271003},{"$f":"Database!F22","v":3760328.6619243668},{"$f":"Database!G22","v":4116576.6178386076}]
[null,{"$f":"title184","v":"Construction"},{"$f":"Database!D31","v":4851995.4000000004},{"$f":"Database!E31","v":8583081.5999999996},{"$f":"Database!F31","v":9409852.8000000007},{"$f":"Database!G31","v":10202629.199999999}]
[null,{"$f":"title185","v":"Installation cost"},{"$f":"Database!D35","v":2572030.7999999998},{"$f":"Database!E35","v":2663197.7999999998},{"$f":"Database!F35","v":3069895.8},{"$f":"Database!G35","v":3386912.4}]
[]
[]
[null,null,null,null,null,{"$f":"title74","v":"Transport"},null,null,"Price","Kg/L",{"$f":"title74","v":"Transport"},"Total"]
[null,null,null,null,null,null,null,{"$f":"title154","v":"Gasoline"},{"$f":"'Data Entry Needs'!$H$56","v":0},0.745,{"$f":"+VLOOKUP($H$25&$I$25,$D$22:$F$26,3,FALSE)*$J$27*'Data Entry Needs'!$I$19*$J$21/1000","v":{"$error":"#N/A"}},{"$f":"+K21+I21","v":{"$error":"#N/A"}},{"$f":"IF($I$27=title40,\"\",VLOOKUP($H$25&$I$25,$D$22:$G$26,4,FALSE))","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Fossil Fuel"},{"$f":"title37","v":"Net Importer"},{"$f":"+B22&C22","v":"Fossil FuelNet Importer"},{"$f":"title82","v":"Gasoline FOB price"},1,{"$f":"\" + \"&title74","v":" + Transport"},{"$f":"title121","v":"Ethanol"},{"$f":"'Data Entry Needs'!$D$56","v":0},0.78900000000000003,{"$f":"+VLOOKUP($H$26&$I$26,$D$22:$F$26,3,FALSE)*$J$27*'Data Entry Needs'!$I$19*$J$22/1000","v":{"$error":"#N/A"}},{"$f":"+K22+I22","v":{"$error":"#N/A"}},{"$f":"IF($I$27=title40,\"\",VLOOKUP($H$26&$I$26,$D$22:$G$26,4,FALSE))","v":{"$error":"#N/A"}}]
[null,{"$f":"title281","v":"Fossil Fuel"},{"$f":"title38","v":"Net Exporter"},{"$f":"+B23&C23","v":"Fossil FuelNet Exporter"},{"$f":"title196","v":"Gasoline FGP price"},0]
[null,{"$f":"title282","v":"Biofuel"},{"$f":"title37","v":"Net Importer"},{"$f":"+B24&C24","v":"BiofuelNet Importer"},{"$f":"title80","v":"Ethanol FOB price"},1,{"$f":"\" + \"&title74","v":" + Transport"}]
[null,{"$f":"title282","v":"Biofuel"},{"$f":"title38","v":"Net Exporter"},{"$f":"+B25&C25","v":"BiofuelNet Exporter"},{"$f":"title197","v":"Ethanol FGP price"},0,null,{"$f":"title281","v":"Fossil Fuel"},{"$f":"'Data Entry Needs'!$D$17","v":"Select"},{"$f":"IF($I25=title38,TRUE,FALSE)","v":false}]
[null,{"$f":"title282","v":"Biofuel"},{"$f":"title39","v":"Interested in Exporting"},{"$f":"+B26&C26","v":"BiofuelInterested in Exporting"},{"$f":"title80","v":"Ethanol FOB price"},-1,{"$f":"\" - \"&title74","v":" - Transport"},{"$f":"title282","v":"Biofuel"},{"$f":"'Data Entry Needs'!$H$17","v":"Select"},{"$f":"IF($I26=title38,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,{"$f":"title74","v":"Transport"},{"$f":"'Data Entry Needs'!E19","v":"Decision"},{"$f":"IF($I$27=title40,0,1)","v":1}]

{"sheet":"Database","index":2,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[null,null,{"$f":"8.3/33.7","v":0.24629080118694363},null,null,null,null,null,"Menus"]
[null,{"$f":"title283","v":"Sugar"},{"$f":"132.5/1000","v":0.13250000000000001},{"$f":"title300","v":"t Sugar/t Sugarcane"},null,null,null,null,{"$f":"title310","v":"trade_balance_bio"},{"$f":"title311","v":"trade_balance_fossil"},{"$f":"title41","v":"Decision"},"Combustibles"]
[null,{"$f":"title171","v":"Molasses"},{"$f":"33.7/1000","v":3.3700000000000001E-2},{"$f":"title301","v":"t Molasses C/t Sugarcane"},null,null,null,null,{"$f":"title36","v":"Select"},{"$f":"title36","v":"Select"},{"$f":"title40","v":"yes"},{"$f":"title36","v":"Select"}]
[null,{"$f":"title121","v":"Ethanol"},{"$f":"$D$4*'Data Entry Needs'!$H$23+Database!$E$4","v":-8.2999999999910923E-4},0.56199999999999806,-8.2999999999910923E-4,{"$f":"title302","v":"t EtOH/t Molasses"},null,null,{"$f":"title37","v":"Net Importer"},{"$f":"title37","v":"Net Importer"},"no",{"$f":"title153","v":"Bagasse"}]
[null,{"$f":"title284","v":"Cachaza"},{"$f":"30/33.7","v":0.89020771513353103},{"$f":"title303","v":"t cachaza/t Molasses"},null,null,null,null,{"$f":"title38","v":"Net Exporter"},{"$f":"title38","v":"Net Exporter"},null,{"$f":"title154","v":"Gasoline"}]
[null,"CO2",{"$f":"6.9/33.7","v":0.20474777448071216},{"$f":"title304","v":"t CO2/t Molasses"},null,{"$f":"C4*1000/0.789","v":-1.0519645120394285},null,null,{"$f":"title39","v":"Interested in Exporting"},null,null,{"$f":"title155","v":"Diesel"}]
[null,{"$f":"title277","v":"Vinasse"},{"$f":"110.4/33.7","v":3.2759643916913945},{"$f":"title305","v":"t Vinasse/t Molasses"},null,null,null,null,null,null,null,{"$f":"title156","v":"Used Oils"}]
[null,{"$f":"title19","v":"Electricity "},5.0000000000000002E-5,{"$f":"title306","v":"GWh/m3 ethanol"},null,null,null,null,null,null,null,{"$f":"title157","v":"LPG"}]
[null,{"$f":"title56","v":"Steam"},3.9668999999999998E-3,{"$f":"title307","v":"1000 t steam/m3 ethanol"},null,null,null,null,null,null,null,{"$f":"title158","v":"Natural Gas"}]
[null,{"$f":"title285","v":"Workers"},22,{"$f":"title308","v":"Fixed Year"},null,null,null,null,null,null,null,{"$f":"title159","v":"Butane"}]
[null,null,18,{"$f":"title309","v":"Zafra (Sugarcane Harvest) (6 Months)"},null,null,null,null,null,null,null,{"$f":"title160","v":"Propane"}]
[null,null,"A","B","C","D",null,null,null,null,null,{"$f":"title161","v":"Methanol"}]
[null,{"$f":"title173","v":"Lime"},0,2.2005E-9,5.3194999999999999E-2,5.2107000000000001,null,null,null,null,null,{"$f":"title121","v":"Ethanol"}]
[null,{"$f":"title174","v":"Sulfuric acid"},0,2.7911E-9,6.7472000000000004E-2,6.6092000000000004,null,null,null,null,null,{"$f":"title162","v":"Biodiesel"}]
[null,{"$f":"title14","v":"Water"},1.6173000000000001E-11,-3.5937E-6,4.5564,-1060.8,null,null,null,null,null,{"$f":"title163","v":"Coal"}]
[null,{"$f":"title50","v":"Ammonia"},0,7.4935E-10,1.8114999999999999E-2,1.7744,null,null,null,null,null,{"$f":"title164","v":"Firewood"}]
[null,{"$f":"title51","v":"Yeast"},-1.2321999999999999E-14,1.4982000000000001E-9,1.0874000000000001E-3,0.30096000000000001]
[]
[null,{"$f":"title286","v":"Ethanol Plant"},null,5,25,50,100]
[{"$f":"title171","v":"Molasses"},{"$f":"title287","v":"Purchased Equipment"},{"$f":"title239","v":"Installation"},2070059.168240671,2565895.8412033552,3640291.6824067105,3999683.3648134205]
[{"$f":"title171","v":"Molasses"},{"$f":"title288","v":"Equipment Setting"},{"$f":"title239","v":"Installation"},75848.821506945053,66203.550423745139,120036.97951765654,116893.25302518738]
[null,"Sub-total",null,{"$f":"SUM(D20:D21)","v":2145907.989747616},{"$f":"SUM(E20:E21)","v":2632099.3916271003},{"$f":"SUM(F20:F21)","v":3760328.6619243668},{"$f":"SUM(G20:G21)","v":4116576.6178386076}]
[null,{"$f":"title289","v":"Piping"},{"$f":"title184","v":"Construction"},912300,979176,1097034,1307658]
[null,{"$f":"title290","v":"Civil"},"Construction",245608.8,254208,375318,416241]
[null,{"$f":"title291","v":"Steel"},"Construction",100268.4,119076,143934,173073.6]
[null,{"$f":"title292","v":"Instrumentation"},"Construction",1769010,1808874,1871064,1930194]
[null,{"$f":"title293","v":"Electrical"},"Construction",384238.8,375465.6,409084.2,461489.39999999997]
[null,{"$f":"title294","v":"Insulation"},"Construction",198903.6,225252,265274.39999999997,321391.8]
[null,{"$f":"title295","v":"Paint"},"Construction",85849.8,80670,90784.2,103001.4]
[null,{"$f":"title296","v":"Other"},"Construction",1155816,4740360,5157360,5489580]
[null,"Sub-total",{"$f":"+C30","v":"Construction"},{"$f":"SUM(D23:D30)","v":4851995.4000000004},{"$f":"SUM(E23:E30)","v":8583081.5999999996},{"$f":"SUM(F23:F30)","v":9409852.8000000007},{"$f":"SUM(G23:G30)","v":10202629.199999999}]
[null,{"$f":"title297","v":"G. and A. Overheads"},{"$f":"title185","v":"Installation cost"},211911.6,224551.8,269826,304827.59999999998]
[null,{"$f":"title298","v":"Contract Fee"},{"$f":"title185","v":"Installation cost"},467641.2,460422,508681.8,545344.79999999993]
[null,{"$f":"title299","v":"Contingencies"},{"$f":"title185","v":"Installation cost"},1892478,1978224,2291388,2536740]
[null,"Sub-total",{"$f":"+C34","v":"Installation cost"},{"$f":"SUM(D32:D34)","v":2572030.7999999998},{"$f":"SUM(E32:E34)","v":2663197.7999999998},{"$f":"SUM(F32:F34)","v":3069895.8},{"$f":"SUM(G32:G34)","v":3386912.4}]
[null,null,null,{"$f":"D22+D31+D35","v":9569934.1897476166},{"$f":"E22+E31+E35","v":13878378.791627102},{"$f":"F22+F31+F35","v":16240077.261924367},{"$f":"G22+G31+G35","v":17706118.217838608}]

{"sheet":"Title","index":3,"n_rows":347,"n_cols":7,"rows_kept":347,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection",{"$f":"VLOOKUP(START!B2,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[]
["ID","English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3]
[2,"RAPID APPRAISAL ABRIDGED TOOL FOR THE PRODUCTION OF ETHANOL FROM MOLASSES  ","OUTIL ABRÉGÉ D'ÉVALUATION RAPIDE POUR LA PRODUCTION D'ÉTHANOL À PARTIR DE MÉLASSES","HERRAMIENTA ABREVIADA DE EVALUACIÓN RÁPIDA PARA LA PRODUCCIÓN DE ETANOL DE MELAZAS","title",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"RAPID APPRAISAL ABRIDGED TOOL FOR THE PRODUCTION OF ETHANOL FROM MOLASSES  "},{"$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,$A11,FALSE)","v":"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them.  FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations."},"title4"]
[5,"PROCESSING SYSTEMS OF LIQUID BIOFUELS FOR TRANSPORTATION","SYSTÈME DE TRAITEMENT DES BIOCARBURANTS LIQUIDES POUR LE TRANSPORT","SISTEMAS DE PROCESAMIENTO DE BIOCOMBUSTIBLES LÍQUIDOS PARA EL TRANSPORTE","title",{"$f":"HLOOKUP($C$2,$B$8:$D12,$A12,FALSE)","v":"PROCESSING SYSTEMS OF LIQUID BIOFUELS FOR TRANSPORTATION"},"title5"]
[6,"PROCESSING OF ETHANOL FROM MOLASSES","TRAITEMENT DE L'ÉTHANOL À PARTIR DE MÉLASSES","PROCESAMIENTO DE ETANOL A PARTIR DE MELAZAS","title",{"$f":"HLOOKUP($C$2,$B$8:$D13,$A13,FALSE)","v":"PROCESSING OF ETHANOL FROM MOLASSES"},"title6"]
[7,"Chemical/Energy Inputs","Apports énergétiques/chimiques","Insumos Químicos/Energéticos","title",{"$f":"HLOOKUP($C$2,$B$8:$D14,$A14,FALSE)","v":"Chemical/Energy Inputs"},"title7"]
[8,"Ethanol Transport","Transport de l'éthanol","Transporte de Etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D15,$A15,FALSE)","v":"Ethanol Transport"},"title8"]
[9,"Collection & Storage","Collecte et Stockage","Recolección & Almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D16,$A16,FALSE)","v":"Collection & Storage"},"title9"]
[10,"Clarification","Expliquer","Clarificado","title",{"$f":"HLOOKUP($C$2,$B$8:$D17,$A17,FALSE)","v":"Clarification"},"title10"]
[11,"Processing (fermentation) & Purification","Traitement (fermentation) & Purification","Procesamiento (fermentación) & Purificación","title",{"$f":"HLOOKUP($C$2,$B$8:$D18,$A18,FALSE)","v":"Processing (fermentation) & Purification"},"title11"]
[12,"Feedstock Rich in Sugars","Matières Premières Riches en Sucres ","Materia Prima Rica en Azucares","title",{"$f":"HLOOKUP($C$2,$B$8:$D19,$A19,FALSE)","v":"Feedstock Rich in Sugars"},"title12"]
[13,"Molasses","MÉLASSES","Melazas","title",{"$f":"HLOOKUP($C$2,$B$8:$D20,$A20,FALSE)","v":"Molasses"},"title13"]
[14,"Water","Eau","Agua","title",{"$f":"HLOOKUP($C$2,$B$8:$D21,$A21,FALSE)","v":"Water"},"title14"]
[15,"Boiler","Chaudière","Caldera","title",{"$f":"HLOOKUP($C$2,$B$8:$D22,$A22,FALSE)","v":"Boiler"},"title15"]
[16,"Steam and Electricity Generation","Production de vapeur et d'électricité","Generación de Vapor y Electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D23,$A23,FALSE)","v":"Steam and Electricity Generation"},"title16"]
[17,"Biomass Residues or other types of fuels","Résidues de la biomasse ou d'autres types de carburants ","Residuos de Biomasa u otro tipo de combustibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D24,$A24,FALSE)","v":"Biomass Residues or other types of fuels"},"title17"]
[18,"Heat","Chaleur","Calor","title",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"Heat"},"title18"]
[19,"Electricity ","Électricité","Electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"Electricity "},"title19"]
[20,"BEFSRA ABRIDGED TOOL FOR THE PRODUCTION OF ETHANOL FROM MOLASSES","OUTIL BEFS RA ABRÉGÉ POUR LA PRODUCTION D'ÉTHANOL À PARTIR DE MÉLASSES","HERRAMIENTA ABREVIADA  BEFSRA PARA PRODUCCIÓN DE ETANOL DE MELAZAS","title",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"BEFSRA ABRIDGED TOOL FOR THE PRODUCTION OF ETHANOL FROM MOLASSES"},"title20"]
[21,"Step 1: Demand and Trade Balance for Fuels","Étape 1: Demande et balance commerciale pour les carburants","Paso 1 : Demanda y Balance Comercial de Combustibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"Step 1: Demand and Trade Balance for Fuels"},"title21"]
[22,"Fossil Fuels Demand","Demande en Combustibles Fossiles","Demanda Combustibles Fósiles","title",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"Fossil Fuels Demand"},"title22"]
[23,"Biofuel Production and Trade","Production et Commerce de Biocarburant","Balance Producción Biocombustibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D30,$A30,FALSE)","v":"Biofuel Production and Trade"},"title23"]
[24,"Consumption","Consommation ","Consumo","title",{"$f":"HLOOKUP($C$2,$B$8:$D31,$A31,FALSE)","v":"Consumption"},"title24"]
[25,"Domestic Production","Production nationale","Producción Domestica","title",{"$f":"HLOOKUP($C$2,$B$8:$D32,$A32,FALSE)","v":"Domestic Production"},"title25"]
[26,"Import","Importations","Importación","title",{"$f":"HLOOKUP($C$2,$B$8:$D33,$A33,FALSE)","v":"Import"},"title26"]
[27,"Export","Exportations","Exportación","title",{"$f":"HLOOKUP($C$2,$B$8:$D34,$A34,FALSE)","v":"Export"},"title27"]
[28,"Gasoline (ML/year)","Essence (ML/an)","Gasolina (ML/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D35,$A35,FALSE)","v":"Gasoline (ML/year)"},"title28"]
[29,"Ethanol (ML/year)","Éthanol (ML/an)","Etanol (ML/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D36,$A36,FALSE)","v":"Ethanol (ML/year)"},"title29"]
[30,"Net Balance (ML/year)","Balance Nette (ML/an)","Balance Neto (ML/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D37,$A37,FALSE)","v":"Net Balance (ML/year)"},"title30"]
[31,"Fuels Trade Balance ","Balance Commerciale des Carburants","Balance comercial Combustibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D38,$A38,FALSE)","v":"Fuels Trade Balance "},"title31"]
[32,"Fossil Fuels - Net Trade Position","Position Commerciale Nette - Combustibles Fossiles","Combustibles fósiles - posición comercial neta","title",{"$f":"HLOOKUP($C$2,$B$8:$D39,$A39,FALSE)","v":"Fossil Fuels - Net Trade Position"},"title32"]
[33,"Biofuels - Net Trade Position","Position Commerciale Nette - Biocarburants","Biocombustibles - posición comercial neta","title",{"$f":"HLOOKUP($C$2,$B$8:$D40,$A40,FALSE)","v":"Biofuels - Net Trade Position"},"title33"]
[34,"Is the main port located in the main city of the country?","Le principal port se trouve t-il dans la ville principale du pays ?","¿Esta el principal puerto situado en la ciudad principal del país?","title",{"$f":"HLOOKUP($C$2,$B$8:$D41,$A41,FALSE)","v":"Is the main port located in the main city of the country?"},"title34"]
[35,"Distance from the port to the main town (km)","Distance du port à la principale ville","Distancia desde el puerto a la ciudad principal (km)","title",{"$f":"HLOOKUP($C$2,$B$8:$D42,$A42,FALSE)","v":"Distance from the port to the main town (km)"},"title35"]
[36,"Select","Sélectionnez","Seleccione","title",{"$f":"HLOOKUP($C$2,$B$8:$D43,$A43,FALSE)","v":"Select"},"title36"]
[37,"Net Importer","Importateur net  ","Importador Neto","title",{"$f":"HLOOKUP($C$2,$B$8:$D44,$A44,FALSE)","v":"Net Importer"},"title37"]
[38,"Net Exporter","Exportateur net  ","Exportador Neto","title",{"$f":"HLOOKUP($C$2,$B$8:$D45,$A45,FALSE)","v":"Net Exporter"},"title38"]
[39,"Interested in Exporting","Intéressé par l'exportation","Interesado en Exportar","title",{"$f":"HLOOKUP($C$2,$B$8:$D46,$A46,FALSE)","v":"Interested in Exporting"},"title39"]
[40,"yes","oui","si","title",{"$f":"HLOOKUP($C$2,$B$8:$D47,$A47,FALSE)","v":"yes"},"title40"]
[41,"Decision","Décision ","Decision","title",{"$f":"HLOOKUP($C$2,$B$8:$D48,$A48,FALSE)","v":"Decision"},"title41"]
[42,"Step 2: Define Molasses Availability and Cost","Étape 2: Définissez la Disponibilité et le Coût des mélasses ","Paso 2: Definición Disponibilidad de Melaza y Costo","title",{"$f":"HLOOKUP($C$2,$B$8:$D49,$A49,FALSE)","v":"Step 2: Define Molasses Availability and Cost"},"title42"]
[43,"Feedstock available","Matière Première Disponible","Materia prima disponible","title",{"$f":"HLOOKUP($C$2,$B$8:$D50,$A50,FALSE)","v":"Feedstock available"},"title43"]
[44,"Feedstock cost","Coût de la matière Première","Costo de materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D51,$A51,FALSE)","v":"Feedstock cost"},"title44"]
[45,"Fermentable Sugars in Molasses","Sucres fermentescibles dans les mélasses ","Azucares Fermentables en Melaza","title",{"$f":"HLOOKUP($C$2,$B$8:$D52,$A52,FALSE)","v":"Fermentable Sugars in Molasses"},"title45"]
[46,"Molasses Supply","Approvisionnement en mélasses ","Suministro de Melaza","title",{"$f":"HLOOKUP($C$2,$B$8:$D53,$A53,FALSE)","v":"Molasses Supply"},"title46"]
[47,"t/year","t/an","t/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D54,$A54,FALSE)","v":"t/year"},"title47"]
[48,"Step 3: Define Input Costs, Services and Wages","Étape 3: Définissez les Coûts des Intrants, des Prestations de services et des Salaires","Paso 3: Definición Costos de Insumos, Servicios y Salarios","title",{"$f":"HLOOKUP($C$2,$B$8:$D55,$A55,FALSE)","v":"Step 3: Define Input Costs, Services and Wages"},"title48"]
[49,"Ethanol Inputs","Apports en Éthanol","Insumos de etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D56,$A56,FALSE)","v":"Ethanol Inputs"},"title49"]
[50,"Ammonia","Ammoniaque","Amoníaco","title",{"$f":"HLOOKUP($C$2,$B$8:$D57,$A57,FALSE)","v":"Ammonia"},"title50"]
[51,"Yeast","Levure","Levadura ","title",{"$f":"HLOOKUP($C$2,$B$8:$D58,$A58,FALSE)","v":"Yeast"},"title51"]
[52,"Unit","Unité","Unidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D59,$A59,FALSE)","v":"Unit"},"title52"]
[53,"Sulfuric Acid","Acide Sulfurique","Ácido sulfúrico ","title",{"$f":"HLOOKUP($C$2,$B$8:$D60,$A60,FALSE)","v":"Sulfuric Acid"},"title53"]
[54,"Hydrated Lime","Chaux Hydratée","Cal hidratada","title",{"$f":"HLOOKUP($C$2,$B$8:$D61,$A61,FALSE)","v":"Hydrated Lime"},"title54"]
[55,"Services","Prestations de service","Servicios","title",{"$f":"HLOOKUP($C$2,$B$8:$D62,$A62,FALSE)","v":"Services"},"title55"]
[56,"Steam","Vapeur","Vapor","title",{"$f":"HLOOKUP($C$2,$B$8:$D63,$A63,FALSE)","v":"Steam"},"title56"]
[57,"Labour","Travail","Mano de obra","title",{"$f":"HLOOKUP($C$2,$B$8:$D64,$A64,FALSE)","v":"Labour"},"title57"]
[58,"Unskilled workers (operators, assistants)","Ouvrier non-qualifié (opérateurs, assistants) ","Trabajadores no cualificados (Operarios, Auxiliares)","title",{"$f":"HLOOKUP($C$2,$B$8:$D65,$A65,FALSE)","v":"Unskilled workers (operators, assistants)"},"title58"]
[59,"Skilled workers (section chiefs, engineers)","Ouvriers qualifiés (chefs de section, ingénieurs) ","Trabajadores cualificados (Jefes de sección, Ingenieros)","title",{"$f":"HLOOKUP($C$2,$B$8:$D66,$A66,FALSE)","v":"Skilled workers (section chiefs, engineers)"},"title59"]
[60,"Working days per year","Jours de travail par An","Días laborables por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D67,$A67,FALSE)","v":"Working days per year"},"title60"]
[61,"Sugarcane Zafra (Harvest) Days","Jours de récolte de la Canne à Sucre (jours Zafra)","Días Zafra","title",{"$f":"HLOOKUP($C$2,$B$8:$D68,$A68,FALSE)","v":"Sugarcane Zafra (Harvest) Days"},"title61"]
[62,"Other costs","Autres coûts","Otros costos","title",{"$f":"HLOOKUP($C$2,$B$8:$D69,$A69,FALSE)","v":"Other costs"},"title62"]
[63,"Maintenance (%)","Maintenance (%)","Mantenimiento (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D70,$A70,FALSE)","v":"Maintenance (%)"},"title63"]
[64,"Plant overhead ","Frais généraux de l'usine","Gastos generales de planta","title",{"$f":"HLOOKUP($C$2,$B$8:$D71,$A71,FALSE)","v":"Plant overhead "},"title64"]
[65,"General and administrative ","Frais généraux et administratifs","Generales y administrativos","title",{"$f":"HLOOKUP($C$2,$B$8:$D72,$A72,FALSE)","v":"General and administrative "},"title65"]
[66,"Miscellaneous Costs (%)","Coûts Divers (%)","Costos Misceláneos (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D73,$A73,FALSE)","v":"Miscellaneous Costs (%)"},{"$f":"$E73&$A73","v":"title66"}]
[67,"Updating the investment cost","Mise à jour du coût d'investissement","Actualización del costo de inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D74,$A74,FALSE)","v":"Updating the investment cost"},"title67"]
[68,"Plant cost index during 8/2015","Indice des coûts de l'usine pendant 2/2015","Índice de costo de la planta durante 8/2015","title",{"$f":"HLOOKUP($C$2,$B$8:$D75,$A75,FALSE)","v":"Plant cost index during 8/2015"},"title68"]
[69,"Find values following this link:","Trouvez les valeurs en suivant ce lien: ","Encuentre valores siguiendo este link :","title",{"$f":"HLOOKUP($C$2,$B$8:$D76,$A76,FALSE)","v":"Find values following this link:"},"title69"]
[70,"Storage","Stockage","Almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D77,$A77,FALSE)","v":"Storage"},"title70"]
[71,"Feedstock storage cost","Coût de stockage de la matière première","Costo de almacenamiento de la materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D78,$A78,FALSE)","v":"Feedstock storage cost"},"title71"]
[72,"Ethanol storage cost","Coût de stockage de l'éthanol","Costo de almacenamiento del etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D79,$A79,FALSE)","v":"Ethanol storage cost"},"title72"]
[73,"Percentage of ethanol in storage","Pourcentage d'éthanol stocké","Porcentaje de almacenamiento etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D80,$A80,FALSE)","v":"Percentage of ethanol in storage"},"title73"]
[74,"Transport","Transport","Transporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D81,$A81,FALSE)","v":"Transport"},"title74"]
[75,"Transport cost","Coût du transport","Costo de Transporte","title",{"$f":"HLOOKUP($C$2,$B$8:$D82,$A82,FALSE)","v":"Transport cost"},"title75"]
[76,"Collection distance","Distance de collecte","Distancia de Colección","title",{"$f":"HLOOKUP($C$2,$B$8:$D83,$A83,FALSE)","v":"Collection distance"},"title76"]
[77,"(USD/year)","(USD/an)","(USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D84,$A84,FALSE)","v":"(USD/year)"},"title77"]
[78,"Step 4: Comparison Prices and Coproducts","Étape 4: Comparaison des Prix et des Co-produits ","Paso 4: Precios de comparación y coproductos","title",{"$f":"HLOOKUP($C$2,$B$8:$D85,$A85,FALSE)","v":"Step 4: Comparison Prices and Coproducts"},"title78"]
[79,"Sale Prices","Prix de Vente","Precios de Venta","title",{"$f":"HLOOKUP($C$2,$B$8:$D86,$A86,FALSE)","v":"Sale Prices"},"title79"]
[80,"Ethanol FOB price","Prix de l'Éthanol (FAB - Franco à bord)","Etanol precio FOB","title",{"$f":"HLOOKUP($C$2,$B$8:$D87,$A87,FALSE)","v":"Ethanol FOB price"},"title80"]
[81,"Would you like to include the cogeneration system in the analysis? ","Voulez-vous inclure un système de cogénération dans l'analyse ?","¿Desea incluir el sistema de cogeneración en el análisis?","title",{"$f":"HLOOKUP($C$2,$B$8:$D88,$A88,FALSE)","v":"Would you like to include the cogeneration system in the analysis? "},"title81"]
[82,"Gasoline FOB price","Prix de l'Essence (FAB - Franco à bord)","Gasolina precio FOB","title",{"$f":"HLOOKUP($C$2,$B$8:$D89,$A89,FALSE)","v":"Gasoline FOB price"},"title82"]
[83,"Sale Price of Electricity","Prix de Vente de l'Électricité","Precio Venta de Electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D90,$A90,FALSE)","v":"Sale Price of Electricity"},"title83"]
[84,"Step 5: Financial Parameters","Étape 5: Paramètres Financiers","Paso 5: Parametros Financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D91,$A91,FALSE)","v":"Step 5: Financial Parameters"},"title84"]
[85,"Financial parameters","Paramètres Financiers","Parámetros financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D92,$A92,FALSE)","v":"Financial parameters"},"title85"]
[86,"Discount rate (%)","Taux d'actualisation (%)","Tasa de descuento (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D93,$A93,FALSE)","v":"Discount rate (%)"},"title86"]
[87,"Loan interest rate (%)","Taux d'intérêt du prêt (%)","Tasa de interés de créditos (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D94,$A94,FALSE)","v":"Loan interest rate (%)"},"title87"]
[88,"Loan term (years)","Durée du prêt (années)","Plazo del crédito (años)","title",{"$f":"HLOOKUP($C$2,$B$8:$D95,$A95,FALSE)","v":"Loan term (years)"},"title88"]
[89,"Loan ratio","Taux d'endettement","Proporción de créditos ","title",{"$f":"HLOOKUP($C$2,$B$8:$D96,$A96,FALSE)","v":"Loan ratio"},"title89"]
[90,"year","Année","año","title",{"$f":"HLOOKUP($C$2,$B$8:$D97,$A97,FALSE)","v":"year"},"title90"]
[91,"SUMMARY OF RESULTS FOR THE PRODUCTION OF ETHANOL FROM MOLASSES","RÉSUMÉ DES RÉSULTATS POUR LA PRODUCTION D'ÉTHANOL À PARTIR DE MÉLASSES","RESUMEN DE RESULTADOS PARA LA PRODUCCIÓN DE ETANOL DE MELAZAS","title",{"$f":"HLOOKUP($C$2,$B$8:$D98,$A98,FALSE)","v":"SUMMARY OF RESULTS FOR THE PRODUCTION OF ETHANOL FROM MOLASSES"},"title91"]
[92,"Results for production costs and investment","Résultats des Coûts de production et d'investissement","Resultados de costos de producción e inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D99,$A99,FALSE)","v":"Results for production costs and investment"},"title92"]
[93,"Comparison of production costs vs. fossil fuel prices","Comparaison des coûts de production vs. les prix des combustibles fossiles","Comparación de los costos de producción vs. precio de combustibles fósiles - ","title",{"$f":"HLOOKUP($C$2,$B$8:$D100,$A100,FALSE)","v":"Comparison of production costs vs. fossil fuel prices"},"title93"]
[94,"(USD/l gasoline equivalent)","USD / l équivalent essence","(USD/l gasolina equivalente)","title",{"$f":"HLOOKUP($C$2,$B$8:$D101,$A101,FALSE)","v":"(USD/l gasoline equivalent)"},"title94"]
[95,"Comparison of production costs vs. biofuel prices","Comparaison des coûts de production vs. les prix des biocarburants","Comparación de los costos de producción vs. precio de biocombustibles - ","title",{"$f":"HLOOKUP($C$2,$B$8:$D102,$A102,FALSE)","v":"Comparison of production costs vs. biofuel prices"},"title95"]
[96,"(USD/l ethanol)","USD / l équivalent éthanol","(USD/l etanol)","title",{"$f":"HLOOKUP($C$2,$B$8:$D103,$A103,FALSE)","v":"(USD/l ethanol)"},"title96"]
[97,"Components Production Costs","Coûts de Production des Composantes","Componentes del Costo de Producción","title",{"$f":"HLOOKUP($C$2,$B$8:$D104,$A104,FALSE)","v":"Components Production Costs"},"title97"]
[98,"Capital Investment","Investissement en Capital","Inversión de Capital  ","title",{"$f":"HLOOKUP($C$2,$B$8:$D105,$A105,FALSE)","v":"Capital Investment"},"title98"]
[99,"(Cogeneration included)","(Cogénération incluse)"," (Cogeneración incluida) ","title",{"$f":"HLOOKUP($C$2,$B$8:$D106,$A106,FALSE)","v":"(Cogeneration included)"},"title99"]
[100,"Operating Results","Résultats d'exploitation","Resultados de Operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D107,$A107,FALSE)","v":"Operating Results"},"title100"]
[101,"Feedstock demand per plant","Demande en matières premières par usine","Demanda de materia prima por planta","title",{"$f":"HLOOKUP($C$2,$B$8:$D108,$A108,FALSE)","v":"Feedstock demand per plant"},"title101"]
[102,"Other Chemical Inputs","Autres intrants chimiques","Otros Insumos Químicos","title",{"$f":"HLOOKUP($C$2,$B$8:$D109,$A109,FALSE)","v":"Other Chemical Inputs"},"title102"]
[103,"Logistics","Logistique","Logistica","title",{"$f":"HLOOKUP($C$2,$B$8:$D110,$A110,FALSE)","v":"Logistics"},"title103"]
[104,"Depreciation and Maintenance","Amortissement & maintenance","Depreciación y Mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D111,$A111,FALSE)","v":"Depreciation and Maintenance"},"title104"]
[105,"Total (USD/year)","Total (USD/an)","Total (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D112,$A112,FALSE)","v":"Total (USD/year)"},"title105"]
[106,"Molasses Demand","Demande en Mélasses","Demanda Melazas","title",{"$f":"HLOOKUP($C$2,$B$8:$D113,$A113,FALSE)","v":"Molasses Demand"},"title106"]
[107,"Molasses Availability","Mélasses Disponibles","Melazas Disponibles","title",{"$f":"HLOOKUP($C$2,$B$8:$D114,$A114,FALSE)","v":"Molasses Availability"},"title107"]
[108,"Maximum Production with Available Molasses","Production Maximale avec les Mélasses Disponibles","Producción Maxima con Melaza Disponible","title",{"$f":"HLOOKUP($C$2,$B$8:$D115,$A115,FALSE)","v":"Maximum Production with Available Molasses"},"title108"]
[109,"Gasoline Demand in the Country","Demande en Essence dans le Pays","Demanda Gasolina en el País","title",{"$f":"HLOOKUP($C$2,$B$8:$D116,$A116,FALSE)","v":"Gasoline Demand in the Country"},"title109"]
[110,"Current Domestic Ethanol Balance","Balance Courante Nationale en Ethanol","Balance Actual del Etanol Nacional","title",{"$f":"HLOOKUP($C$2,$B$8:$D117,$A117,FALSE)","v":"Current Domestic Ethanol Balance"},"title110"]
[111,"Jobs Created at the Industrial Level","Emplois Créés au Niveau Industiel ","Empleos Generados a Nivel Industrial","title",{"$f":"HLOOKUP($C$2,$B$8:$D118,$A118,FALSE)","v":"Jobs Created at the Industrial Level"},"title111"]
[112,"Financial Results","Résultats Financiers","Resultados Financieros","title",{"$f":"HLOOKUP($C$2,$B$8:$D119,$A119,FALSE)","v":"Financial Results"},"title112"]
[113,"Net Present Value (million USD)","Valeur Actuelle Nette (VAN) (million USD)","Valor Actual Neto (millones USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D120,$A120,FALSE)","v":"Net Present Value (million USD)"},"title113"]
[114,"Internal Rate of Return (%)","Taux de rendement interne (TRI) (%)","Tasa Interna de Retorno (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D121,$A121,FALSE)","v":"Internal Rate of Return (%)"},"title114"]
[115,"SENSITIVITY ANALYSIS SUGAR/ETHANOL FRACTION","ANALYSE DE SENSIBILITÉ          FRACTION SUCRE/ÉTHANOL ","ANÁLISIS SENSIBILIDAD FRACCIÓN AZÚCAR/ETANOL","title",{"$f":"HLOOKUP($C$2,$B$8:$D122,$A122,FALSE)","v":"SENSITIVITY ANALYSIS SUGAR/ETHANOL FRACTION"},"title115"]
[116,"Define Parameters for Products in Competition","Définissez les paramètres des produits qui sont en concurrence","Definición de Parametros de Productos en Competencia","title",{"$f":"HLOOKUP($C$2,$B$8:$D123,$A123,FALSE)","v":"Define Parameters for Products in Competition"},"title116"]
[117,"Sugar","Sucre","Azúcar","title",{"$f":"HLOOKUP($C$2,$B$8:$D124,$A124,FALSE)","v":"Sugar"},"title117"]
[118,"Sugar Selling Price","Prix de Vente du Sucre","Precio Venta Azúcar","title",{"$f":"HLOOKUP($C$2,$B$8:$D125,$A125,FALSE)","v":"Sugar Selling Price"},"title118"]
[119,"Sugar Production Cost","Coût de Production du Sucre","Costo Producción Azúcar","title",{"$f":"HLOOKUP($C$2,$B$8:$D126,$A126,FALSE)","v":"Sugar Production Cost"},"title119"]
[120,"USD/kg Sugar","USD/kg Sucre","USD/kg Azucar","title",{"$f":"HLOOKUP($C$2,$B$8:$D127,$A127,FALSE)","v":"USD/kg Sugar"},"title120"]
[121,"Ethanol","Éthanol","Etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D128,$A128,FALSE)","v":"Ethanol"},"title121"]
[122,"Ethanol Selling Price","Prix de Vente de l'Éthanol","Precio Venta Etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D129,$A129,FALSE)","v":"Ethanol Selling Price"},"title122"]
[123,"Ethanol Production Level","Niveau de Production de l'Éthanol","Escala Producción Etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D130,$A130,FALSE)","v":"Ethanol Production Level"},"title123"]
[124,"Profits from Sugar Sales","Profits des Ventes de Sucre","Ganancia Ventas Azúcar","title",{"$f":"HLOOKUP($C$2,$B$8:$D131,$A131,FALSE)","v":"Profits from Sugar Sales"},"title124"]
[125,"Profis from Ethanol Sales","Profits des Ventes d'Éthanol","Ganancias Venta Etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D132,$A132,FALSE)","v":"Profis from Ethanol Sales"},"title125"]
[126,"Million USD","Million USD","Millones USD","title",{"$f":"HLOOKUP($C$2,$B$8:$D133,$A133,FALSE)","v":"Million USD"},"title126"]
[127,"XA = Fraction of juice sent to the sugar factory","Xa=la fraction de jus envoyée à l'usine de sucre ","XA = Fracción de jugo enviado a fabrica de Azúcar","title",{"$f":"HLOOKUP($C$2,$B$8:$D134,$A134,FALSE)","v":"XA = Fraction of juice sent to the sugar factory"},"title127"]
[128,"Profit margin per ton of sugar cane","Marge bénéficiaire par tonne de canne à sucre","Margen de ganancia por tonelada de caña azúcar","title",{"$f":"HLOOKUP($C$2,$B$8:$D135,$A135,FALSE)","v":"Profit margin per ton of sugar cane"},"title128"]
[129,"Sugarcane juice ","Jus de Canne à Sucre","Jugo de Caña de Azúcar","title",{"$f":"HLOOKUP($C$2,$B$8:$D136,$A136,FALSE)","v":"Sugarcane juice "},"title129"]
[130,"Sugarcane","Canne à Sucre","Caña de Azúcar","title",{"$f":"HLOOKUP($C$2,$B$8:$D137,$A137,FALSE)","v":"Sugarcane"},"title130"]
[131,"Sugar Plant","Usine de Sucre","Planta de Azúcar","title",{"$f":"HLOOKUP($C$2,$B$8:$D138,$A138,FALSE)","v":"Sugar Plant"},"title131"]
[132,"Ethanol Plant","Usine d'Éthanol","Planta de Etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D139,$A139,FALSE)","v":"Ethanol Plant"},"title132"]
[133,"RAPID SELECTION COGENERATION SYSTEMS","SÉLECTION RAPIDE                      SYTÈMES DE COGÉNÉRATION","SELECCIÓN RAPIDA SISTEMAS DE COGENERACIÓN","title",{"$f":"HLOOKUP($C$2,$B$8:$D140,$A140,FALSE)","v":"RAPID SELECTION COGENERATION SYSTEMS"},"title133"]
[134,"Selected Fuel","Carburant sélectionné","Combustible Seleccionado","title",{"$f":"HLOOKUP($C$2,$B$8:$D141,$A141,FALSE)","v":"Selected Fuel"},{"$f":"$E141&$A141","v":"title134"}]
[135,"Energy Potential (MJ/kg)","Potentiel Énergétique (MJ/kg)","Potencial de Energia (MJ/kg)","title",{"$f":"HLOOKUP($C$2,$B$8:$D142,$A142,FALSE)","v":"Energy Potential (MJ/kg)"},"title135"]
[136,"Fuel Price (USD/kg)","Prix du carburant (USD/kg)","Precio Combustible (USD/kg)","title",{"$f":"HLOOKUP($C$2,$B$8:$D143,$A143,FALSE)","v":"Fuel Price (USD/kg)"},"title136"]
[137,"Technology Description","Description de la Technologie ","Descripción de Tecnologia","title",{"$f":"HLOOKUP($C$2,$B$8:$D144,$A144,FALSE)","v":"Technology Description"},"title137"]
[138,"This technology uses a boiler to produce high pressure steam, which is then used to generate electricity. The low pressure steam obtained is used in the process.","Cette technologie utilise une chaudière afin de produire de la valeur à haute pression qui est ensuite utilisée pour générer de l'électricité. La vapeur à basse pression obtenue est utilisée dans le processus ","Esta tecnologia usa una caldera para producir vapor a alta presión que es luego usado para generar electricidad, el vapor de baja presión obtenido es usado en el proceso","title",{"$f":"HLOOKUP($C$2,$B$8:$D145,$A145,FALSE)","v":"This technology uses a boiler to produce high pressure steam, which is then used to generate electricity. The low pressure steam obtained is used in the process."},"title138"]
[139,"Total Thermal Efficiency ","Efficacité Thermique Totale","Eficencia Termica Total","title",{"$f":"HLOOKUP($C$2,$B$8:$D146,$A146,FALSE)","v":"Total Thermal Efficiency "},"title139"]
[140,"Electrical Efficiency","Efficacité Électrique","Eficiencia Electrica","title",{"$f":"HLOOKUP($C$2,$B$8:$D147,$A147,FALSE)","v":"Electrical Efficiency"},"title140"]
[141,"Operating hours per year","Heures d'Exploitation par an","Horas de operación por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D148,$A148,FALSE)","v":"Operating hours per year"},"title141"]
[142,"Ethanol Plant Energy Demand","Demande Énergétique de l'Usine de production d'Éthanol","Demanda de Energia Planta de Etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D149,$A149,FALSE)","v":"Ethanol Plant Energy Demand"},"title142"]
[143,"Heat Demand (1000 MJ)","Demande en chaleur (1000 MJ)","Demanda Calor (1000 MJ)","title",{"$f":"HLOOKUP($C$2,$B$8:$D150,$A150,FALSE)","v":"Heat Demand (1000 MJ)"},"title143"]
[144,"Electricity Demand (kWh)","Demande en Électricité (kWh)","Demanda Electricidad (kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D151,$A151,FALSE)","v":"Electricity Demand (kWh)"},"title144"]
[145,"Cogeneration Systems Features","Caratéristiques du Système de Cogénération","Caracteristicas Sistemas de Cogeneración","title",{"$f":"HLOOKUP($C$2,$B$8:$D152,$A152,FALSE)","v":"Cogeneration Systems Features"},"title145"]
[146,"Fuel Demand (t Fuel/year)","Demande en Carburant (t Carburant/an)","Demanda Combustible (t Combustible/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D153,$A153,FALSE)","v":"Fuel Demand (t Fuel/year)"},"title146"]
[147,"Electricity Produced (kWh/year)","Électricité Produite (kWh/an)","Electricidad Producida (kWh/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D154,$A154,FALSE)","v":"Electricity Produced (kWh/year)"},"title147"]
[148,"Power Plant Capacity (kW)","Capacité Energétique de l'Usine","Capacidad Planta Electrica (kW)","title",{"$f":"HLOOKUP($C$2,$B$8:$D155,$A155,FALSE)","v":"Power Plant Capacity (kW)"},"title148"]
[149,"Required Investment in Cogeneration Systems","Investissement requis dans les systèmes de cogénération","Inversión Requerida en Sistema de Cogeneración","title",{"$f":"HLOOKUP($C$2,$B$8:$D156,$A156,FALSE)","v":"Required Investment in Cogeneration Systems"},"title149"]
[150,"Equipment","Équipement","Equipos (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D157,$A157,FALSE)","v":"Equipment"},"title150"]
[151,"Fixed Costs O&M (USD/year)","Coûts Fixes O&M (USD/an)","Costos Fijos O&M (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D158,$A158,FALSE)","v":"Fixed Costs O&M (USD/year)"},"title151"]
[152,"Variable Costs O&M (USD/year)","Coûts Variables O&M (USD/an)","Costos Variables O&M (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D159,$A159,FALSE)","v":"Variable Costs O&M (USD/year)"},"title152"]
[153,"Bagasse","Bagasse","Bagazo de Caña","title",{"$f":"HLOOKUP($C$2,$B$8:$D160,$A160,FALSE)","v":"Bagasse"},"title153"]
[154,"Gasoline","Essence","Gasolina","title",{"$f":"HLOOKUP($C$2,$B$8:$D161,$A161,FALSE)","v":"Gasoline"},"title154"]
[155,"Diesel","Diesel","Diésel","title",{"$f":"HLOOKUP($C$2,$B$8:$D162,$A162,FALSE)","v":"Diesel"},"title155"]
[156,"Used Oils","Huiles Utilisées","Aceites Usados","title",{"$f":"HLOOKUP($C$2,$B$8:$D163,$A163,FALSE)","v":"Used Oils"},"title156"]
[157,"LPG","GPL","GLP","title",{"$f":"HLOOKUP($C$2,$B$8:$D164,$A164,FALSE)","v":"LPG"},"title157"]
[158,"Natural Gas","Gaz Naturel","Gas Natural ","title",{"$f":"HLOOKUP($C$2,$B$8:$D165,$A165,FALSE)","v":"Natural Gas"},"title158"]
[159,"Butane","Butane","Butano","title",{"$f":"HLOOKUP($C$2,$B$8:$D166,$A166,FALSE)","v":"Butane"},"title159"]
[160,"Propane","Propane","Propano","title",{"$f":"HLOOKUP($C$2,$B$8:$D167,$A167,FALSE)","v":"Propane"},"title160"]
[161,"Methanol","Méthanol","Metanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D168,$A168,FALSE)","v":"Methanol"},"title161"]
[162,"Biodiesel","Biodiesel ","Biodiesel","title",{"$f":"HLOOKUP($C$2,$B$8:$D169,$A169,FALSE)","v":"Biodiesel"},"title162"]
[163,"Coal","Charbon","Carbon","title",{"$f":"HLOOKUP($C$2,$B$8:$D170,$A170,FALSE)","v":"Coal"},"title163"]
[164,"Firewood","Bois de feu","Leña","title",{"$f":"HLOOKUP($C$2,$B$8:$D171,$A171,FALSE)","v":"Firewood"},"title164"]
[165,"DETAILED BUDGET FOR THE PRODUCTION OF ETHANOL FROM SUGARCANE MOLASSES","BUDGET DETAILLÉ POUR LA PRODUCTION D'ÉTHANOL À PARTIR DE CANNE À SUCRE DE MÉLASSE","PRESUPUESTO DETALLADO PRODUCCIÓN DE ETANOL DE MELAZAS DE CAÑA DE AZUCAR","title",{"$f":"HLOOKUP($C$2,$B$8:$D172,$A172,FALSE)","v":"DETAILED BUDGET FOR THE PRODUCTION OF ETHANOL FROM SUGARCANE MOLASSES"},"title165"]
[166,"Details of production costs","Détails des coûts de production","Detalles de los costos de producción","title",{"$f":"HLOOKUP($C$2,$B$8:$D173,$A173,FALSE)","v":"Details of production costs"},"title166"]
[167,"Capacities (Millions of liters per year)","Capacité (Millions de litres par an)","Capacidades (Millones de litros por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D174,$A174,FALSE)","v":"Capacities (Millions of liters per year)"},"title167"]
[168,"Unit Price","Prix Unitaire","Precio unitario","title",{"$f":"HLOOKUP($C$2,$B$8:$D175,$A175,FALSE)","v":"Unit Price"},"title168"]
[169,"Quantity","Quantité ","Cantidad ","title",{"$f":"HLOOKUP($C$2,$B$8:$D176,$A176,FALSE)","v":"Quantity"},"title169"]
[170,"Feedstock","Matière Première","Materia prima","title",{"$f":"HLOOKUP($C$2,$B$8:$D177,$A177,FALSE)","v":"Feedstock"},"title170"]
[171,"Molasses","Mélasses","Melaza","title",{"$f":"HLOOKUP($C$2,$B$8:$D178,$A178,FALSE)","v":"Molasses"},"title171"]
[172,"Cogeneration Fuel","Carburant pour la cogénération ","Combustible Cogeneration","title",{"$f":"HLOOKUP($C$2,$B$8:$D179,$A179,FALSE)","v":"Cogeneration Fuel"},"title172"]
[173,"Lime","Chaux","Cal","title",{"$f":"HLOOKUP($C$2,$B$8:$D180,$A180,FALSE)","v":"Lime"},"title173"]
[174,"Sulfuric acid","Acide Sulfurique","Ácido sulfúrico","title",{"$f":"HLOOKUP($C$2,$B$8:$D181,$A181,FALSE)","v":"Sulfuric acid"},"title174"]
[175,"Energy inputs","Apports énergétiques","Insumos energéticos","title",{"$f":"HLOOKUP($C$2,$B$8:$D182,$A182,FALSE)","v":"Energy inputs"},"title175"]
[176,"Labour and various costs","Coûts du Travail et coûts divers","Mano de obra y costos varios","title",{"$f":"HLOOKUP($C$2,$B$8:$D183,$A183,FALSE)","v":"Labour and various costs"},"title176"]
[177,"Unskilled workers - Fixed","Ouvriers non-qualifiés - Fixes","Trabajadores no cualificados-Fijos","title",{"$f":"HLOOKUP($C$2,$B$8:$D184,$A184,FALSE)","v":"Unskilled workers - Fixed"},"title177"]
[178,"Unskilled workers - Zafra (Sugarcane Harvest)","Ouvriers qualifiés - Zafra (Récolte de Canne à Sucre)","Trabajadores no cualificados-Zafra","title",{"$f":"HLOOKUP($C$2,$B$8:$D185,$A185,FALSE)","v":"Unskilled workers - Zafra (Sugarcane Harvest)"},"title178"]
[179,"Skilled workers","Ouvriers qualifiés","Trabajadores cualificados","title",{"$f":"HLOOKUP($C$2,$B$8:$D186,$A186,FALSE)","v":"Skilled workers"},"title179"]
[180,"Miscellaneous Costs","Coûts Divers (%)","Costos Miscelaneos","title",{"$f":"HLOOKUP($C$2,$B$8:$D187,$A187,FALSE)","v":"Miscellaneous Costs"},"title180"]
[181,"Feedstock (farm to plant)","Matières premières (de la ferme à l'usine)","Materia prima (finca a la planta)","title",{"$f":"HLOOKUP($C$2,$B$8:$D188,$A188,FALSE)","v":"Feedstock (farm to plant)"},"title181"]
[182,"Investment","Investissement","Inversión","title",{"$f":"HLOOKUP($C$2,$B$8:$D189,$A189,FALSE)","v":"Investment"},"title182"]
[183,"Equipment","Équipement","Equipos","title",{"$f":"HLOOKUP($C$2,$B$8:$D190,$A190,FALSE)","v":"Equipment"},"title183"]
[184,"Construction","Construction","Construcción","title",{"$f":"HLOOKUP($C$2,$B$8:$D191,$A191,FALSE)","v":"Construction"},"title184"]
[185,"Installation cost","Coût d'installation","Costo de instalación","title",{"$f":"HLOOKUP($C$2,$B$8:$D192,$A192,FALSE)","v":"Installation cost"},"title185"]
[186,"Total Investment ","Investissement total","Inversión total","title",{"$f":"HLOOKUP($C$2,$B$8:$D193,$A193,FALSE)","v":"Total Investment "},"title186"]
[187,"Maintenance costs","Coûts de maintenance","Costos de mantenimiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D194,$A194,FALSE)","v":"Maintenance costs"},"title187"]
[188,"Feedstock (molasses)","Matières premières (mélasses)","Materia prima (melaza)","title",{"$f":"HLOOKUP($C$2,$B$8:$D195,$A195,FALSE)","v":"Feedstock (molasses)"},"title188"]
[189,"Ethanol product","Produit de l'éthanol","Etanol producto","title",{"$f":"HLOOKUP($C$2,$B$8:$D196,$A196,FALSE)","v":"Ethanol product"},"title189"]
[190,"Interest on loans","Intérêts des prêts","Intereses de créditos","title",{"$f":"HLOOKUP($C$2,$B$8:$D197,$A197,FALSE)","v":"Interest on loans"},"title190"]
[191,"Total production costs (USD/year)","Coûts de production totaux (USD/an)","Costos de producción totales (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D198,$A198,FALSE)","v":"Total production costs (USD/year)"},"title191"]
[192,"Total operating costs ","Coûts d’opérations totaux","Costos de operación totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D199,$A199,FALSE)","v":"Total operating costs "},"title192"]
[193,"Total fixed costs","Coûts fixes totaux","Costos fijos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D200,$A200,FALSE)","v":"Total fixed costs"},"title193"]
[194,"Other total costs","Autres coûts totaux","Otros costos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D201,$A201,FALSE)","v":"Other total costs"},"title194"]
[195,"Total production costs per litre (USD/l)","Coûts de production totaux par litre (USD/l)","Costos de producción totales por litro (USD/l)","title",{"$f":"HLOOKUP($C$2,$B$8:$D202,$A202,FALSE)","v":"Total production costs per litre (USD/l)"},"title195"]
[196,"Gasoline FGP price","Prix de l'Essence Sortie d'Usine (FGP)","Gasolina precio FGP","title",{"$f":"HLOOKUP($C$2,$B$8:$D203,$A203,FALSE)","v":"Gasoline FGP price"},"title196"]
[197,"Ethanol FGP price","Prix de l'Éthanol Sortie d'Usine (FGP)","Etanol precio FGP","title",{"$f":"HLOOKUP($C$2,$B$8:$D204,$A204,FALSE)","v":"Ethanol FGP price"},"title197"]
[198,"BIOMASS STORAGE CALCULATION FOR MOLASSES","LE CALCUL DU STOCKAGE DE LA BIOMASSE POUR LES MÉLASSES ","CÁLCULO DEL ALMACENAMIENTO DE LA BIOMASA DE MELAZA","title",{"$f":"HLOOKUP($C$2,$B$8:$D205,$A205,FALSE)","v":"BIOMASS STORAGE CALCULATION FOR MOLASSES"},"title198"]
[199,"Biomass Safety Stock Rate Definition","Définition du Taux de Stockage de Sécurité de la Biomasse","Definición de la Tasa de Almacenamiento de Seguridad de la Biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D206,$A206,FALSE)","v":"Biomass Safety Stock Rate Definition"},{"$f":"$E206&$A206","v":"title199"}]
[200,"Biomass consumption","Consommation de biomasse","Consumo de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D207,$A207,FALSE)","v":"Biomass consumption"},"title200"]
[201,"Biomass production within a specific distance","Production de biomasse à distance spécifique","Producción de biomasa dentro de una distancia específica","title",{"$f":"HLOOKUP($C$2,$B$8:$D208,$A208,FALSE)","v":"Biomass production within a specific distance"},"title201"]
[202,"Biomass safety stock rate","Taux de Stockage de Sécurité de la Biomasse","Tasa de almacenamiento de seguridad de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D209,$A209,FALSE)","v":"Biomass safety stock rate"},"title202"]
[203,"Biomass stock pile capacity","Capacité de stockage en pile de la biomasse","Capacidad de las reservas de la biomasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D210,$A210,FALSE)","v":"Biomass stock pile capacity"},"title203"]
[204,"Maximum Storage Definition","Définition du stockage maximal","Definición de Almacenamiento Máximo","title",{"$f":"HLOOKUP($C$2,$B$8:$D211,$A211,FALSE)","v":"Maximum Storage Definition"},"title204"]
[205,"t/month","t/mois","t/mes","title",{"$f":"HLOOKUP($C$2,$B$8:$D212,$A212,FALSE)","v":"t/month"},"title205"]
[206,"kg/day","kg/jour","kg/día","title",{"$f":"HLOOKUP($C$2,$B$8:$D213,$A213,FALSE)","v":"kg/day"},"title206"]
[207,"Capacity (million of litres)","Capacité (million de litres)","Capacidad (millones de litros)","title",{"$f":"HLOOKUP($C$2,$B$8:$D214,$A214,FALSE)","v":"Capacity (million of litres)"},"title207"]
[208,"Harvest Month Selection","Sélection du Mois de la récolte ","Seleccionar Mes de la Cosecha","title",{"$f":"HLOOKUP($C$2,$B$8:$D215,$A215,FALSE)","v":"Harvest Month Selection"},"title208"]
[209,"January","Janvier","Enero","title",{"$f":"HLOOKUP($C$2,$B$8:$D216,$A216,FALSE)","v":"January"},"title209"]
[210,"February","Février","Febrero","title",{"$f":"HLOOKUP($C$2,$B$8:$D217,$A217,FALSE)","v":"February"},"title210"]
[211,"March","Mars","Marzo","title",{"$f":"HLOOKUP($C$2,$B$8:$D218,$A218,FALSE)","v":"March"},"title211"]
[212,"April","Avril","Abril","title",{"$f":"HLOOKUP($C$2,$B$8:$D219,$A219,FALSE)","v":"April"},"title212"]
[213,"May","Mai","Mayo","title",{"$f":"HLOOKUP($C$2,$B$8:$D220,$A220,FALSE)","v":"May"},"title213"]
[214,"June","Juin","Junio","title",{"$f":"HLOOKUP($C$2,$B$8:$D221,$A221,FALSE)","v":"June"},"title214"]
[215,"July","Juillet","Julio","title",{"$f":"HLOOKUP($C$2,$B$8:$D222,$A222,FALSE)","v":"July"},"title215"]
[216,"August","Août","Agosto","title",{"$f":"HLOOKUP($C$2,$B$8:$D223,$A223,FALSE)","v":"August"},"title216"]
[217,"September","Septembre","Septiembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D224,$A224,FALSE)","v":"September"},"title217"]
[218,"October","Octobre","Octubre","title",{"$f":"HLOOKUP($C$2,$B$8:$D225,$A225,FALSE)","v":"October"},"title218"]
[219,"November","Novembre","Noviembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D226,$A226,FALSE)","v":"November"},"title219"]
[220,"December","Décembre","Diciembre","title",{"$f":"HLOOKUP($C$2,$B$8:$D227,$A227,FALSE)","v":"December"},"title220"]
[221,"Storage Month","Mois de stockage","Meses de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D228,$A228,FALSE)","v":"Storage Month"},"title221"]
[222,"Cumulative Storage (ton)","Stockage Cumulé (tonne)","Almacenamiento Acumulado (toneladas)","title",{"$f":"HLOOKUP($C$2,$B$8:$D229,$A229,FALSE)","v":"Cumulative Storage (ton)"},"title222"]
[223,"Maximum Storage Capacity Required (ton)","Capacité de stockage maximale requise (tonnes)","Capacidad Máxima de Almacenamiento Requerido (toneladas)","title",{"$f":"HLOOKUP($C$2,$B$8:$D230,$A230,FALSE)","v":"Maximum Storage Capacity Required (ton)"},"title223"]
[224,"Minimum Safety Storage (ton)","Stockage de sécurité minimal (tonnes)","Almacenamiento de Seguridad Mínima (toneladas)","title",{"$f":"HLOOKUP($C$2,$B$8:$D231,$A231,FALSE)","v":"Minimum Safety Storage (ton)"},"title224"]
[225,"Monthly Consumption of Biomass Stocked","Consommation mensuelle de la Biomasse stockée","Consumo Mensual de la Biomasa Almacenada","title",{"$f":"HLOOKUP($C$2,$B$8:$D232,$A232,FALSE)","v":"Monthly Consumption of Biomass Stocked"},"title225"]
[226," (ML/year)"," (ML/an)"," (ML/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D233,$A233,FALSE)","v":" (ML/year)"},"title226"]
[227,"FINANCIAL ASSESSMENT OF ETHANOL PRODUCTION 5 MILLION LITRES/YEAR","ANALYSE FINANCIÈRE DE LA PRODUCTION D'ÉTHANOL 5MILLIONS DE LITRES/AN","EVALUACIÓN FINANCIERA DE LA PRODUCCIÓN DE ETANOL 5 MILLONES DE LITROS/AÑO","title",{"$f":"HLOOKUP($C$2,$B$8:$D234,$A234,FALSE)","v":"FINANCIAL ASSESSMENT OF ETHANOL PRODUCTION 5 MILLION LITRES/YEAR"},"title227"]
[228,"Ethanol Revenue (Earnings)","Revenu de l'Éthanol (gains)","Ingresos de Etanol (Beneficio)","title",{"$f":"HLOOKUP($C$2,$B$8:$D235,$A235,FALSE)","v":"Ethanol Revenue (Earnings)"},"title228"]
[229,"Annual production (litres per year)","Production annuelle (litres par an)","Producción anual (litros por año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D236,$A236,FALSE)","v":"Annual production (litres per year)"},"title229"]
[230,"Ethanol Price (USD/litre)","Prix de l'Éthanol  (USD/litre)","Precio de Etanol (USD/litro)","title",{"$f":"HLOOKUP($C$2,$B$8:$D237,$A237,FALSE)","v":"Ethanol Price (USD/litre)"},"title230"]
[231,"Electricity Selling Price (USD/kWh)","Le Prix de Vente de l'Électricité (USD/kWh)","Precio de Venta Electricidad (USD/kWh)","title",{"$f":"HLOOKUP($C$2,$B$8:$D238,$A238,FALSE)","v":"Electricity Selling Price (USD/kWh)"},"title231"]
[232,"Electricity Sales","Les Ventes d'Électricité","Ventas Electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D239,$A239,FALSE)","v":"Electricity Sales"},"title232"]
[233,"Ethanol Sales Revenue","Les Revenus des Ventes d'Éthanol","Ingresos Venta Etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D240,$A240,FALSE)","v":"Ethanol Sales Revenue"},"title233"]
[234,"Electricity Sales Revenue ","Les Revenus des Ventes d'Électricité","Ingresos Venta Electricidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D241,$A241,FALSE)","v":"Electricity Sales Revenue "},"title234"]
[235,"Total Revenue ","Total des Revenus","Ingresos totales","title",{"$f":"HLOOKUP($C$2,$B$8:$D242,$A242,FALSE)","v":"Total Revenue "},"title235"]
[236,"Capital and operating cost","Capital et coûts d'opération","Costo de capital y operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D243,$A243,FALSE)","v":"Capital and operating cost"},"title236"]
[237,"Operating Year","Année de Fonctionnment","Año de operación","title",{"$f":"HLOOKUP($C$2,$B$8:$D244,$A244,FALSE)","v":"Operating Year"},"title237"]
[238,"Capital cost (USD)","Coût en capital (USD)","Costo de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D245,$A245,FALSE)","v":"Capital cost (USD)"},"title238"]
[239,"Installation","Installation","Instalación","title",{"$f":"HLOOKUP($C$2,$B$8:$D246,$A246,FALSE)","v":"Installation"},"title239"]
[240,"Total capital cost (USD)","Coût en capital total (USD)","Costo total de capital (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D247,$A247,FALSE)","v":"Total capital cost (USD)"},"title240"]
[241,"Capital cost (USD/MLN litres)","Coût en capital (USD/MLN litres)","Costo de capital (USD/MLN litros)","title",{"$f":"HLOOKUP($C$2,$B$8:$D248,$A248,FALSE)","v":"Capital cost (USD/MLN litres)"},"title241"]
[242,"Capital cost (USD/litre)","Coût en capital (USD/ litre)","Costo de capital (USD/ litro)","title",{"$f":"HLOOKUP($C$2,$B$8:$D249,$A249,FALSE)","v":"Capital cost (USD/litre)"},"title242"]
[243,"Annual operating and maintenance cost ","Coûts d'opérations et d'entretien annuels ","Costo anual de operación y mantenimiento ","title",{"$f":"HLOOKUP($C$2,$B$8:$D250,$A250,FALSE)","v":"Annual operating and maintenance cost "},"title243"]
[244,"Subtotal cost of inputs (USD)","Coût sous-total des intrants (USD)","Subtotal de costo de insumos (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D251,$A251,FALSE)","v":"Subtotal cost of inputs (USD)"},"title244"]
[245,"Feedstock cost (USD/year)","Coût de la matière première (USD/an)","Costo de materia prima (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D252,$A252,FALSE)","v":"Feedstock cost (USD/year)"},"title245"]
[246,"Other feedstock costs (USD/year)","Coûts d'autres matières premières (USD/an)","Otros costos de materia prima (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D253,$A253,FALSE)","v":"Other feedstock costs (USD/year)"},"title246"]
[247,"Labour cost (USD/yeear)","Coût de la main d’oeuvre (USD/an)","Costo de la mano de obra (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D254,$A254,FALSE)","v":"Labour cost (USD/yeear)"},"title247"]
[248,"Storage costs (USD/year)","Coût de stockage (USD/an)","Costo de almacenamiento (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D255,$A255,FALSE)","v":"Storage costs (USD/year)"},"title248"]
[249,"General and administrative costs (USD/year)","Coût généraux et administratifs (USD/an)","Costos generales y administrativos (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D256,$A256,FALSE)","v":"General and administrative costs (USD/year)"},"title249"]
[250,"Total annualized cost (USD)","Coût total annualisé (USD )","Costo anualizado total (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D257,$A257,FALSE)","v":"Total annualized cost (USD)"},"title250"]
[251,"Total cost per litre (USD/l)","Coût Total par Litre (USD/l) ","Costo total por litro (USD/l)","title",{"$f":"HLOOKUP($C$2,$B$8:$D258,$A258,FALSE)","v":"Total cost per litre (USD/l)"},"title251"]
[252,"Debt percentage (%)","Pourcentage d'endettement (%)","Porcentaje endeudamiento (%)","title",{"$f":"HLOOKUP($C$2,$B$8:$D259,$A259,FALSE)","v":"Debt percentage (%)"},"title252"]
[253,"Loan","Prêt","Crédito","title",{"$f":"HLOOKUP($C$2,$B$8:$D260,$A260,FALSE)","v":"Loan"},"title253"]
[254,"Loan amount (USD )","Montant du prêt (USD )","Monto del crédito (USD )","title",{"$f":"HLOOKUP($C$2,$B$8:$D261,$A261,FALSE)","v":"Loan amount (USD )"},"title254"]
[255,"Loan payment (USD/month)","Paiement du prêt (USD/mois)","Pago del crédito (USD/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D262,$A262,FALSE)","v":"Loan payment (USD/month)"},"title255"]
[256,"Loan payment (USD/year)","Paiement du prêt (USD/an)","Pago del crédito (USD/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D263,$A263,FALSE)","v":"Loan payment (USD/year)"},"title256"]
[257,"Total loan payment (USD)","Paiement total du prêt  (USD)","Pago total del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D264,$A264,FALSE)","v":"Total loan payment (USD)"},"title257"]
[258,"Loan interest payment (USD)","Paiement des intérêts du prêt (USD)","Pago de interés del crédito (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D265,$A265,FALSE)","v":"Loan interest payment (USD)"},"title258"]
[259,"Depreciation","Amortissement","Depreciación","title",{"$f":"HLOOKUP($C$2,$B$8:$D266,$A266,FALSE)","v":"Depreciation"},"title259"]
[260,"Depreciation method","Méthode d'amortissement","Método de depreciación","title",{"$f":"HLOOKUP($C$2,$B$8:$D267,$A267,FALSE)","v":"Depreciation method"},"title260"]
[261,"Total depreciation (USD)","Total des amortissements (USD)","Depreciación total (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D268,$A268,FALSE)","v":"Total depreciation (USD)"},"title261"]
[262,"Summary of this project - before tax","Résumé de ce projet - avant impôt","Resumen del proyecto - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D269,$A269,FALSE)","v":"Summary of this project - before tax"},"title262"]
[263,"Total operation and maintenance cost (USD)","Coût total de fonctionnement et d'entretien (USD)","Costo total de operación y mantenimiento (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D270,$A270,FALSE)","v":"Total operation and maintenance cost (USD)"},{"$f":"$E270&$A270","v":"title263"}]
[264,"Debt payment (USD)","Paiement des dettes (USD)","Pago de la deuda (USD)","title",{"$f":"HLOOKUP($C$2,$B$8:$D271,$A271,FALSE)","v":"Debt payment (USD)"},"title264"]
[265,"Cash Flow","Flux de trésorerie","Flujo de Caja","title",{"$f":"HLOOKUP($C$2,$B$8:$D272,$A272,FALSE)","v":"Cash Flow"},"title265"]
[266,"Financial analysis result","Résultat de l’analyse financière","Resumen de análisis financiero","title",{"$f":"HLOOKUP($C$2,$B$8:$D273,$A273,FALSE)","v":"Financial analysis result"},"title266"]
[267,"Net Present Value (NPV) (USD) - before tax","Valeur Actuelle Nette (VAN) (USD) - avant impôt","Valor Actual Neto (VAN) (USD) - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D274,$A274,FALSE)","v":"Net Present Value (NPV) (USD) - before tax"},"title267"]
[268,"Internal Rate of Return (IRR) (%) - before tax","Taux de rendement interne (TRI) (%) - avant impôt","Tasa Interna de Rendimiento (TIR) (%) - antes de impuestos","title",{"$f":"HLOOKUP($C$2,$B$8:$D275,$A275,FALSE)","v":"Internal Rate of Return (IRR) (%) - before tax"},"title268"]
[269,"Appraisal","Évaluation","Evaluación","title",{"$f":"HLOOKUP($C$2,$B$8:$D276,$A276,FALSE)","v":"Appraisal"},"title269"]
[270,"Straight-line","Linéaire","Línea-recta","title",{"$f":"HLOOKUP($C$2,$B$8:$D277,$A277,FALSE)","v":"Straight-line"},"title270"]
[271,"Average loan interest payment for the life of the project","Taux d'intérêt moyen du prêt pour la durée de vie du projet","Pago de intereses del préstamo promedio por la vida del proyecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D278,$A278,FALSE)","v":"Average loan interest payment for the life of the project"},"title271"]
[272,"USD per year","USD par an","USD por año","title",{"$f":"HLOOKUP($C$2,$B$8:$D279,$A279,FALSE)","v":"USD per year"},"title272"]
[273,"FINANCIAL ASSESSMENT OF ETHANOL PRODUCTION 25 MILLION LITRES/YEAR","ANALYSE FINANCIÈRE DE LA PRODUCTION D'ÉTHANOL 25 MILLIONS DE LITRES/AN","EVALUACIÓN FINANCIERA DE LA PRODUCCIÓN DE ETANOL 25 MILLONES DE LITROS/AÑO","title",{"$f":"HLOOKUP($C$2,$B$8:$D280,$A280,FALSE)","v":"FINANCIAL ASSESSMENT OF ETHANOL PRODUCTION 25 MILLION LITRES/YEAR"},"title273"]
[274,"FINANCIAL ASSESSMENT OF ETHANOL PRODUCTION 50 MILLION LITRES/YEAR","ANALYSE FINANCIÈRE DE LA PRODUCTION D'ÉTHANOL 50 MILLIONS DE LITRES/AN","EVALUACIÓN FINANCIERA DE LA PRODUCCIÓN DE ETANOL 50 MILLONES DE LITROS/AÑO","title",{"$f":"HLOOKUP($C$2,$B$8:$D281,$A281,FALSE)","v":"FINANCIAL ASSESSMENT OF ETHANOL PRODUCTION 50 MILLION LITRES/YEAR"},"title274"]
[275,"FINANCIAL ASSESSMENT OF ETHANOL PRODUCTION 100 MILLION LITRES/YEAR","ANALYSE FINANCIÈRE DE LA PRODUCTION D'ÉTHANOL 100 MILLIONS DE LITRES/AN","EVALUACIÓN FINANCIERA DE LA PRODUCCIÓN DE ETANOL 100 MILLONES DE LITROS/AÑO","title",{"$f":"HLOOKUP($C$2,$B$8:$D282,$A282,FALSE)","v":"FINANCIAL ASSESSMENT OF ETHANOL PRODUCTION 100 MILLION LITRES/YEAR"},"title275"]
[276,"Fermentable Sugars","Sucres Fermentescibles","Azúcar Fermentables","title",{"$f":"HLOOKUP($C$2,$B$8:$D283,$A283,FALSE)","v":"Fermentable Sugars"},"title276"]
[277,"Vinasse","Vinasse","Vinazas","title",{"$f":"HLOOKUP($C$2,$B$8:$D284,$A284,FALSE)","v":"Vinasse"},"title277"]
[278,"kWh/year","kWh/an","kWh/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D285,$A285,FALSE)","v":"kWh/year"},"title278"]
[279,"t Steam/year","t Vapeur/an","t Vapor/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D286,$A286,FALSE)","v":"t Steam/year"},"title279"]
[280,"Ethanol Density","Densité de l'Éthanol","Densidad Etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D287,$A287,FALSE)","v":"Ethanol Density"},"title280"]
[281,"Fossil Fuel","Combustible Fossile","Combustible Fósil","title",{"$f":"HLOOKUP($C$2,$B$8:$D288,$A288,FALSE)","v":"Fossil Fuel"},"title281"]
[282,"Biofuel","Biocarburant","biocombustible","title",{"$f":"HLOOKUP($C$2,$B$8:$D289,$A289,FALSE)","v":"Biofuel"},"title282"]
[283,"Sugar","Sucre","Azucar","title",{"$f":"HLOOKUP($C$2,$B$8:$D290,$A290,FALSE)","v":"Sugar"},"title283"]
[284,"Cachaza","Cachaza","Cachaza","title",{"$f":"HLOOKUP($C$2,$B$8:$D291,$A291,FALSE)","v":"Cachaza"},"title284"]
[285,"Workers","Travailleurs","Personal","title",{"$f":"HLOOKUP($C$2,$B$8:$D292,$A292,FALSE)","v":"Workers"},"title285"]
[286,"Ethanol Plant","Usine d'Éthanol","Planta Etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D293,$A293,FALSE)","v":"Ethanol Plant"},"title286"]
[287,"Purchased Equipment","Équipement Acheté","Equipamiento adquirido","title",{"$f":"HLOOKUP($C$2,$B$8:$D294,$A294,FALSE)","v":"Purchased Equipment"},"title287"]
[288,"Equipment Setting","Mise en place de l'Équipement","Ajustes equipamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D295,$A295,FALSE)","v":"Equipment Setting"},"title288"]
[289,"Piping","Canalisation","Tuberias","title",{"$f":"HLOOKUP($C$2,$B$8:$D296,$A296,FALSE)","v":"Piping"},"title289"]
[290,"Civil","Civil","Civiles","title",{"$f":"HLOOKUP($C$2,$B$8:$D297,$A297,FALSE)","v":"Civil"},"title290"]
[291,"Steel","Fer","Acero","title",{"$f":"HLOOKUP($C$2,$B$8:$D298,$A298,FALSE)","v":"Steel"},"title291"]
[292,"Instrumentation","Instrumentation ","Instrumentacion","title",{"$f":"HLOOKUP($C$2,$B$8:$D299,$A299,FALSE)","v":"Instrumentation"},"title292"]
[293,"Electrical","Électrique","Electrico","title",{"$f":"HLOOKUP($C$2,$B$8:$D300,$A300,FALSE)","v":"Electrical"},"title293"]
[294,"Insulation","Isolation ","Aislamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D301,$A301,FALSE)","v":"Insulation"},"title294"]
[295,"Paint","Peinture","Pintura","title",{"$f":"HLOOKUP($C$2,$B$8:$D302,$A302,FALSE)","v":"Paint"},"title295"]
[296,"Other","Autre","Otros","title",{"$f":"HLOOKUP($C$2,$B$8:$D303,$A303,FALSE)","v":"Other"},"title296"]
[297,"G. and A. Overheads","Coût généraux G et A","Costos generales ","title",{"$f":"HLOOKUP($C$2,$B$8:$D304,$A304,FALSE)","v":"G. and A. Overheads"},"title297"]
[298,"Contract Fee","Frais de Contrat ","Cargos por contrato","title",{"$f":"HLOOKUP($C$2,$B$8:$D305,$A305,FALSE)","v":"Contract Fee"},"title298"]
[299,"Contingencies","Imprévus","Contingencias","title",{"$f":"HLOOKUP($C$2,$B$8:$D306,$A306,FALSE)","v":"Contingencies"},"title299"]
[300,"t Sugar/t Sugarcane","t Sucre/t Canne à Sucre","t azucar/t Caña de Azuccar","title",{"$f":"HLOOKUP($C$2,$B$8:$D307,$A307,FALSE)","v":"t Sugar/t Sugarcane"},"title300"]
[301,"t Molasses C/t Sugarcane","t Mélasses C/t Canne à Sucre","t melaza C/t Caña de Azuccar","title",{"$f":"HLOOKUP($C$2,$B$8:$D308,$A308,FALSE)","v":"t Molasses C/t Sugarcane"},"title301"]
[302,"t EtOH/t Molasses","t EtOH/t Mélasses","t EtOH/t Melaza","title",{"$f":"HLOOKUP($C$2,$B$8:$D309,$A309,FALSE)","v":"t EtOH/t Molasses"},"title302"]
[303,"t cachaza/t Molasses","t cachaza/t Mélasses","t cachaza/t Melaza","title",{"$f":"HLOOKUP($C$2,$B$8:$D310,$A310,FALSE)","v":"t cachaza/t Molasses"},"title303"]
[304,"t CO2/t Molasses","t CO2/t Mélasses","t CO2/t Melaza","title",{"$f":"HLOOKUP($C$2,$B$8:$D311,$A311,FALSE)","v":"t CO2/t Molasses"},"title304"]
[305,"t Vinasse/t Molasses","t Vinasse/t Mélasses","t VINAZA/t Melaza","title",{"$f":"HLOOKUP($C$2,$B$8:$D312,$A312,FALSE)","v":"t Vinasse/t Molasses"},"title305"]
[306,"GWh/m3 ethanol","GWh/m3 éthanol","GWh/m3 etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D313,$A313,FALSE)","v":"GWh/m3 ethanol"},"title306"]
[307,"1000 t steam/m3 ethanol","1001 t vapeur/m3 éthanol","1000 t vapor/m3 etanol","title",{"$f":"HLOOKUP($C$2,$B$8:$D314,$A314,FALSE)","v":"1000 t steam/m3 ethanol"},"title307"]
[308,"Fixed Year","Année Fixée","Fijos Año","title",{"$f":"HLOOKUP($C$2,$B$8:$D315,$A315,FALSE)","v":"Fixed Year"},"title308"]
[309,"Zafra (Sugarcane Harvest) (6 Months)","Zafra (la Récolte de Canne à Sucre) (6 Mois)","Zafra (6 Meses)","title",{"$f":"HLOOKUP($C$2,$B$8:$D316,$A316,FALSE)","v":"Zafra (Sugarcane Harvest) (6 Months)"},"title309"]
[310,"trade_balance_bio","Balance_Commerciale_bio","balance_comercial_bio","title",{"$f":"HLOOKUP($C$2,$B$8:$D317,$A317,FALSE)","v":"trade_balance_bio"},"title310"]
[311,"trade_balance_fossil","Balance_Commerciale_fossile","balance_comercial_fosil","title",{"$f":"HLOOKUP($C$2,$B$8:$D318,$A318,FALSE)","v":"trade_balance_fossil"},"title311"]
[312,"Storage Planning Calculator - Feedstock 1","Calculateur de Planification du Stockage - Matière première 1","Calculadora de planificación de almacenamiento - Materia prima 1","title",{"$f":"HLOOKUP($C$2,$B$8:$D319,$A319,FALSE)","v":"Storage Planning Calculator - Feedstock 1"},"title312"]
[313,"Collection months","Mois de la collecte","Meses de recolección","title",{"$f":"HLOOKUP($C$2,$B$8:$D320,$A320,FALSE)","v":"Collection months"},"title313"]
[314,"Month","Mois","Mes","title",{"$f":"HLOOKUP($C$2,$B$8:$D321,$A321,FALSE)","v":"Month"},"title314"]
[315,"Safety storage rate","Taux de stockage de sécurité","Tasa de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D322,$A322,FALSE)","v":"Safety storage rate"},"title315"]
[316,"Capacity","Capacité","Capacidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D323,$A323,FALSE)","v":"Capacity"},"title316"]
[317,"Rate","Taux","Tasa","title",{"$f":"HLOOKUP($C$2,$B$8:$D324,$A324,FALSE)","v":"Rate"},"title317"]
[318,"Availability","Disponibilité","Disponibilidad","title",{"$f":"HLOOKUP($C$2,$B$8:$D325,$A325,FALSE)","v":"Availability"},"title318"]
[319,"Default values","Valeurs par Défaut","Valores por defecto","title",{"$f":"HLOOKUP($C$2,$B$8:$D326,$A326,FALSE)","v":"Default values"},"title319"]
[320,"Calculate","Calculez","Calcular","title",{"$f":"HLOOKUP($C$2,$B$8:$D327,$A327,FALSE)","v":"Calculate"},"title320"]
[321,"Cancel","Annuler","Cancelar","title",{"$f":"HLOOKUP($C$2,$B$8:$D328,$A328,FALSE)","v":"Cancel"},"title321"]
[322,"Storage requiments","Exigences de stockage","Requisitos de almacenamiento","title",{"$f":"HLOOKUP($C$2,$B$8:$D329,$A329,FALSE)","v":"Storage requiments"},"title322"]
[323,"Storage capacity required (t)","Capacité de stokage requise (t)","Capacidad de almacenamiento requerida (t)","title",{"$f":"HLOOKUP($C$2,$B$8:$D330,$A330,FALSE)","v":"Storage capacity required (t)"},"title323"]
[324,"Minimum molasses stored (t/month)","Quantité minimale de mélasse stockée (t/mois)","Melaza mínima almacenada (t/mes)","title",{"$f":"HLOOKUP($C$2,$B$8:$D331,$A331,FALSE)","v":"Minimum molasses stored (t/month)"},"title324"]
[325,"Monthly Change of Biomass Stored","Variation mensuelle de la biomasse stockée","Variación mensual de la biomasa almacenada","title",{"$f":"HLOOKUP($C$2,$B$8:$D332,$A332,FALSE)","v":"Monthly Change of Biomass Stored"},"title325"]
[326,"Back","Retour","Volver","title",{"$f":"HLOOKUP($C$2,$B$8:$D333,$A333,FALSE)","v":"Back"},"title326"]
[327,"Percentage of obtainable mix with ethanol produced ","Pourcentage de mélange pouvant être obtenu avec de l'éthanol produit","Porcentajes de Mezcla Alacanzable con el Etanol producido","title",{"$f":"HLOOKUP($C$2,$B$8:$D334,$A334,FALSE)","v":"Percentage of obtainable mix with ethanol produced "},"title327"]
[328,"Demand of mix (Ml/year)","Demande en mélange (Ml/an)","Demanda de Mezcla (Ml/año)","title",{"$f":"HLOOKUP($C$2,$B$8:$D335,$A335,FALSE)","v":"Demand of mix (Ml/year)"},{"$f":"$E335&$A335","v":"title328"}]
[329,"Feedstocks","Matières Premières","Materias Primas","title",{"$f":"HLOOKUP($C$2,$B$8:$D336,$A336,FALSE)","v":"Feedstocks"},{"$f":"$E336&$A336","v":"title329"}]
[330,"m^3/year","m^3/an","m^3/año","title",{"$f":"HLOOKUP($C$2,$B$8:$D337,$A337,FALSE)","v":"m^3/year"},{"$f":"$E337&$A337","v":"title330"}]
[331,"# workers","# ouvriers ","# trabajador","title",{"$f":"HLOOKUP($C$2,$B$8:$D338,$A338,FALSE)","v":"# workers"},{"$f":"$E338&$A338","v":"title331"}]
[332,"Total","Total","Total ","title",{"$f":"HLOOKUP($C$2,$B$8:$D339,$A339,FALSE)","v":"Total"},{"$f":"$E339&$A339","v":"title332"}]
[333,"Cogeneration fuel","Combustible pour cogénération","Combustible cogeneración","title",{"$f":"HLOOKUP($C$2,$B$8:$D340,$A340,FALSE)","v":"Cogeneration fuel"},"title333"]
[334,"Subtotal","Sous-total","Subtotal","title",{"$f":"HLOOKUP($C$2,$B$8:$D341,$A341,FALSE)","v":"Subtotal"},"title334"]
[335,"(USD/t/unity)","(USD/t/unité)","(USD/t/unidad)","title",{"$f":"HLOOKUP($C$2,$B$8:$D342,$A342,FALSE)","v":"(USD/t/unity)"},"title335"]
[336,"liter","litre","litro","title",{"$f":"HLOOKUP($C$2,$B$8:$D343,$A343,FALSE)","v":"liter"},"title336"]
[337]
[338]
[339]
[340]

{"sheet":"START","index":4,"n_rows":32,"n_cols":4,"rows_kept":32,"cut":false,"hidden":false,"merged":[[26,2,26,3],[27,2,30,11],[2,3,2,10]]}
[]
[null,"EN"]
[null,null,null,{"$f":"title2","v":"RAPID APPRAISAL ABRIDGED TOOL FOR THE PRODUCTION OF ETHANOL FROM MOLASSES  "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$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, 2016"]

{"sheet":"Process Description","index":5,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,2,2,22],[5,2,5,19]]}
[]
[]
[null,null,{"$f":"title5","v":"PROCESSING SYSTEMS OF LIQUID BIOFUELS FOR TRANSPORTATION"}]
[]
[]
[null,null,{"$f":"title6","v":"PROCESSING OF ETHANOL FROM MOLASSES"}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"title7","v":"Chemical/Energy Inputs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title8","v":"Ethanol Transport"}]
[]
[]
[]
[]
[null,null,{"$f":"title12","v":"Feedstock Rich in Sugars"}]
[null,null,{"$f":"title13","v":"Molasses"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"title17","v":"Biomass Residues or other types of fuels"}]

{"sheet":"Label","index":6,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selection",{"$f":"VLOOKUP(START!B2,$A$3:$C$5,3,FALSE)","v":1}]
["EN","English",1]
["FR","French",2]
["ES","Spanish",3]
[]
["ID","English","French","Spanish","Typeof","Ref","Name"]
[1,1,2,3]
[2,"Liquid Biofuel Process Description","Description du Processus de Production de Biocarburant Liquide","Descripción del Proceso de Biocombustibles Liquidos","label",{"$f":"HLOOKUP($C$2,$B$8:$D9,$A9,FALSE)","v":"Liquid Biofuel Process Description"},{"$f":"$E9&$A9","v":"label2"}]
[3,"NEXT >> General Data Entry","SUIVANT >> Saisie Générale des Données","SIGUIENTE >> Entrada General de Datos","label",{"$f":"HLOOKUP($C$2,$B$8:$D10,$A10,FALSE)","v":"NEXT >> General Data Entry"},"label3"]
[4,"<< BACK \nStart","<< RETOUR\nDébut \n\n","<< VOLVER\nInicio","label",{"$f":"HLOOKUP($C$2,$B$8:$D11,$A11,FALSE)","v":"<< BACK \nStart"},"label4"]
[5,"Production Cost Details","Détails du Coût de Production","Detalles Costo de Producción","label",{"$f":"HLOOKUP($C$2,$B$8:$D12,$A12,FALSE)","v":"Production Cost Details"},"label5"]
[6,"NEXT >> \nSummary of Results","SUIVANT >> \nRésumé des Résultats","SIGUIENTE >> \nResumen de Resultados","label",{"$f":"HLOOKUP($C$2,$B$8:$D13,$A13,FALSE)","v":"NEXT >> \nSummary of Results"},"label6"]
[7,"Clear data","Effacer les données","Borrar Datos","label",{"$f":"HLOOKUP($C$2,$B$8:$D14,$A14,FALSE)","v":"Clear data"},"label7"]
[8,"<< BACK \nData Entry","<< RETOUR\nSaisie de Données","<< VOLVER \nEntrada de Datos","label",{"$f":"HLOOKUP($C$2,$B$8:$D15,$A15,FALSE)","v":"<< BACK \nData Entry"},"label8"]
[9,"NEXT >> \nSensitivity Sugar/Ethanol Production  ","SUIVANT >> \nSensibilité de la production Sucre / Éthanol  ","SIGUIENTE >> \nSensibildad producción Azucar/Etanol","label",{"$f":"HLOOKUP($C$2,$B$8:$D16,$A16,FALSE)","v":"NEXT >> \nSensitivity Sugar/Ethanol Production  "},"label9"]
[10,"Cogeneration System Details","Détails du Système de Cogénération","Detalles Sistema Cogeneración","label",{"$f":"HLOOKUP($C$2,$B$8:$D17,$A17,FALSE)","v":"Cogeneration System Details"},"label10"]
[11,"<< BACK \nSummary of Results",">> RETOUR  \nRésumé des Résultats","<< VOLVER \nResumen de Resultados","label",{"$f":"HLOOKUP($C$2,$B$8:$D18,$A18,FALSE)","v":"<< BACK \nSummary of Results"},"label11"]
[12,"Financial Assessment 5 ML","Analyse Financière 5 ML","Análisis Financiero 5 ML","label",{"$f":"HLOOKUP($C$2,$B$8:$D19,$A19,FALSE)","v":"Financial Assessment 5 ML"},"label12"]
[13,"Financial Assessment 25 ML","Analyse Financière 25 ML","Análisis Financiero 25 ML","label",{"$f":"HLOOKUP($C$2,$B$8:$D20,$A20,FALSE)","v":"Financial Assessment 25 ML"},"label13"]
[14,"Financial Assessment 50 ML","Analyse Financière 50 ML","Análisis Financiero 50 ML","label",{"$f":"HLOOKUP($C$2,$B$8:$D21,$A21,FALSE)","v":"Financial Assessment 50 ML"},"label14"]
[15,"Financial Assessment 100 ML","Analyse Financière 100 ML","Análisis Financiero 100 ML","label",{"$f":"HLOOKUP($C$2,$B$8:$D22,$A22,FALSE)","v":"Financial Assessment 100 ML"},"label15"]
[16,"<< BACK \nProduction Cost","<< RETOUR\nCoût de Production","<< VOLVER \nCosto de Producción","label",{"$f":"HLOOKUP($C$2,$B$8:$D23,$A23,FALSE)","v":"<< BACK \nProduction Cost"},"label16"]
[17,"Hide this sheet","Cachez cette feuille","Ocultar esta Hoja","label",{"$f":"HLOOKUP($C$2,$B$8:$D24,$A24,FALSE)","v":"Hide this sheet"},"label17"]
[18,"Step 1: Fuel Demand","Étape 1: Demande en carburant","Paso 1 : Demanda Combustibles","label",{"$f":"HLOOKUP($C$2,$B$8:$D25,$A25,FALSE)","v":"Step 1: Fuel Demand"},"label18"]
[19,"Step 2: Define Molasses","Étape 2: Définir les Mélasses","Paso 2 : Definición Melaza","label",{"$f":"HLOOKUP($C$2,$B$8:$D26,$A26,FALSE)","v":"Step 2: Define Molasses"},"label19"]
[20,"Step 3: Input Costs","Étape 3: Coûts d'intrant","Paso 3 : Costos insumos","label",{"$f":"HLOOKUP($C$2,$B$8:$D27,$A27,FALSE)","v":"Step 3: Input Costs"},"label20"]
[21,"Step 4: Price Comparison","Étape 4: Comparaison de prix","Paso 4 : Precio Comparación","label",{"$f":"HLOOKUP($C$2,$B$8:$D28,$A28,FALSE)","v":"Step 4: Price Comparison"},"label21"]
[22,"Step 5: Financial Parameters","Etape 5: Paramètres financiers","Paso 5 : Parametros Financieros","label",{"$f":"HLOOKUP($C$2,$B$8:$D29,$A29,FALSE)","v":"Step 5: Financial Parameters"},"label22"]
[23,"Detailed Cogeneration System","Détails du Système de Cogénération","Sistema de Cogeneración Detallado","label",{"$f":"HLOOKUP($C$2,$B$8:$D30,$A30,FALSE)","v":"Detailed Cogeneration System"},"label23"]

{"sheet":"Data Entry Needs","index":7,"n_rows":72,"n_cols":9,"rows_kept":72,"cut":false,"hidden":false,"merged":[[57,2,58,2],[45,5,45,6],[2,2,2,8],[24,7,25,8],[13,6,13,7],[16,3,16,4],[16,7,16,8]]}
[]
[]
[null,null,{"$f":"title20","v":"BEFSRA ABRIDGED TOOL FOR THE PRODUCTION OF ETHANOL FROM MOLASSES"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"title21","v":"Step 1: Demand and Trade Balance for Fuels"}]
[]
[null,null,{"$f":"title22","v":"Fossil Fuels Demand"},null,{"$f":"title23","v":"Biofuel Production and Trade"}]
[null,null,null,{"$f":"title24","v":"Consumption"},null,null,{"$f":"title25","v":"Domestic Production"},{"$f":"title26","v":"Import"},{"$f":"title27","v":"Export"}]
[null,null,{"$f":"title28","v":"Gasoline (ML/year)"},null,{"$f":"title29","v":"Ethanol (ML/year)"}]
[null,null,null,null,null,null,{"$f":"title30","v":"Net Balance (ML/year)"},null,{"$f":"G13+H13-I13","v":0}]
[]
[null,null,{"$f":"title31","v":"Fuels Trade Balance "}]
[null,null,{"$f":"title32","v":"Fossil Fuels - Net Trade Position"},"Select",null,{"$f":"title33","v":"Biofuels - Net Trade Position"},null,"Select"]
[null,null,null,null,{"$f":"IF($E$19=title40,TRUE,FALSE)","v":false}]
[null,null,{"$f":"title34","v":"Is the main port located in the main city of the country?"},null,"Decision",{"$f":"title35","v":"Distance from the port to the main town (km)"}]
[]
[null,null,{"$f":"title42","v":"Step 2: Define Molasses Availability and Cost"}]
[]
[null,null,{"$f":"title43","v":"Feedstock available"},null,{"$f":"title47","v":"t/year"},{"$f":"title45","v":"Fermentable Sugars in Molasses"}]
[]
[null,null,{"$f":"title44","v":"Feedstock cost"},null,"USD/t",{"$f":"title46","v":"Molasses Supply"}]
[]
[null,null,{"$f":"title48","v":"Step 3: Define Input Costs, Services and Wages"}]
[]
[null,null,{"$f":"title49","v":"Ethanol Inputs"},null,{"$f":"title52","v":"Unit"},null,null,null,{"$f":"title52","v":"Unit"}]
[null,null,{"$f":"title50","v":"Ammonia"},null,"USD/t",{"$f":"title53","v":"Sulfuric Acid"},null,null,"USD/t"]
[null,null,{"$f":"title51","v":"Yeast"},null,"USD/t",{"$f":"title54","v":"Hydrated Lime"},null,null,"USD/t"]
[]
[null,null,{"$f":"title55","v":"Services"},null,{"$f":"title52","v":"Unit"},null,null,null,{"$f":"title52","v":"Unit"}]
[null,null,{"$f":"title56","v":"Steam"},null,"USD/t",{"$f":"title19","v":"Electricity "},null,null,"USD/kWh"]
[null,null,{"$f":"title14","v":"Water"},null,"USD/m3"]
[]
[null,null,{"$f":"title57","v":"Labour"},null,{"$f":"title52","v":"Unit"},null,null,null,{"$f":"title52","v":"Unit"}]
[null,null,{"$f":"title58","v":"Unskilled workers (operators, assistants)"},null,"USD/h",{"$f":"title60","v":"Working days per year"}]
[null,null,{"$f":"title59","v":"Skilled workers (section chiefs, engineers)"},null,"USD/h",{"$f":"title61","v":"Sugarcane Zafra (Harvest) Days"}]
[]
[null,null,{"$f":"title62","v":"Other costs"}]
[null,null,{"$f":"title63","v":"Maintenance (%)"},null,null,{"$f":"title65&\" (%)\"","v":"General and administrative  (%)"}]
[null,null,{"$f":"title64&\" (%)\"","v":"Plant overhead  (%)"},null,null,{"$f":"title66","v":"Miscellaneous Costs (%)"}]
[]
[null,null,{"$f":"title67","v":"Updating the investment cost"}]
[null,null,{"$f":"title68","v":"Plant cost index during 8/2015"},null,null,{"$f":"title69","v":"Find values following this link:"},null,"http://base.intratec.us/home/ic-index"]
[]
[null,null,{"$f":"title70","v":"Storage"},null,{"$f":"title52","v":"Unit"},{"$f":"title74","v":"Transport"},null,null,{"$f":"title52","v":"Unit"}]
[null,null,{"$f":"title71","v":"Feedstock storage cost"},null,"USD/t",{"$f":"title75","v":"Transport cost"},null,null,"USD/t/km"]
[null,null,{"$f":"title72","v":"Ethanol storage cost"},null,"USD/l",{"$f":"title76","v":"Collection distance"},null,null,"km"]
[null,null,{"$f":"title73","v":"Percentage of ethanol in storage"}]
[]
[null,null,{"$f":"title78","v":"Step 4: Comparison Prices and Coproducts"}]
[]
[null,null,{"$f":"title79","v":"Sale Prices"},null,{"$f":"title52","v":"Unit"},null,null,null,{"$f":"title52","v":"Unit"}]
[null,null,{"$f":"IF(Calculation!$J$26,title197,title80)","v":"Ethanol FOB price"},null,"USD/l",{"$f":"IF(Calculation!$J$25,title196,title82)","v":"Gasoline FOB price"},null,null,"USD/l"]
[null,null,null,{"$f":"IF('Data Entry Needs'!$D$58=title40,FALSE,TRUE)","v":false}]
[null,null,{"$f":"title81","v":"Would you like to include the cogeneration system in the analysis? "},"yes",null,{"$f":"title83","v":"Sale Price of Electricity"},null,null,"USD/kWh"]
[]
[null,null,{"$f":"title84","v":"Step 5: Financial Parameters"}]
[]
[null,null,{"$f":"title85","v":"Financial parameters"},null,null,{"$f":"title89","v":"Loan ratio"}]
[null,null,{"$f":"title86","v":"Discount rate (%)"},null,null,{"$f":"\"5 ML/\"&title90","v":"5 ML/year"}]
[null,null,{"$f":"title87","v":"Loan interest rate (%)"},null,null,{"$f":"\"25 ML/\"&title90","v":"25 ML/year"}]
[null,null,{"$f":"title88","v":"Loan term (years)"},null,null,{"$f":"\"50 ML/\"&title90","v":"50 ML/year"}]
[null,null,null,null,null,{"$f":"\"100 ML/\"&title90","v":"100 ML/year"}]
[]
[]
[]
[]
[]
[null,null,null,null,null," ",null," "," "]

{"sheet":"Summary of Results","index":8,"n_rows":316,"n_cols":41,"rows_kept":316,"cut":false,"hidden":false,"merged":[[29,13,29,14],[29,15,29,16],[25,19,25,26],[45,2,45,7],[45,16,45,21],[25,2,25,7],[28,13,28,14],[28,15,28,16],[27,13,27,14],[27,15,27,16],[25,9,25,17],[2,2,2,26],[9,2,9,7],[9,9,9,14],[9,23,9,26],[9,16,9,21]]}
[null,null,0]
[]
[null,null,{"$f":"title91","v":"SUMMARY OF RESULTS FOR THE PRODUCTION OF ETHANOL FROM MOLASSES"}]
[]
[]
[]
[]
[null,null,{"$f":"title92","v":"Results for production costs and investment"}]
[]
[null,null,{"$f":"title93&\" \"&'Data Entry Needs'!$D$17&\" \"&title94","v":"Comparison of production costs vs. fossil fuel prices Select (USD/l gasoline equivalent)"},null,null,null,null,null,null,{"$f":"title95&\" \"&'Data Entry Needs'!$H$17&\" \"&title96","v":"Comparison of production costs vs. biofuel prices Select (USD/l ethanol)"},null,null,null,null,null,null,{"$f":"title97","v":"Components Production Costs"},null,null,null,null,null,null,{"$f":"title98&IF('Data Entry Needs'!$D$58=title40,title99,\"\")&\"(USD)\"","v":"Capital Investment(Cogeneration included)(USD)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title100","v":"Operating Results"}]
[]
[null,null,{"$f":"title101","v":"Feedstock demand per plant"},null,null,null,null,null,null,{"$f":"title327","v":"Percentage of obtainable mix with ethanol produced "},null,null,null,null,null,null,null,null,null,{"$f":"title111","v":"Jobs Created at the Industrial Level"}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$258","v":"Gasoline Demand in the Country"},null,null,{"$f":"$AJ$258","v":0},null,{"$f":"$AK$257","v":"Ml/year"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$257","v":"Maximum Production with Available Molasses"},null,null,{"$f":"AJ257","v":0},null,{"$f":"$AK$257","v":"Ml/year"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$259","v":"Domestic Production"},null,null,{"$f":"$AJ$259","v":0},null,{"$f":"$AK$257","v":"Ml/year"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"title112","v":"Financial Results"}]
[]
[null,null,{"$f":"title113","v":"Net Present Value (million USD)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title114","v":"Internal Rate of Return (%)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g","i","k","m"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title13","v":"Molasses"},{"$f":"INDIRECT(\"'production cost'!\"&AJ$232&$AN234)","v":0},{"$f":"INDIRECT(\"'production cost'!\"&AK$232&$AN234)","v":0},{"$f":"INDIRECT(\"'production cost'!\"&AL$232&$AN234)","v":0},{"$f":"INDIRECT(\"'production cost'!\"&AM$232&$AN234)","v":0},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,null,null,null,null,null,null,{"$f":"title102","v":"Other Chemical Inputs"},{"$f":"SUM(INDIRECT(\"'production cost'!\"&AJ$232&$AN$235&\":\"&AJ$232&$AO$235))","v":0},{"$f":"SUM(INDIRECT(\"'production cost'!\"&AK$232&$AN$235&\":\"&AK$232&$AO$235))","v":0},{"$f":"SUM(INDIRECT(\"'production cost'!\"&AL$232&$AN$235&\":\"&AL$232&$AO$235))","v":0},{"$f":"SUM(INDIRECT(\"'production cost'!\"&AM$232&$AN$235&\":\"&AM$232&$AO$235))","v":0},19,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title55","v":"Services"},{"$f":"SUM(INDIRECT(\"'production cost'!\"&AJ$232&$AN236&\":\"&AJ$232&$AO236))","v":0},{"$f":"SUM(INDIRECT(\"'production cost'!\"&AK$232&$AN236&\":\"&AK$232&$AO236))","v":0},{"$f":"SUM(INDIRECT(\"'production cost'!\"&AL$232&$AN236&\":\"&AL$232&$AO236))","v":0},{"$f":"SUM(INDIRECT(\"'production cost'!\"&AM$232&$AN236&\":\"&AM$232&$AO236))","v":0},26,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title57","v":"Labour"},{"$f":"INDIRECT(\"'production cost'!\"&AJ$232&$AN237)","v":0},{"$f":"INDIRECT(\"'production cost'!\"&AK$232&$AN237)","v":0},{"$f":"INDIRECT(\"'production cost'!\"&AL$232&$AN237)","v":0},{"$f":"INDIRECT(\"'production cost'!\"&AM$232&$AN237)","v":0},36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title103","v":"Logistics"},{"$f":"INDIRECT(\"'production cost'!\"&AJ$232&$AN238)+INDIRECT(\"'production cost'!\"&AJ$232&$AO238)","v":0},{"$f":"INDIRECT(\"'production cost'!\"&AK$232&$AN238)+INDIRECT(\"'production cost'!\"&AK$232&$AO238)","v":0},{"$f":"INDIRECT(\"'production cost'!\"&AL$232&$AN238)+INDIRECT(\"'production cost'!\"&AL$232&$AO238)","v":0},{"$f":"INDIRECT(\"'production cost'!\"&AM$232&$AN238)+INDIRECT(\"'production cost'!\"&AM$232&$AO238)","v":0},40,57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title62","v":"Other costs"},{"$f":"INDIRECT(\"'production cost'!\"&AJ$232&$AN239)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title104","v":"Depreciation and Maintenance"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title105","v":"Total (USD/year)"},{"$f":"SUM(AJ234:AJ240)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK234:AK240)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL234:AL240)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AM234:AM240)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USD","f","h","j","l"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investment",{"$f":"ROUND(INDIRECT(\"'production cost'!\"&AJ$243&$AN245)/1000000,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(INDIRECT(\"'production cost'!\"&AK$243&$AN245)/1000000,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(INDIRECT(\"'production cost'!\"&AL$243&$AN245)/1000000,2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(INDIRECT(\"'production cost'!\"&AM$243&$AN245)/1000000,2)","v":{"$error":"#DIV/0!"}},48]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title47","v":"t/year"},"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock consumption (t/year)",{"$f":"INDIRECT(\"'production cost'!\"&AJ$243&$AN248)","v":-4753012.048197872},{"$f":"INDIRECT(\"'production cost'!\"&AK$243&$AN248)","v":-23765060.240989361},{"$f":"INDIRECT(\"'production cost'!\"&AL$243&$AN248)","v":-47530120.481978722},{"$f":"INDIRECT(\"'production cost'!\"&AM$243&$AN248)","v":-95060240.963957444},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,null,null,null,null,null,null,"Jobs","5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empleos",{"$f":"SUM(INDIRECT(\"'production cost'!\"&AJ$243&$AN251&\":\"&AJ$243&$AO251))","v":23},{"$f":"SUM(INDIRECT(\"'production cost'!\"&AK$243&$AN251&\":\"&AK$243&$AO251))","v":26},{"$f":"SUM(INDIRECT(\"'production cost'!\"&AL$243&$AN251&\":\"&AL$243&$AO251))","v":49},{"$f":"SUM(INDIRECT(\"'production cost'!\"&AM$243&$AN251&\":\"&AM$243&$AO251))","v":98},32,34]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ/KG","KG/L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title154","v":"Gasoline"},44.3,0.89,{"$f":"AJ254*AK254","v":39.427},{"$f":"AL254/AL255","v":1.8540934847801398}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title121","v":"Ethanol"},26.95163409308779,0.78900000000000003,{"$f":"AJ255*AK255","v":21.264839299446269}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title108","v":"Maximum Production with Available Molasses"},{"$f":"$AJ$297*Database!$C$4/Calculation!$J$2/1000","v":0},{"$f":"\"Ml/\"&title90","v":"Ml/year"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title109","v":"Gasoline Demand in the Country"},{"$f":"ROUND('Data Entry Needs'!$D$13,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title25","v":"Domestic Production"},{"$f":"ROUND('Data Entry Needs'!G13,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.1,0.15,0.2,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E5","E10","E15","E20","E100"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title328","v":"Demand of mix (Ml/year)"},{"$f":"IF(AJ$260*$AJ$258<0,0,AJ$260*$AJ$258)","v":0},{"$f":"IF(AK$260*$AJ$258<0,0,AK$260*$AJ$258)","v":0},{"$f":"IF(AL$260*$AJ$258<0,0,AL$260*$AJ$258)","v":0},{"$f":"IF(AM$260*$AJ$258<0,0,AM$260*$AJ$258)","v":0},{"$f":"IF(AN$260*$AJ$258<0,0,AN$260*$AJ$258)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Etanol Maximo Disponible  (Ml/año)",{"$f":"$AJ$257+$AJ$259","v":0},{"$f":"$AJ$257+$AJ$259","v":0},{"$f":"$AJ$257+$AJ$259","v":0},{"$f":"$AJ$257+$AJ$259","v":0},{"$f":"$AJ$257+$AJ$259","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tamaños de planta",5000000,25000000,50000000,100000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart1 - Etanol"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo Maximo",{"$f":"(AJ$241/AJ$265)*(1+$C$1)","v":{"$error":"#DIV/0!"}},{"$f":"(AK$241/AK$265)*(1+$C$1)","v":{"$error":"#DIV/0!"}},{"$f":"(AL$241/AL$265)*(1+$C$1)","v":{"$error":"#DIV/0!"}},{"$f":"(AM$241/AM$265)*(1+$C$1)","v":{"$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,null,null,null,null,null,null,null,null,{"$f":"IF($C$1<=0,FALSE,TRUE)","v":false},"Costo Minimo",{"$f":"IF($AH$269,(AJ$241/AJ$265)*(1-$C$1),\"\")","v":""},{"$f":"IF($AH$269,(AK$241/AK$265)*(1-$C$1),\"\")","v":""},{"$f":"IF($AH$269,(AL$241/AL$265)*(1-$C$1),\"\")","v":""},{"$f":"IF($AH$269,(AM$241/AM$265)*(1-$C$1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$C$56&Calculation!$M$22","v":{"$error":"#N/A"}},{"$f":"Calculation!$L$22","v":{"$error":"#N/A"}},{"$f":"Calculation!$L$22","v":{"$error":"#N/A"}},{"$f":"Calculation!$L$22","v":{"$error":"#N/A"}},{"$f":"Calculation!$L$22","v":{"$error":"#N/A"}},{"$f":"Calculation!$L$22","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart2 - Gasolina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo Maximo",{"$f":"(AJ$241/AJ$265)*(1+$C$1)*$AM$254","v":{"$error":"#DIV/0!"}},{"$f":"(AK$241/AK$265)*(1+$C$1)*$AM$254","v":{"$error":"#DIV/0!"}},{"$f":"(AL$241/AL$265)*(1+$C$1)*$AM$254","v":{"$error":"#DIV/0!"}},{"$f":"(AM$241/AM$265)*(1+$C$1)*$AM$254","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1<=0,FALSE,TRUE)","v":false},"Costo Minimo",{"$f":"IF($AH$275,(AJ$241/AJ$265)*(1-$C$1)*$AM$254,\"\")","v":""},{"$f":"IF($AH$275,(AK$241/AK$265)*(1-$C$1)*$AM$254,\"\")","v":""},{"$f":"IF($AH$275,(AL$241/AL$265)*(1-$C$1)*$AM$254,\"\")","v":""},{"$f":"IF($AH$275,(AM$241/AM$265)*(1-$C$1)*$AM$254,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$F$56&Calculation!$M$21","v":{"$error":"#N/A"}},{"$f":"Calculation!$L$21","v":{"$error":"#N/A"}},{"$f":"Calculation!$L$21","v":{"$error":"#N/A"}},{"$f":"Calculation!$L$21","v":{"$error":"#N/A"}},{"$f":"Calculation!$L$21","v":{"$error":"#N/A"}},{"$f":"Calculation!$L$21","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart3 - Inversión"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inversión de Capital",{"$f":"AJ245","v":{"$error":"#DIV/0!"}},{"$f":"AK245","v":{"$error":"#DIV/0!"}},{"$f":"AL245","v":{"$error":"#DIV/0!"}},{"$f":"AM245","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart4 - Composición Costos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title329","v":"Feedstocks"},{"$f":"(AJ$234+AJ$235)/AJ$241","v":{"$error":"#DIV/0!"}},{"$f":"(AK$234+AK$235)/AK$241","v":{"$error":"#DIV/0!"}},{"$f":"(AL$234+AL$235)/AL$241","v":{"$error":"#DIV/0!"}},{"$f":"(AM$234+AM$235)/AM$241","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title55","v":"Services"},{"$f":"(AJ$236)/AJ$241","v":{"$error":"#DIV/0!"}},{"$f":"(AK$236)/AK$241","v":{"$error":"#DIV/0!"}},{"$f":"(AL$236)/AL$241","v":{"$error":"#DIV/0!"}},{"$f":"(AM$236)/AM$241","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title57","v":"Labour"},{"$f":"(AJ$237)/AJ$241","v":{"$error":"#DIV/0!"}},{"$f":"(AK$237)/AK$241","v":{"$error":"#DIV/0!"}},{"$f":"(AL$237)/AL$241","v":{"$error":"#DIV/0!"}},{"$f":"(AM$237)/AM$241","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title103","v":"Logistics"},{"$f":"(AJ$238)/AJ$241","v":{"$error":"#DIV/0!"}},{"$f":"(AK$238)/AK$241","v":{"$error":"#DIV/0!"}},{"$f":"(AL$238)/AL$241","v":{"$error":"#DIV/0!"}},{"$f":"(AM$238)/AM$241","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title62","v":"Other costs"},{"$f":"(AJ$239)/AJ$241","v":{"$error":"#DIV/0!"}},{"$f":"(AK$239)/AK$241","v":{"$error":"#DIV/0!"}},{"$f":"(AL$239)/AL$241","v":{"$error":"#DIV/0!"}},{"$f":"(AM$239)/AM$241","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title104","v":"Depreciation and Maintenance"},{"$f":"(AJ$240)/AJ$241","v":{"$error":"#DIV/0!"}},{"$f":"(AK$240)/AK$241","v":{"$error":"#DIV/0!"}},{"$f":"(AL$240)/AL$241","v":{"$error":"#DIV/0!"}},{"$f":"(AM$240)/AM$241","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart5 - Comparación de Supply"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title106","v":"Molasses Demand"},{"$f":"INDIRECT(\"'production cost'!\"&AJ$243&$AO296)","v":-4753012.048197872},{"$f":"INDIRECT(\"'production cost'!\"&AK$243&$AO296)","v":-23765060.240989361},{"$f":"INDIRECT(\"'production cost'!\"&AL$243&$AO296)","v":-47530120.481978722},{"$f":"INDIRECT(\"'production cost'!\"&AM$243&$AO296)","v":-95060240.963957444},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,null,null,null,null,null,null,{"$f":"title107","v":"Molasses Availability"},{"$f":"'Data Entry Needs'!$D$23","v":0},{"$f":"'Data Entry Needs'!$D$23","v":0},{"$f":"'Data Entry Needs'!$D$23","v":0},{"$f":"'Data Entry Needs'!$D$23","v":0},{"$f":"'Data Entry Needs'!$D$23","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart6 - Demanda Etanol Cubierta con Maxima Producción"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E5","E10","E15","E20","E100"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demanda Sumninstrada",{"$f":"IF($AJ$257/(AJ$262-$AJ$259)<0,1,$AJ$257/(AJ$262-$AJ$259))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AJ$257/(AK$262-$AJ$259)<0,1,$AJ$257/(AK$262-$AJ$259))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AJ$257/(AL$262-$AJ$259)<0,1,$AJ$257/(AL$262-$AJ$259))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AJ$257/(AM$262-$AJ$259)<0,1,$AJ$257/(AM$262-$AJ$259))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AJ$257/(AN$262-$AJ$259)<0,1,$AJ$257/(AN$262-$AJ$259))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,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 -  Empleos Generados"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empleos Generados",{"$f":"AJ251","v":23},{"$f":"AK251","v":26},{"$f":"AL251","v":49},{"$f":"AM251","v":98}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fijos",{"$f":"INDIRECT(\"'production cost'!\"&AJ$243&$AN307)+INDIRECT(\"'production cost'!\"&AJ$243&$AO307)","v":23},{"$f":"INDIRECT(\"'production cost'!\"&AK$243&$AN307)+INDIRECT(\"'production cost'!\"&AK$243&$AO307)","v":26},{"$f":"INDIRECT(\"'production cost'!\"&AL$243&$AN307)+INDIRECT(\"'production cost'!\"&AL$243&$AO307)","v":49},{"$f":"INDIRECT(\"'production cost'!\"&AM$243&$AN307)+INDIRECT(\"'production cost'!\"&AM$243&$AO307)","v":98},32,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zafra",{"$f":"INDIRECT(\"'production cost'!\"&AJ$243&$AN308)","v":0},{"$f":"INDIRECT(\"'production cost'!\"&AK$243&$AN308)","v":0},{"$f":"INDIRECT(\"'production cost'!\"&AL$243&$AN308)","v":0},{"$f":"INDIRECT(\"'production cost'!\"&AM$243&$AN308)","v":0},33]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart8 -  VPB","FA5ML!","FA25ML!","FA50ML!","FA100ML!"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAN",{"$f":"INDIRECT(AJ$310&\"$C$79\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(AK$310&\"$C$79\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(AL$310&\"$C$79\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(AM$310&\"$C$79\")","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart9 - ROI","FA5ML!","FA25ML!","FA50ML!","FA100ML!"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROI",{"$f":"INDIRECT(AJ$310&\"$C$80\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(AK$310&\"$C$80\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(AL$310&\"$C$80\")","v":{"$error":"#N/A"}},{"$f":"INDIRECT(AM$310&\"$C$80\")","v":{"$error":"#N/A"}}]

{"sheet":"Sensitivity Sugar-EtOH","index":9,"n_rows":78,"n_cols":38,"rows_kept":78,"cut":false,"hidden":false,"merged":[[2,2,2,8],[8,7,8,8]]}
[]
[]
[null,null,{"$f":"title115","v":"SENSITIVITY ANALYSIS SUGAR/ETHANOL FRACTION"}]
[]
[]
[null,null,{"$f":"title116","v":"Define Parameters for Products in Competition"}]
[null,null,{"$f":"title117","v":"Sugar"},null,null,null,{"$f":"title121","v":"Ethanol"}]
[null,null,{"$f":"title118","v":"Sugar Selling Price"},null,{"$f":"title120","v":"USD/kg Sugar"},null,{"$f":"title122","v":"Ethanol Selling Price"},{"$f":"+'Data Entry Needs'!$D$56","v":0},"USD/l"]
[null,null,{"$f":"title119","v":"Sugar Production Cost"},null,{"$f":"title120","v":"USD/kg Sugar"},null,{"$f":"title123","v":"Ethanol Production Level"},"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,{"$f":"title36","v":"Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 ML",{"$f":"+'PRODUCTION COST'!$G$74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25 ML",{"$f":"+'PRODUCTION COST'!$I$74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 ML",{"$f":"+'PRODUCTION COST'!$K$74","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100 ML",{"$f":"+'PRODUCTION COST'!$M$74","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://iopscience.iop.org/1748-9326/4/4/044005/fulltext/"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial Sugar",{"$f":"+'Data Entry Needs'!$D$23","v":0},"t",null,"Ps",{"$f":"+$D$8","v":0},"USD/kg raw sugar",null,"http://www.ft.com/cms/s/0/7e4e89f4-9eab-11e1-a767-00144feabdc0.html#axzz364NxRGTe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nj",{"$f":"+Database!$C$2","v":0.13250000000000001},"t recover sugar/kg cane",null,"Pe",{"$f":"'Data Entry Needs'!$D$56/0.789","v":0},"USD/kg ethanol"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ns",0.8,"t sucrose/t recovere sugar",null,"C raw sugar",{"$f":"+$D$9","v":0},"USD/kg raw sugar",null,"http://www.ft.com/cms/s/0/7e4e89f4-9eab-11e1-a767-00144feabdc0.html#axzz364NxRGTe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ne",0.51,"t EtOH/t sucrose",null,"CEtOHmolasses",{"$f":"VLOOKUP($H$9,$AD$53:$AE$56,2,FALSE)/0.789","v":{"$error":"#N/A"}},"USD/kg EtOH","From molasses","http://www.fao.org/bioenergy/21033-0beadac706b22b10c59e72c747bea1c05.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEtOHsugar",{"$f":"0.27/0.789","v":0.34220532319391633},"USD/kg EtOH","From juice","http://www.fao.org/bioenergy/21033-0beadac706b22b10c59e72c747bea1c05.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","Sugar (kg)","Ethanol (kg EtOH)","Income Sugar","Income Ethanol",{"$f":"title124","v":"Profits from Sugar Sales"},{"$f":"title125","v":"Profis from Ethanol Sales"},null,"Margen de ganancia por tonelada de caña azúcar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+$AE$62*AD68*$AE$64*$AE$63","v":0},{"$f":"+$AE$62*$AE$65*$AE$63*(1-AD68*$AE$64)","v":0},{"$f":"+AE68*$AI$62","v":0},{"$f":"+AF68*$AI$63","v":0},0,{"$f":"+AF68*($AI$63-$AI$66)","v":0},"From Juice",{"$f":"+AI68+AJ68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,0,0,0,{"$f":"+AE69*($AI$62-$AI$64)","v":0},{"$f":"+AF69*($AI$63-$AI$65)","v":{"$error":"#N/A"}},"From molasses and Juice",{"$f":"+AI69+AJ69","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0,0,0,0,0,{"$error":"#N/A"},"From molasses",{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0,0,0,0,0,{"$error":"#N/A"},"From molasses",{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0,0,0,0,0,{"$error":"#N/A"},"From molasses",{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0,0,0,0,0,{"$error":"#N/A"},"From molasses",{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0,0,0,0,0,{"$error":"#N/A"},"From molasses",{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0,0,0,0,0,{"$error":"#N/A"},"From molasses",{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0,0,0,0,0,{"$error":"#N/A"},"From molasses",{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0,0,0,0,0,{"$error":"#N/A"},"From molasses",{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,{"$error":"#N/A"},"From molasses",{"$f":"+AI78+AJ78","v":{"$error":"#N/A"}}]

{"sheet":"COGENERATION","index":10,"n_rows":56,"n_cols":52,"rows_kept":56,"cut":false,"hidden":false,"merged":[[2,2,2,6],[8,2,10,3]]}
[]
[]
[null,null,{"$f":"title133","v":"RAPID SELECTION COGENERATION SYSTEMS"}]
[]
[null,null,{"$f":"title134","v":"Selected Fuel"},"Select"]
[null,null,{"$f":"title135","v":"Energy Potential (MJ/kg)"},{"$f":"IFERROR(VLOOKUP($D$5,$AL$43:$AM$56,2,FALSE),0)","v":0},{"$f":"title136","v":"Fuel Price (USD/kg)"}]
[]
[null,null,{"$f":"title137","v":"Technology Description"}]
[null,null,{"$f":"title138","v":"This technology uses a boiler to produce high pressure steam, which is then used to generate electricity. The low pressure steam obtained is used in the process."},null,{"$f":"title139","v":"Total Thermal Efficiency "},null,0.53]
[null,null,null,null,{"$f":"title140","v":"Electrical Efficiency"},null,0.2]
[null,null,null,null,{"$f":"title141","v":"Operating hours per year"},null,{"$f":"'Data Entry Needs'!$H$38*24","v":0}]
[]
[null,null,{"$f":"title142","v":"Ethanol Plant Energy Demand"}]
[null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,{"$f":"title143","v":"Heat Demand (1000 MJ)"},{"$f":"$AM$35*Calculation!C$11/1000","v":39937.955819999996},{"$f":"$AM$35*Calculation!D$11/1000","v":199689.77909999999},{"$f":"$AM$35*Calculation!E$11/1000","v":399379.55819999997},{"$f":"$AM$35*Calculation!F$11/1000","v":798759.11639999994}]
[null,null,{"$f":"title144","v":"Electricity Demand (kWh)"},{"$f":"Calculation!C10","v":250000},{"$f":"Calculation!D10","v":1250000},{"$f":"Calculation!E10","v":2500000},{"$f":"Calculation!F10","v":5000000}]
[]
[null,null,{"$f":"title145","v":"Cogeneration Systems Features"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energia Requerida (MJ)",{"$f":"$D$15*1000*(1-($G$10/0.75))/($G$9-$G$10)","v":88751012.933333322},{"$f":"$E$15*1000*(1-($G$10/0.75))/($G$9-$G$10)","v":443755064.66666663},{"$f":"$F$15*1000*(1-($G$10/0.75))/($G$9-$G$10)","v":887510129.33333325},{"$f":"$G$15*1000*(1-($G$10/0.75))/($G$9-$G$10)","v":1775020258.6666665}]
[null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,{"$f":"title146","v":"Fuel Demand (t Fuel/year)"},{"$f":"AM$18/$D$6/1000","v":{"$error":"#DIV/0!"}},{"$f":"AN$18/$D$6/1000","v":{"$error":"#DIV/0!"}},{"$f":"AO$18/$D$6/1000","v":{"$error":"#DIV/0!"}},{"$f":"AP$18/$D$6/1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo Combustible",{"$f":"($G$6/1000)*D$20","v":{"$error":"#DIV/0!"}},{"$f":"($G$6/1000)*E$20","v":{"$error":"#DIV/0!"}},{"$f":"($G$6/1000)*F$20","v":{"$error":"#DIV/0!"}},{"$f":"($G$6/1000)*G$20","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title147","v":"Electricity Produced (kWh/year)"},{"$f":"(AM$18*$G$9-D$15*1000)/3.6","v":1972244.7318518534},{"$f":"(AN$18*$G$9-E$15*1000)/3.6","v":9861223.6592592541},{"$f":"(AO$18*$G$9-F$15*1000)/3.6","v":19722447.318518508},{"$f":"(AP$18*$G$9-G$15*1000)/3.6","v":39444894.637037016}]
[null,null,{"$f":"title148","v":"Power Plant Capacity (kW)"},{"$f":"D$21/$G$11","v":{"$error":"#DIV/0!"}},{"$f":"E$21/$G$11","v":{"$error":"#DIV/0!"}},{"$f":"F$21/$G$11","v":{"$error":"#DIV/0!"}},{"$f":"G$21/$G$11","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title149","v":"Required Investment in Cogeneration Systems"}]
[null,null,null,"5 ML","25 ML","50 ML","100 ML"]
[null,null,{"$f":"title150","v":"Equipment"},{"$f":"(((Calculation!C$11*1000/COGENERATION!$G$11)*$AW$40)^0.95+($AX$40*D$22)^0.95)*('Data Entry Needs'!$D$46/125)","v":{"$error":"#DIV/0!"}},{"$f":"(((Calculation!D$11*1000/COGENERATION!$G$11)*$AW$40)^0.95+($AX$40*E$22)^0.95)*('Data Entry Needs'!$D$46/125)","v":{"$error":"#DIV/0!"}},{"$f":"(((Calculation!E$11*1000/COGENERATION!$G$11)*$AW$40)^0.95+($AX$40*F$22)^0.95)*('Data Entry Needs'!$D$46/125)","v":{"$error":"#DIV/0!"}},{"$f":"(((Calculation!F$11*1000/COGENERATION!$G$11)*$AW$40)^0.95+($AX$40*G$22)^0.95)*('Data Entry Needs'!$D$46/125)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title151","v":"Fixed Costs O&M (USD/year)"},{"$f":"D$22*$AU$40","v":{"$error":"#DIV/0!"}},{"$f":"E$22*$AU$40","v":{"$error":"#DIV/0!"}},{"$f":"F$22*$AU$40","v":{"$error":"#DIV/0!"}},{"$f":"G$22*$AU$40","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title152","v":"Variable Costs O&M (USD/year)"},{"$f":"D$22*$AV$40","v":{"$error":"#DIV/0!"}},{"$f":"E$22*$AV$40","v":{"$error":"#DIV/0!"}},{"$f":"F$22*$AV$40","v":{"$error":"#DIV/0!"}},{"$f":"G$22*$AV$40","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam @10 Bar",2013.56,"MJ/t"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Output calculated usin formulas presented in: ",null,"http://www.epa.gov/chp/basic/methods.html"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cogeneration",null,null,"Number ","Thermal Efficiency","Electric efficiency","Ref",null,"Investment (USD/kW)","Fixed O&M Cost (USD/Kw/YEAR)","Variable O&M Cost (USD/Kw/YEAR)","Boiler and Equipment (USD/kg steam/h)","Turbine (USD/kW)","Reference year","Ref"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title36","v":"Select"},"Technolgy","Product"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Semi-Avanzada","\nBack-pressure Steam Turbine","Heat and Power",2,0.53,0.2,"http://almondtree.com/TechTalk/RefMatl/Steam%20Turbines.pdf",null,"n/a",{"$f":"(0.25)*8000/100","v":20},{"$f":"(0.25+2.5)*8000/100","v":220},{"$f":"111.165223665224+110.462428517984","v":221.627652183208},561.1111111111112,2004,"http://www.understandingchp.com/appguide/Chapters/Chap6/6-8_Rules_of_Thumb_Costs.htm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel","Calorific Value (MJ/Kg)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title36","v":"Select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title153","v":"Bagasse"},16.182048500000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title154","v":"Gasoline"},44.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title155","v":"Diesel"},43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title156","v":"Used Oils"},40.200000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title157","v":"LPG"},47.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title158","v":"Natural Gas"},48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title159","v":"Butane"},45.27677203684572]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title160","v":"Propane"},46.295535660398848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title161","v":"Methanol"},20.093562745097504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title121","v":"Ethanol"},26.95163409308779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title162","v":"Biodiesel"},{"$f":"35.7/0.88","v":40.56818181818182}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title163","v":"Coal"},22.7322030001394]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"title164","v":"Firewood"},19.551069237418005]

{"sheet":"PRODUCTION COST","index":11,"n_rows":74,"n_cols":13,"rows_kept":74,"cut":false,"hidden":false,"merged":[[12,2,13,2],[12,3,13,3],[8,5,8,12],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[2,2,2,12],[58,2,59,2],[58,3,59,3],[58,4,59,4],[37,2,38,2],[37,3,38,3],[42,2,43,2],[42,3,43,3],[52,2,53,2],[52,3,53,3],[16,2,17,2],[16,3,17,3],[23,2,24,2],[23,3,24,3],[29,2,30,2],[29,3,30,3]]}
[]
[]
[null,null,{"$f":"title165","v":"DETAILED BUDGET FOR THE PRODUCTION OF ETHANOL FROM SUGARCANE MOLASSES"}]
[]
[]
[]
[null,null,{"$f":"title166","v":"Details of production costs"}]
[]
[null,null,null,null,null,{"$f":"title167","v":"Capacities (Millions of liters per year)"}]
[null,null,null,null,null,5,null,25,null,50,null,100]
[null,null,null,null,null,{"$f":"title141","v":"Operating hours per year"},{"$f":"'Data Entry Needs'!$H$38*24","v":0},{"$f":"title141","v":"Operating hours per year"},{"$f":"'Data Entry Needs'!$H$38*24","v":0},{"$f":"title141","v":"Operating hours per year"},{"$f":"'Data Entry Needs'!$H$38*24","v":0},{"$f":"title141","v":"Operating hours per year"},{"$f":"'Data Entry Needs'!$H$38*24","v":0}]
[]
[null,null,{"$f":"title170","v":"Feedstock"},{"$f":"title52","v":"Unit"},{"$f":"title168","v":"Unit Price"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"}]
[null,null,null,null,"(USD)",{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"}]
[null,null,{"$f":"title171","v":"Molasses"},"t",{"$f":"'Data Entry Needs'!D25","v":0},{"$f":"Calculation!C$3","v":-4753012.048197872},{"$f":"$E$15*F15","v":0},{"$f":"Calculation!D$3","v":-23765060.240989361},{"$f":"$E$15*H15","v":0},{"$f":"Calculation!E$3","v":-47530120.481978722},{"$f":"$E$15*J15","v":0},{"$f":"Calculation!F$3","v":-95060240.963957444},{"$f":"$E$15*L15","v":0}]
[null,{"$f":"IF('Data Entry Needs'!$D$58=title40,TRUE,FALSE)","v":true},{"$f":"title333","v":"Cogeneration fuel"},"t",{"$f":"COGENERATION!$G$6","v":0},{"$f":"IF($B$16,COGENERATION!$D$20,0)","v":{"$error":"#DIV/0!"}},{"$f":"$E$16*F16","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$16,COGENERATION!$E$20,0)","v":{"$error":"#DIV/0!"}},{"$f":"$E$16*H16","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$16,COGENERATION!$F$20,0)","v":{"$error":"#DIV/0!"}},{"$f":"$E$16*J16","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$16,COGENERATION!$G$20,0)","v":{"$error":"#DIV/0!"}},{"$f":"$E$16*L16","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title102","v":"Other Chemical Inputs"},{"$f":"title52","v":"Unit"},{"$f":"title168","v":"Unit Price"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"}]
[null,null,null,null,"(USD)",{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"}]
[null,null,{"$f":"title173","v":"Lime"},{"$f":"title47","v":"t/year"},{"$f":"'Data Entry Needs'!H31","v":0},{"$f":"Calculation!$C5","v":5.2107000000000001},{"$f":"F19*$E19","v":0},{"$f":"Calculation!$D5","v":5.2107000000000001},{"$f":"H19*$E19","v":0},{"$f":"Calculation!$E5","v":5.2107000000000001},{"$f":"J19*$E19","v":0},{"$f":"Calculation!$F5","v":5.2107000000000001},{"$f":"L19*$E19","v":0}]
[null,null,{"$f":"title174","v":"Sulfuric acid"},{"$f":"title47","v":"t/year"},{"$f":"'Data Entry Needs'!H30","v":0},{"$f":"Calculation!$C6","v":6.6092000000000004},{"$f":"F20*$E20","v":0},{"$f":"Calculation!$D6","v":6.6092000000000004},0,{"$f":"Calculation!$E6","v":6.6092000000000004},{"$f":"J20*$E20","v":0},{"$f":"Calculation!$F6","v":6.6092000000000004},{"$f":"L20*$E20","v":0}]
[null,null,{"$f":"title14","v":"Water"},{"$f":"title330","v":"m^3/year"},{"$f":"'Data Entry Needs'!D35","v":0},{"$f":"Calculation!$C7","v":-1060.8},0,{"$f":"Calculation!$D7","v":-1060.8},0,{"$f":"Calculation!$E7","v":-1060.8},{"$f":"J21*$E21","v":0},{"$f":"Calculation!$F7","v":-1060.8},{"$f":"L21*$E21","v":0}]
[null,null,{"$f":"title50","v":"Ammonia"},{"$f":"title47","v":"t/year"},{"$f":"'Data Entry Needs'!D30","v":0},{"$f":"Calculation!$C8","v":1.7744},0,{"$f":"Calculation!$D8","v":1.7744},0,{"$f":"Calculation!$E8","v":1.7744},{"$f":"J22*$E22","v":0},{"$f":"Calculation!$F8","v":1.7744},{"$f":"L22*$E22","v":0}]
[null,null,{"$f":"title51","v":"Yeast"},{"$f":"title47","v":"t/year"},{"$f":"'Data Entry Needs'!$D$31","v":0},{"$f":"Calculation!$C9","v":0.30096000000000001},0,{"$f":"Calculation!$D9","v":0.30096000000000001},0,{"$f":"Calculation!$E9","v":0.30096000000000001},{"$f":"J23*$E23","v":0},{"$f":"Calculation!$F9","v":0.30096000000000001},{"$f":"L23*$E23","v":0}]
[null,null,{"$f":"title175","v":"Energy inputs"},{"$f":"title52","v":"Unit"},{"$f":"title168","v":"Unit Price"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"}]
[null,null,null,null,"(USD)",{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"}]
[null,{"$f":"IF('Data Entry Needs'!$D$58=title40,FALSE,TRUE)","v":false},{"$f":"title19","v":"Electricity "},{"$f":"title278","v":"kWh/year"},{"$f":"'Data Entry Needs'!H34","v":0},{"$f":"IF($B26,Calculation!$C10,0)","v":0},{"$f":"F26*$E26","v":0},{"$f":"IF($B26,Calculation!$D10,0)","v":0},{"$f":"H26*$E26","v":0},{"$f":"IF($B26,Calculation!$E10,0)","v":0},{"$f":"J26*$E26","v":0},{"$f":"IF($B26,Calculation!$F10,0)","v":0},{"$f":"L26*$E26","v":0}]
[null,{"$f":"IF('Data Entry Needs'!$D$58=title40,FALSE,TRUE)","v":false},{"$f":"title56","v":"Steam"},{"$f":"title47","v":"t/year"},{"$f":"'Data Entry Needs'!$D$34","v":0},{"$f":"IF($B27,Calculation!$C11,0)","v":0},{"$f":"F27*$E27","v":0},{"$f":"IF($B27,Calculation!$D11,0)","v":0},{"$f":"H27*$E27","v":0},{"$f":"IF($B27,Calculation!$E11,0)","v":0},{"$f":"J27*$E27","v":0},{"$f":"IF($B27,Calculation!$F11,0)","v":0},{"$f":"L27*$E27","v":0}]
[null,null,{"$f":"title334","v":"Subtotal"},null,null,null,{"$f":"SUM(G19:G27)","v":0},null,{"$f":"SUM(I19:I27)","v":0},null,{"$f":"SUM(K19:K27)","v":0},null,{"$f":"SUM(M19:M27)","v":0}]
[]
[null,null,{"$f":"title176","v":"Labour and various costs"},{"$f":"title52","v":"Unit"},{"$f":"title168","v":"Unit Price"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"}]
[null,null,null,null,"(USD/h)",{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"}]
[null,null,{"$f":"title177","v":"Unskilled workers - Fixed"},{"$f":"title331","v":"# workers"},{"$f":"'Data Entry Needs'!$D$38","v":0},{"$f":"+IF((F10/3.785)<6,6,ROUND(F10/3.785,0))*3","v":18},{"$f":"+E32*F32*$G$11","v":0},{"$f":"+IF((H10/3.785)<6,6,ROUND(H10/3.785,0))*3","v":21},{"$f":"+$E32*H32*$I$11","v":0},{"$f":"+IF((J10/3.785)<6,6,ROUND(J10/3.785,0))*3","v":39},{"$f":"+$E32*J32*$K$11","v":0},{"$f":"+IF((L10/3.785)<6,6,ROUND(L10/3.785,0))*3","v":78},{"$f":"+$E32*L32*$M$11","v":0}]
[null,null,{"$f":"title178","v":"Unskilled workers - Zafra (Sugarcane Harvest)"},{"$f":"title331","v":"# workers"},{"$f":"'Data Entry Needs'!$D$38","v":0},{"$f":"IF(OR('Data Entry Needs'!$H$39=\"\",'Data Entry Needs'!$H$39=\" \"),0,IF((F10/4)<3,3,ROUND(F10/4,0))*2)","v":0},{"$f":"+E33*F33*$G$11","v":0},{"$f":"IF(OR('Data Entry Needs'!$H$39=\"\",'Data Entry Needs'!$H$39=\" \"),0,IF((H10/4)<3,3,ROUND(H10/4,0))*2)","v":0},{"$f":"+$E33*H33*$I$11","v":0},{"$f":"IF(OR('Data Entry Needs'!$H$39=\"\",'Data Entry Needs'!$H$39=\" \"),0,IF((J10/4)<3,3,ROUND(J10/4,0))*2)","v":0},{"$f":"+$E33*J33*$K$11","v":0},{"$f":"IF(OR('Data Entry Needs'!$H$39=\"\",'Data Entry Needs'!$H$39=\" \"),0,IF((L10/4)<3,3,ROUND(L10/4,0))*2)","v":0},{"$f":"+$E33*L33*$M$11","v":0}]
[null,null,{"$f":"title179","v":"Skilled workers"},{"$f":"title331","v":"# workers"},{"$f":"'Data Entry Needs'!$D$39","v":0},{"$f":"+ROUND(F32/4,0)","v":5},{"$f":"+E34*F34*$G$11","v":0},{"$f":"+ROUND(H32/4,0)","v":5},{"$f":"+$E34*H34*$I$11","v":0},{"$f":"+ROUND(J32/4,0)","v":10},{"$f":"+$E34*J34*$K$11","v":0},{"$f":"+ROUND(L32/4,0)","v":20},{"$f":"+$E34*L34*$M$11","v":0}]
[null,null,{"$f":"title180","v":"Miscellaneous Costs"},null,null,{"$f":"'Data Entry Needs'!$H$43","v":0},{"$f":"+F35*SUM(G32:G34)","v":0},{"$f":"'Data Entry Needs'!$H$43","v":0},{"$f":"+H35*SUM(I32:I34)","v":0},{"$f":"'Data Entry Needs'!$H$43","v":0},{"$f":"+J35*SUM(K32:K34)","v":0},{"$f":"'Data Entry Needs'!$H$43","v":0},{"$f":"+L35*SUM(M32:M34)","v":0}]
[null,null,{"$f":"title334","v":"Subtotal"},null,null,null,{"$f":"SUM(G32:G35)","v":0},null,{"$f":"SUM(I32:I35)","v":0},null,{"$f":"SUM(K32:K35)","v":0},null,{"$f":"SUM(M32:M35)","v":0}]
[]
[null,null,{"$f":"title74","v":"Transport"},{"$f":"title52","v":"Unit"},{"$f":"title168","v":"Unit Price"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"}]
[null,null,null,null,{"$f":"title335","v":"(USD/t/unity)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"}]
[null,null,{"$f":"title181","v":"Feedstock (farm to plant)"},"km",{"$f":"'Data Entry Needs'!$H$49","v":0},{"$f":"'Data Entry Needs'!$H$50","v":0},{"$f":"$E$40*F40*F15","v":0},{"$f":"'Data Entry Needs'!$H$50","v":0},{"$f":"$E$40*H40*H15","v":0},{"$f":"'Data Entry Needs'!$H$50","v":0},{"$f":"$E$40*J40*J15","v":0},{"$f":"'Data Entry Needs'!$H$50","v":0},{"$f":"$E$40*L40*L15","v":0}]
[null,null,{"$f":"title334","v":"Subtotal"},null,null,null,{"$f":"SUM(G40:G40)","v":0},null,{"$f":"SUM(I40:I40)","v":0},null,{"$f":"SUM(K40:K40)","v":0},null,{"$f":"SUM(M40:M40)","v":0}]
[null,null,null,null,null,"d",null,"e",null,"f",null,"g"]
[null,null,{"$f":"title182","v":"Investment"},{"$f":"title52","v":"Unit"},{"$f":"title90","v":"year"},{"$f":"title332","v":"Total"},{"$f":"title259","v":"Depreciation"},{"$f":"title332","v":"Total"},{"$f":"title259","v":"Depreciation"},{"$f":"title332","v":"Total"},{"$f":"title259","v":"Depreciation"},{"$f":"title332","v":"Total"},{"$f":"title259","v":"Depreciation"}]
[null,null,null,null,null,"(USD)",{"$f":"title77","v":"(USD/year)"},"(USD)",{"$f":"title77","v":"(USD/year)"},"(USD)",{"$f":"title77","v":"(USD/year)"},"(USD)",{"$f":"title77","v":"(USD/year)"}]
[null,{"$f":"IF('Data Entry Needs'!$D$58=title40,TRUE,FALSE)","v":true},{"$f":"title183","v":"Equipment"},"USD",20,{"$f":"Calculation!$C15*('Data Entry Needs'!$D$46/146)+IF($B45,INDIRECT(\"'Cogeneration'!\"&$F$42&26),0)","v":{"$error":"#DIV/0!"}},{"$f":"F45/$E45","v":{"$error":"#DIV/0!"}},{"$f":"Calculation!$D15*('Data Entry Needs'!$D$46/146)+IF($B45,INDIRECT(\"'Cogeneration'!\"&$H$42&26),0)","v":{"$error":"#DIV/0!"}},{"$f":"H45/$E45","v":{"$error":"#DIV/0!"}},{"$f":"Calculation!$E15*('Data Entry Needs'!$D$46/146)+IF($B45,INDIRECT(\"'Cogeneration'!\"&$J$42&26),0)","v":{"$error":"#DIV/0!"}},{"$f":"J45/$E45","v":{"$error":"#DIV/0!"}},{"$f":"Calculation!$F15*('Data Entry Needs'!$D$46/146)+IF($B45,INDIRECT(\"'Cogeneration'!\"&$L$42&26),0)","v":{"$error":"#DIV/0!"}},{"$f":"L45/$E45","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title184","v":"Construction"},"USD",{"$f":"+E45/2","v":10},{"$f":"Calculation!$C16*('Data Entry Needs'!$D$46/146)+IF($B45,INDIRECT(\"'Cogeneration'!\"&$F$42&27),0)","v":{"$error":"#DIV/0!"}},{"$f":"F46/$E46","v":{"$error":"#DIV/0!"}},{"$f":"Calculation!$D16*('Data Entry Needs'!$D$46/146)+IF($B45,INDIRECT(\"'Cogeneration'!\"&$H$42&27),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"Calculation!$E16*('Data Entry Needs'!$D$46/146)+IF($B45,INDIRECT(\"'Cogeneration'!\"&$J$42&27),0)","v":{"$error":"#DIV/0!"}},{"$f":"J46/$E46","v":{"$error":"#DIV/0!"}},{"$f":"Calculation!$F16*('Data Entry Needs'!$D$46/146)+IF($B45,INDIRECT(\"'Cogeneration'!\"&$L$42&27),0)","v":{"$error":"#DIV/0!"}},{"$f":"L46/$E46","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title185","v":"Installation cost"},"USD",{"$f":"+E45/2","v":10},{"$f":"Calculation!$C17*('Data Entry Needs'!$D$46/146)+IF($B45,INDIRECT(\"'Cogeneration'!\"&$F$42&28),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"Calculation!$D17*('Data Entry Needs'!$D$46/146)+IF($B45,INDIRECT(\"'Cogeneration'!\"&$H$42&27),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"Calculation!$E17*('Data Entry Needs'!$D$46/146)+IF($B45,INDIRECT(\"'Cogeneration'!\"&$J$42&28),0)","v":{"$error":"#DIV/0!"}},{"$f":"J47/$E47","v":{"$error":"#DIV/0!"}},{"$f":"Calculation!$F17*('Data Entry Needs'!$D$46/146)+IF($B45,INDIRECT(\"'Cogeneration'!\"&$L$42&28),0)","v":{"$error":"#DIV/0!"}},{"$f":"L47/$E47","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title186","v":"Total Investment "},null,null,{"$f":"SUM(F45:F47)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(H45:H47)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J45:J47)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L45:L47)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"title261","v":"Total depreciation (USD)"},{"$f":"SUM(G45:G47)","v":{"$error":"#DIV/0!"}},{"$f":"title261","v":"Total depreciation (USD)"},{"$f":"SUM(I45:I47)","v":{"$error":"#DIV/0!"}},{"$f":"title261","v":"Total depreciation (USD)"},{"$f":"SUM(K45:K47)","v":{"$error":"#DIV/0!"}},{"$f":"title261","v":"Total depreciation (USD)"},{"$f":"SUM(M45:M47)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title187","v":"Maintenance costs"},null,{"$f":"'Data Entry Needs'!D42","v":0},null,{"$f":"+$E$50*G49","v":{"$error":"#DIV/0!"}},null,{"$f":"+$E$50*I49","v":{"$error":"#DIV/0!"}},null,{"$f":"+$E$50*K49","v":{"$error":"#DIV/0!"}},null,{"$f":"+$E$50*M49","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title334","v":"Subtotal"},null,null,null,{"$f":"SUM(G49:G50)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I49:I50)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K49:K50)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(M49:M50)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title70","v":"Storage"},{"$f":"title52","v":"Unit"},{"$f":"title168","v":"Unit Price"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"},{"$f":"title169","v":"Quantity"},{"$f":"title332","v":"Total"}]
[null,null,null,"(%)","(USD)",{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"},{"$f":"\"(\"&title52&\")\"","v":"(Unit)"},{"$f":"title77","v":"(USD/year)"}]
[null,null,{"$f":"title188","v":"Feedstock (molasses)"},"t",{"$f":"'Data Entry Needs'!$D$49","v":0},{"$f":"STORAGE!$F$38","v":0},{"$f":"$E$55*F55","v":0},{"$f":"STORAGE!$I$38","v":0},{"$f":"$E$55*H55","v":0},{"$f":"STORAGE!$L$38","v":0},{"$f":"$E$55*J55","v":0},{"$f":"STORAGE!$O$38","v":0},{"$f":"$E$55*L55","v":0}]
[null,null,{"$f":"title189","v":"Ethanol product"},{"$f":"title336","v":"liter"},{"$f":"'Data Entry Needs'!$D$50","v":0},{"$f":"F10*1000000*'Data Entry Needs'!$D$51","v":0},{"$f":"F56*$E$56","v":0},{"$f":"H10*1000000*'Data Entry Needs'!$D$51","v":0},{"$f":"H56*$E$56","v":0},{"$f":"J10*1000000*'Data Entry Needs'!$D$51","v":0},{"$f":"J56*$E$56","v":0},{"$f":"L10*1000000*'Data Entry Needs'!$D$51","v":0},{"$f":"L56*$E$56","v":0}]
[null,null,{"$f":"title334","v":"Subtotal"},null,null,null,{"$f":"SUM(G55:G56)","v":0},null,{"$f":"SUM(I55:I56)","v":0},null,{"$f":"SUM(K55:K56)","v":0},null,{"$f":"SUM(M55:M56)","v":0}]
[]
[null,null,{"$f":"title62","v":"Other costs"},{"$f":"title52","v":"Unit"},{"$f":"title317","v":{"$error":"#NAME?"}},null,{"$f":"title332","v":"Total"},null,{"$f":"title332","v":"Total"},null,{"$f":"title332","v":"Total"},null,{"$f":"title332","v":"Total"}]
[null,null,null,null,null,null,{"$f":"title77","v":"(USD/year)"},null,{"$f":"title77","v":"(USD/year)"},null,{"$f":"title77","v":"(USD/year)"},null,{"$f":"title77","v":"(USD/year)"}]
[null,null,{"$f":"title64","v":"Plant overhead "},"USD",{"$f":"'Data Entry Needs'!D43","v":0},null,{"$f":"+(G32+G34+G50)*$E$61","v":{"$error":"#DIV/0!"}},null,{"$f":"+(I32+I34+I50)*$E$61","v":{"$error":"#DIV/0!"}},null,{"$f":"+(K32+K34+K50)*$E$61","v":{"$error":"#DIV/0!"}},null,{"$f":"+(M32+M34+M50)*$E$61","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title65","v":"General and administrative "},"USD",{"$f":"'Data Entry Needs'!H42","v":0},null,{"$f":"+(G28+G36+G61+G51)*$E$62","v":{"$error":"#DIV/0!"}},null,{"$f":"+(I28+I36+I61+I51)*$E$62","v":{"$error":"#DIV/0!"}},null,{"$f":"+(K28+K36+K61+K51)*$E$62","v":{"$error":"#DIV/0!"}},null,{"$f":"+(M28+M36+M61+M51)*$E$62","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title190","v":"Interest on loans"},"USD",null,null,{"$f":"-FA5ML!$G$62","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA25ML!$G$62","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA50ML!$G$62","v":{"$error":"#DIV/0!"}},null,{"$f":"-FA100ML!$G$62","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title334","v":"Subtotal"},null,null,null,{"$f":"SUM(G61:G63)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I61:I63)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K61:K63)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(M61:M63)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"title191","v":"Total production costs (USD/year)"}]
[]
[null,null,null,null,null,{"$f":"title332","v":"Total"},"Total","Total","Total","Total","Total","Total","Total"]
[null,null,null,null,null,{"$f":"title77","v":"(USD/year)"},"(USD/l)",{"$f":"title77","v":"(USD/year)"},"(USD/l)",{"$f":"title77","v":"(USD/year)"},"(USD/l)",{"$f":"title77","v":"(USD/year)"},"(USD/l)"]
[null,null,{"$f":"title192","v":"Total operating costs "},null,null,{"$f":"G15+G28+G41+G36+G16","v":{"$error":"#DIV/0!"}},{"$f":"+F70/5000000","v":{"$error":"#DIV/0!"}},{"$f":"I15+I28+I41+I36+I16","v":{"$error":"#DIV/0!"}},{"$f":"+H70/25000000","v":{"$error":"#DIV/0!"}},{"$f":"K15+K28+K41+K36+K16","v":{"$error":"#DIV/0!"}},{"$f":"+J70/50000000","v":{"$error":"#DIV/0!"}},{"$f":"M15+M28+M41+M36+M16","v":{"$error":"#DIV/0!"}},{"$f":"+L70/100000000","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title193","v":"Total fixed costs"},null,null,{"$f":"G51+G57","v":{"$error":"#DIV/0!"}},{"$f":"+F71/5000000","v":{"$error":"#DIV/0!"}},{"$f":"I51+I57","v":{"$error":"#DIV/0!"}},{"$f":"+H71/25000000","v":{"$error":"#DIV/0!"}},{"$f":"K51+K57","v":{"$error":"#DIV/0!"}},{"$f":"+J71/50000000","v":{"$error":"#DIV/0!"}},{"$f":"M51+M57","v":{"$error":"#DIV/0!"}},{"$f":"+L71/100000000","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title194","v":"Other total costs"},null,null,{"$f":"+G64","v":{"$error":"#DIV/0!"}},{"$f":"+F72/5000000","v":{"$error":"#DIV/0!"}},{"$f":"+I64","v":{"$error":"#DIV/0!"}},{"$f":"+H72/25000000","v":{"$error":"#DIV/0!"}},{"$f":"+K64","v":{"$error":"#DIV/0!"}},{"$f":"+J72/50000000","v":{"$error":"#DIV/0!"}},{"$f":"+M64","v":{"$error":"#DIV/0!"}},{"$f":"+L72/100000000","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title191","v":"Total production costs (USD/year)"},null,null,{"$f":"SUM(F70:F72)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(H70:H72)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J70:J72)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L70:L72)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"title195","v":"Total production costs per litre (USD/l)"},null,null,null,{"$f":"SUM(G70:G72)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I70:I72)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K70:K73)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(M70:M73)","v":{"$error":"#DIV/0!"}}]

{"sheet":"STORAGE","index":12,"n_rows":93,"n_cols":37,"rows_kept":93,"cut":false,"hidden":true,"merged":[[2,2,2,15],[7,5,7,14],[21,5,21,14]]}
[]
[]
[null,null,{"$f":"title198","v":"BIOMASS STORAGE CALCULATION FOR MOLASSES"}]
[]
[null,null,{"$f":"title199","v":"Biomass Safety Stock Rate Definition"}]
[]
[]
[null,null,null,null,null,{"$f":"title207","v":"Capacity (million of litres)"}]
[null,null,null,{"$f":"title52","v":"Unit"},null,5,null,null,25,null,null,50,null,null,100]
[null,null,{"$f":"title200","v":"Biomass consumption"},{"$f":"title47","v":"t/year"},null,{"$f":"'PRODUCTION COST'!$F$15","v":-4753012.048197872},null,null,{"$f":"'PRODUCTION COST'!$H$15","v":-23765060.240989361},null,null,{"$f":"'PRODUCTION COST'!$J$15","v":-47530120.481978722},null,null,{"$f":"'PRODUCTION COST'!$L$15","v":-95060240.963957444}]
[null,null,null,{"$f":"title205","v":"t/month"},null,{"$f":"F10/12","v":-396084.33734982269},null,null,{"$f":"I10/12","v":-1980421.6867491135},null,null,{"$f":"L10/12","v":-3960843.373498227},null,null,{"$f":"O10/12","v":-7921686.746996454}]
[null,null,null,{"$f":"title206","v":"kg/day"},null,{"$f":"F10/365","v":-13021.950816980472},null,null,{"$f":"I10/365","v":-65109.754084902357},null,null,{"$f":"L10/365","v":-130219.50816980471},null,null,{"$f":"O10/365","v":-260439.01633960943}]
[]
[null,null,{"$f":"title201","v":"Biomass production within a specific distance"},{"$f":"title47","v":"t/year"},null,{"$f":"'Data Entry Needs'!$D$23","v":0},null,null,{"$f":"F14","v":0},null,null,{"$f":"I14","v":0},null,null,{"$f":"L14","v":0}]
[]
[null,null,{"$f":"title202","v":"Biomass safety stock rate"},null,null,{"$f":"+F17/100","v":0.25},{"$f":"+G17/100","v":0},0,0.25,0,0,0.25,0,0,0.25]
[null,null,null,null,null,25,null,null,25,null,null,25,null,null,25]
[null,null,{"$f":"title203","v":"Biomass stock pile capacity"},"t",null,{"$f":"+MAX(F25:F36)","v":0},null,null,{"$f":"+MAX(I25:I36)","v":0},null,null,{"$f":"+MAX(L25:L36)","v":0},null,null,{"$f":"+MAX(O25:O36)","v":0}]
[]
[null,null,{"$f":"title204","v":"Maximum Storage Definition"}]
[]
[null,null,null,null,null,{"$f":"title207","v":"Capacity (million of litres)"}]
[null,null,null,null,null,5,null,null,25,null,null,50,null,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,{"$f":"title208","v":"Harvest Month Selection"},{"$f":"title221","v":"Storage Month"},"Monthly Consumption (t/month)",{"$f":"title222","v":"Cumulative Storage (ton)"},"Storage Depletion (t/month)","Monthly Consumption (t/month)",{"$f":"title222","v":"Cumulative Storage (ton)"},"Storage Depletion (t/month)","Monthly Consumption (t/month)",{"$f":"title222","v":"Cumulative Storage (ton)"},"Storage Depletion (t/month)","Monthly Consumption (t/month)",{"$f":"title222","v":"Cumulative Storage (ton)"},"Storage Depletion (t/month)",null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storageterm",{"$f":"title221","v":"Storage Month"},"EQ term","Storage time"]
[null,null,{"$f":"title209","v":"January"},{"$f":"+IF($AC25=0,0,IF($AC25>$AC36,1,IF($AC25=$AC36,$D36+1,IF($AC36>$AC25,0))))","v":4},{"$f":"+F$11","v":-396084.33734982269},{"$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$16,0))","v":-1230690.6196226634},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$F$11*$AG25+$G$36-E25,IF($D25>0,IFERROR(($AG25*$F$11/$AK25)*$D25,\"\")+$F$11*$F$16,IF($D25=0,G36-E25)))","v":-1230690.6196226634},{"$f":"+I$11","v":-1980421.6867491135},{"$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$16,0))","v":-6153453.0981133161},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$I$11*$AG25+$J$36-H25,IF($D25>0,IFERROR(($AG25*$I$11/$AK25)*$D25,\"\")+$I$11*$I$16,IF($D25=0,J36-H25)))","v":-6153453.0981133161},{"$f":"+L$11","v":-3960843.373498227},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$L$11*$L$16,IF($D25>0,($AG25*$L$11/$AK25)*$D25+$L$11*$L$16,0))","v":-12306906.196226632},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$L$11*$AG25+$M$36-K25,IF($D25>0,IFERROR(($AG25*$L$11/$AK25)*$D25,\"\")+$L$11*$L$16,IF($D25=0,M36-K25)))","v":-12306906.196226632},{"$f":"+O$11","v":-7921686.746996454},{"$f":"+IF(AND($D$25=1,$D$36=0,$D$26=0),$O$11*$AG25+$O$11*$O$16,IF($D25>0,($AG25*$O$11/$AK25)*$D25+$O$11*$O$16,0))","v":-24613812.392453264},{"$f":"IF(AND($D$25=1,$D$36=0,$D$26=0),$O$11*$AG25+$P$36-N25,IF($D25>0,IFERROR(($AG25*$O$11/$AK25)*$D25,\"\")+$O$11*$O$16,IF($D25=0,P36-N25)))","v":-24613812.392453264},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$36,2,FALSE),AK25)","v":5},{"$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>$AC25,0))))","v":4},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ25,$AH$25:$AI$36,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$25:$AI$36,2,FALSE))","v":7}]
[null,null,{"$f":"title210","v":"February"},{"$f":"+IF($AC26=0,0,IF($AC26>$AC25,1,IF($AC26=$AC25,$D25+1,IF($AC25>$AC26,0))))","v":5},-396084.33734982269,{"$f":"IF($D26>0,($AG26*$F$11/$AK26)*$D26+$F$11*$F$16,0)","v":-1513608.0034439652},{"$f":"+IF($D26>0,IFERROR(($AG26*$F$11/$AK26)*$D26,\"\")+$F$11*$F$16,IF($D26=0,G25-E26))","v":-1513608.0034439652},-1980421.6867491135,{"$f":"IF($D26>0,($AG26*$I$11/$AK26)*$D26+$I$11*$I$16,0)","v":-7568040.0172198256},{"$f":"+IF($D26>0,IFERROR(($AG26*$I$11/$AK26)*$D26,\"\")+$I$11*$I$16,IF($D26=0,J25-H26))","v":-7568040.0172198256},-3960843.373498227,{"$f":"IF($D26>0,($AG26*$L$11/$AK26)*$D26+$L$11*$L$16,0)","v":-15136080.034439651},{"$f":"+IF($D26>0,IFERROR(($AG26*$L$11/$AK26)*$D26,\"\")+$L$11*$L$16,IF($D26=0,M25-K26))","v":-15136080.034439651},-7921686.746996454,{"$f":"IF($D26>0,($AG26*$O$11/$AK26)*$D26+$O$11*$O$16,0)","v":-30272160.068879303},{"$f":"+IF($D26>0,IFERROR(($AG26*$O$11/$AK26)*$D26,\"\")+$O$11*$O$16,IF($D26=0,P25-N26))","v":-30272160.068879303},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$25)","v":5},{"$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>$AC26,0))))","v":5},{"$f":"+IF($AI25>$AI26,$AJ25+1,$AJ25)","v":1},7]
[null,null,{"$f":"title211","v":"March"},6,-396084.33734982269,-1796525.3872652673,-1796525.3872652673,-1980421.6867491135,-8982626.9363263361,-8982626.9363263361,-3960843.373498227,-17965253.872652672,-17965253.872652672,-7921686.746996454,-35930507.745305344,-35930507.745305344,null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":""},0,1,5,{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},6,1,7]
[null,null,{"$f":"title212","v":"April"},7,-396084.33734982269,-2079442.7710865692,-2079442.7710865692,-1980421.6867491135,-10397213.855432846,-10397213.855432846,-3960843.373498227,-20794427.710865691,-20794427.710865691,-7921686.746996454,-41588855.421731383,-41588855.421731383,null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},0,1,5,{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":"Last1"},7,1,7]
[null,null,{"$f":"title213","v":"May"},0,-396084.33734982269,0,-1683358.4337367464,-1980421.6867491135,0,-8416792.1686837319,-3960843.373498227,0,-16833584.337367464,-7921686.746996454,0,-33667168.674734928,null,null,null,null,null,null,null,null,null,null,null,false,0,"",1,1,5,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},0,2,7]
[null,null,{"$f":"title214","v":"June"},0,-396084.33734982269,0,-1287274.0963869237,-1980421.6867491135,0,-6436370.4819346182,-3960843.373498227,0,-12872740.963869236,-7921686.746996454,0,-25745481.927738473,null,null,null,null,null,null,null,null,null,null,null,false,0,"",2,1,5,"",0,2,7]
[null,null,{"$f":"title215","v":"July"},0,-396084.33734982269,0,-891189.75903710094,-1980421.6867491135,0,-4455948.7951855045,-3960843.373498227,0,-8911897.590371009,-7921686.746996454,0,-17823795.180742018,null,null,null,null,null,null,null,null,null,null,null,false,0,"",3,1,5,"",0,2,7]
[null,null,{"$f":"title216","v":"August"},0,-396084.33734982269,0,-495105.42168727826,-1980421.6867491135,0,-2475527.1084363908,-3960843.373498227,0,-4951054.2168727815,-7921686.746996454,0,-9902108.433745563,null,null,null,null,null,null,null,null,null,null,null,false,0,"",4,1,5,"",0,2,7]
[null,null,{"$f":"title217","v":"September"},0,-396084.33734982269,0,-99021.08433745557,-1980421.6867491135,0,-495105.42168727727,-3960843.373498227,0,-990210.84337455453,-7921686.746996454,0,-1980421.6867491091,null,null,null,null,null,null,null,null,null,null,null,false,0,"Last1",5,1,5,"",0,2,7]
[null,null,{"$f":"title218","v":"October"},1,-396084.33734982269,-381938.46815875761,-381938.46815875761,-1980421.6867491135,-1909692.340793788,-1909692.340793788,-3960843.373498227,-3819384.6815875759,-3819384.6815875759,-7921686.746996454,-7638769.3631751519,-7638769.3631751519,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,5,"",1,2,7]
[null,null,{"$f":"title219","v":"November"},2,-396084.33734982269,-664855.85198005952,-664855.85198005952,-1980421.6867491135,-3324279.2599002975,-3324279.2599002975,-3960843.373498227,-6648558.519800595,-6648558.519800595,-7921686.746996454,-13297117.03960119,-13297117.03960119,null,null,null,null,null,null,null,null,null,null,null,true,1,"",0,2,5,"",2,2,7]
[null,null,{"$f":"title220","v":"December"},3,-396084.33734982269,-947773.2358013615,-947773.2358013615,-1980421.6867491135,-4738866.1790068066,-4738866.1790068066,-3960843.373498227,-9477732.3580136131,-9477732.3580136131,-7921686.746996454,-18955464.716027226,-18955464.716027226,null,null,null,null,null,null,null,null,null,null,null,true,1,{"$f":"+IF(AND(AC25>AC36,AC36=0),\"Last\"&AF36,\"\")","v":""},0,2,5,{"$f":"+IF(AND(AI36>AI25,AI25=0),\"Last\"&AJ36,\"\")","v":""},3,2,7]
[]
[null,null,{"$f":"title223","v":"Maximum Storage Capacity Required (ton)"},null,null,{"$f":"+ROUNDUP(MAX(F25:F36),0)","v":0},null,null,{"$f":"+ROUNDUP(MAX(I25:I36),0)","v":0},null,null,{"$f":"+ROUNDUP(MAX(L25:L36),0)","v":0},null,null,{"$f":"+ROUNDUP(MAX(O25:O36),0)","v":0}]
[null,null,{"$f":"title224","v":"Minimum Safety Storage (ton)"},null,null,{"$f":"+ROUNDUP(MIN(G25:G36),0)","v":-2079443},null,null,{"$f":"+ROUNDUP(MIN(J25:J36),0)","v":-10397214},null,null,{"$f":"+ROUNDUP(MIN(M25:M36),0)","v":-20794428},null,null,{"$f":"+ROUNDUP(MIN(P25:P36),0)","v":-41588856}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC25:AC36,\">0\")","v":7}]
[null,null,{"$f":"title225","v":"Monthly Consumption of Biomass Stocked"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC40","v":5}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"5&\" \"&title226","v":"5  (ML/year)"},{"$f":"25&\" \"&title226","v":"25  (ML/year)"},{"$f":"50&\" \"&title226","v":"50  (ML/year)"},{"$f":"100&\" \"&title226","v":"100  (ML/year)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C25,3)","v":"Jan"},{"$f":"+G25","v":-1230690.6196226634},{"$f":"+J25","v":-6153453.0981133161},{"$f":"+M25","v":-12306906.196226632},{"$f":"+P25","v":-24613812.392453264}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feb",-1513608.0034439652,-7568040.0172198256,-15136080.034439651,-30272160.068879303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mar",-1796525.3872652673,-8982626.9363263361,-17965253.872652672,-35930507.745305344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apr",-2079442.7710865692,-10397213.855432846,-20794427.710865691,-41588855.421731383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",-1683358.4337367464,-8416792.1686837319,-16833584.337367464,-33667168.674734928]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jun",-1287274.0963869237,-6436370.4819346182,-12872740.963869236,-25745481.927738473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C32,3)","v":"Aug"},{"$f":"+G32","v":-495105.42168727826},{"$f":"+J32","v":-2475527.1084363908},{"$f":"+M32","v":-4951054.2168727815},{"$f":"+P32","v":-9902108.433745563}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C33,3)","v":"Sep"},{"$f":"+G33","v":-99021.08433745557},{"$f":"+J33","v":-495105.42168727727},{"$f":"+M33","v":-990210.84337455453},{"$f":"+P33","v":-1980421.6867491091}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C34,3)","v":"Oct"},{"$f":"+G34","v":-381938.46815875761},{"$f":"+J34","v":-1909692.340793788},{"$f":"+M34","v":-3819384.6815875759},{"$f":"+P34","v":-7638769.3631751519}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C35,3)","v":"Nov"},{"$f":"+G35","v":-664855.85198005952},{"$f":"+J35","v":-3324279.2599002975},{"$f":"+M35","v":-6648558.519800595},{"$f":"+P35","v":-13297117.03960119}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LEFT(C36,3)","v":"Dec"},{"$f":"+G36","v":-947773.2358013615},{"$f":"+J36","v":-4738866.1790068066},{"$f":"+M36","v":-9477732.3580136131},{"$f":"+P36","v":-18955464.716027226}]

{"sheet":"FA5ML","index":13,"n_rows":80,"n_cols":23,"rows_kept":80,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"title225","v":"Monthly Consumption of Biomass Stocked"}]
[]
[]
[{"$f":"title228","v":"Ethanol Revenue (Earnings)"}]
[]
[null,{"$f":"title237","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title207","v":"Capacity (million of litres)"},5,{"$f":"C9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,{"$f":"title229","v":"Annual production (litres per year)"},{"$f":"+C9*1000000","v":5000000},{"$f":"+C10","v":5000000},5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[]
[null,{"$f":"title230","v":"Ethanol Price (USD/litre)"},{"$f":"Calculation!$L$22","v":{"$error":"#N/A"}},{"$f":"C12","v":{"$error":"#N/A"}},{"$f":"D12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Electricity Selling Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$H$58","v":0},{"$f":"C13","v":0},{"$f":"D13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF('Data Entry Needs'!$D$58=title40,TRUE,FALSE)","v":true},{"$f":"title232","v":"Electricity Sales"},{"$f":"IF($A$15,COGENERATION!$D$21-COGENERATION!$D$16,0)","v":1722244.7318518534},{"$f":"C15","v":1722244.7318518534},{"$f":"D15","v":1722244.7318518534},1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534,1722244.7318518534]
[]
[null,{"$f":"title233","v":"Ethanol Sales Revenue"},{"$f":"C12*C10","v":{"$error":"#N/A"}},{"$f":"D12*D10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Electricity Sales Revenue "},{"$f":"C15*C13","v":0},{"$f":"D15*D13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title235","v":"Total Revenue "},{"$f":"SUM(C17:C19)","v":{"$error":"#N/A"}},{"$f":"SUM(D17:D19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title236","v":"Capital and operating cost"},null,{"$f":"+'PRODUCTION COST'!G16","v":{"$error":"#DIV/0!"}}]
[null,null,"f","d"]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title238","v":"Capital cost (USD)"}]
[{"$f":"IF('Data Entry Needs'!$D$58=title40,TRUE,FALSE)","v":true},{"$f":"title183","v":"Equipment"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$24&45)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Data Entry Needs'!$D$58=title40,TRUE,FALSE)","v":true},{"$f":"title184","v":"Construction"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$24&46)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C28","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Data Entry Needs'!$D$58=title40,TRUE,FALSE)","v":true},{"$f":"title239","v":"Installation"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$24&47)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C29","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title240","v":"Total capital cost (USD)"},{"$f":"C27+C28+C29","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0]
[null,{"$f":"title241","v":"Capital cost (USD/MLN litres)"},{"$f":"+C31/C9","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title242","v":"Capital cost (USD/litre)"},{"$f":"+C31/C10","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"g"]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title243","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title244","v":"Subtotal cost of inputs (USD)"},{"$f":"+C39+C40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Feedstock cost (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&15)","v":0},{"$f":"+C39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title246","v":"Other feedstock costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Labour cost (USD/yeear)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&36)","v":0},{"$f":"C41","v":0},{"$f":"D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title75&\" \"&title77","v":"Transport cost (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&40)","v":0},{"$f":"+C42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title187&\" \"&title77","v":"Maintenance costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title248","v":"Storage costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&57)","v":0},{"$f":"C44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title64&\" \"&title77","v":"Plant overhead  (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&61)","v":{"$error":"#DIV/0!"}},{"$f":"+C45","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title249","v":"General and administrative costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title250","v":"Total annualized cost (USD)"},{"$f":"SUM(C39:C46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":"Total cost per litre (USD/l)"},{"$f":"+C47/C10","v":{"$error":"#DIV/0!"}},{"$f":"+D47/D10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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":"title85","v":"Financial parameters"}]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title86","v":"Discount rate (%)"},{"$f":"'Data Entry Needs'!$D$63","v":0}]
[null,{"$f":"title252","v":"Debt percentage (%)"},{"$f":"'Data Entry Needs'!$H$63","v":0}]
[]
[null,{"$f":"title253","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title254","v":"Loan amount (USD )"},{"$f":"C53*C31","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title87","v":"Loan interest rate (%)"},{"$f":"'Data Entry Needs'!$D$64","v":0}]
[null,{"$f":"title88","v":"Loan term (years)"},{"$f":"'Data Entry Needs'!$D$65","v":0}]
[null,{"$f":"title255","v":"Loan payment (USD/month)"},{"$f":"(PMT(C57/12,(12*C58),C56))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title256","v":"Loan payment (USD/year)"},null,{"$f":"IF(D51<=$C$58,$C$59*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title257","v":"Total loan payment (USD)"},{"$f":"SUM(D60:W60)","v":0}]
[null,{"$f":"title258","v":"Loan interest payment (USD)"},{"$f":"C61+C56","v":{"$error":"#DIV/0!"}},{"$f":"title271","v":"Average loan interest payment for the life of the project"},null,null,{"$f":"C62/20","v":{"$error":"#DIV/0!"}},{"$f":"title272","v":"USD per year"}]
[]
[{"$f":"title259","v":"Depreciation"}]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title260","v":"Depreciation method"},{"$f":"title270","v":"Straight-line"}]
[null,{"$f":"title261","v":"Total depreciation (USD)"},null,{"$f":"$C$27/'PRODUCTION COST'!$E$45+FA5ML!$C$28/'PRODUCTION COST'!$E$46+FA5ML!$C$29/'PRODUCTION COST'!$E$47","v":{"$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!"}]
[]
[{"$f":"title262","v":"Summary of this project - before tax"}]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title235&\" (USD)\"","v":"Total Revenue  (USD)"},null,{"$f":"+D20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title240","v":"Total capital cost (USD)"},{"$f":"-(C31-C56)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title263","v":"Total operation and maintenance cost (USD)"},null,{"$f":"-D47","v":{"$error":"#DIV/0!"}},{"$f":"-E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":"Debt payment (USD)"},null,{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Cash Flow"},{"$f":"SUM(C71:C74)","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title266","v":"Financial analysis result"}]
[]
[null,{"$f":"title267","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C52,D75:W75)+C75","v":{"$error":"#N/A"}}]
[null,{"$f":"title268","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C79<0,\"No es factible\",IRR(C75:W75,0.000001))","v":{"$error":"#N/A"}}]

{"sheet":"FA25ML","index":14,"n_rows":80,"n_cols":23,"rows_kept":80,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"title273","v":"FINANCIAL ASSESSMENT OF ETHANOL PRODUCTION 25 MILLION LITRES/YEAR"}]
[]
[]
[{"$f":"title228","v":"Ethanol Revenue (Earnings)"}]
[]
[null,{"$f":"title237","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title207","v":"Capacity (million of litres)"},25,{"$f":"C9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,{"$f":"title229","v":"Annual production (litres per year)"},{"$f":"+C9*1000000","v":25000000},{"$f":"+C10","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[]
[null,{"$f":"title230","v":"Ethanol Price (USD/litre)"},{"$f":"Calculation!$L$22","v":{"$error":"#N/A"}},{"$f":"C12","v":{"$error":"#N/A"}},{"$f":"D12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Electricity Selling Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$H$58","v":0},{"$f":"C13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF('Data Entry Needs'!$D$58=\"si\",TRUE,FALSE)","v":false},{"$f":"title232","v":"Electricity Sales"},{"$f":"IF($A$15,COGENERATION!$E$21-COGENERATION!$E$16,0)","v":0},{"$f":"C15","v":0},{"$f":"D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title233","v":"Ethanol Sales Revenue"},{"$f":"C12*C10","v":{"$error":"#N/A"}},{"$f":"D12*D10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Electricity Sales Revenue "},{"$f":"C15*C13","v":0},{"$f":"D15*D13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title235","v":"Total Revenue "},{"$f":"SUM(C17:C19)","v":{"$error":"#N/A"}},{"$f":"SUM(D17:D19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title236","v":"Capital and operating cost"}]
[null,null,"H","E"]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title238","v":"Capital cost (USD)"}]
[{"$f":"IF('Data Entry Needs'!$D$58=\"si\",TRUE,FALSE)","v":false},{"$f":"title183","v":"Equipment"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$24&45)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Data Entry Needs'!$D$58=\"si\",TRUE,FALSE)","v":false},{"$f":"title184","v":"Construction"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$24&46)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C28","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Data Entry Needs'!$D$58=\"si\",TRUE,FALSE)","v":false},{"$f":"title239","v":"Installation"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$24&47)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C29","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title240","v":"Total capital cost (USD)"},{"$f":"C27+C28+C29","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0]
[null,{"$f":"title241","v":"Capital cost (USD/MLN litres)"},{"$f":"+C31/C9","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title242","v":"Capital cost (USD/litre)"},{"$f":"+C31/C10","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"I"]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title243","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title244","v":"Subtotal cost of inputs (USD)"},{"$f":"+C39+C40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Feedstock cost (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&15)","v":0},{"$f":"+C39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S39","v":0},0,0,0]
[null,{"$f":"title246","v":"Other feedstock costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Labour cost (USD/yeear)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&36)","v":0},{"$f":"C41","v":0},{"$f":"D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title75&\" \"&title77","v":"Transport cost (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&40)","v":0},{"$f":"+C42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S42","v":0},0,0,0]
[null,{"$f":"title187&\" \"&title77","v":"Maintenance costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title248","v":"Storage costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&57)","v":0},{"$f":"C44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title64&\" \"&title77","v":"Plant overhead  (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&61)","v":{"$error":"#DIV/0!"}},{"$f":"+C45","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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":"+S45","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title249","v":"General and administrative costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title250","v":"Total annualized cost (USD)"},{"$f":"SUM(C39:C46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":"Total cost per litre (USD/l)"},{"$f":"+C47/C10","v":{"$error":"#DIV/0!"}},{"$f":"+D47/D10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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":"title85","v":"Financial parameters"}]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title86","v":"Discount rate (%)"},{"$f":"'Data Entry Needs'!$D$63","v":0}]
[null,{"$f":"title252","v":"Debt percentage (%)"},{"$f":"'Data Entry Needs'!$H$63","v":0}]
[]
[null,{"$f":"title253","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title254","v":"Loan amount (USD )"},{"$f":"C53*C31","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title87","v":"Loan interest rate (%)"},{"$f":"'Data Entry Needs'!$D$64","v":0}]
[null,{"$f":"title88","v":"Loan term (years)"},{"$f":"'Data Entry Needs'!$D$65","v":0}]
[null,{"$f":"title255","v":"Loan payment (USD/month)"},{"$f":"(PMT(C57/12,(12*C58),C56))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title256","v":"Loan payment (USD/year)"},null,{"$f":"IF(D51<=$C$58,$C$59*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title257","v":"Total loan payment (USD)"},{"$f":"SUM(D60:W60)","v":0}]
[null,{"$f":"title258","v":"Loan interest payment (USD)"},{"$f":"C61+C56","v":{"$error":"#DIV/0!"}},{"$f":"title271","v":"Average loan interest payment for the life of the project"},null,null,{"$f":"C62/20","v":{"$error":"#DIV/0!"}},{"$f":"title272","v":"USD per year"}]
[]
[{"$f":"title259","v":"Depreciation"}]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title260","v":"Depreciation method"},{"$f":"title270","v":"Straight-line"}]
[null,{"$f":"title261","v":"Total depreciation (USD)"},null,{"$f":"$C$27/'PRODUCTION COST'!$E$45+FA25ML!$C$28/'PRODUCTION COST'!$E$46+FA25ML!$C$29/'PRODUCTION COST'!$E$47","v":{"$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!"}]
[]
[{"$f":"title262","v":"Summary of this project - before tax"}]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title235&\" (USD)\"","v":"Total Revenue  (USD)"},null,{"$f":"+D20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title240","v":"Total capital cost (USD)"},{"$f":"-(C31-C56)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title263","v":"Total operation and maintenance cost (USD)"},null,{"$f":"-D47","v":{"$error":"#DIV/0!"}},{"$f":"-E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":"Debt payment (USD)"},null,{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Cash Flow"},{"$f":"SUM(C71:C74)","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title266","v":"Financial analysis result"}]
[]
[null,{"$f":"title267","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C52,D75:W75)+C75","v":{"$error":"#N/A"}}]
[null,{"$f":"title268","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C79<0,\"No es factible\",IRR(C75:W75,0.000001))","v":{"$error":"#N/A"}}]

{"sheet":"FA50ML","index":15,"n_rows":80,"n_cols":23,"rows_kept":80,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"title274","v":"FINANCIAL ASSESSMENT OF ETHANOL PRODUCTION 50 MILLION LITRES/YEAR"}]
[]
[]
[{"$f":"title228","v":"Ethanol Revenue (Earnings)"}]
[]
[null,{"$f":"title237","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title207","v":"Capacity (million of litres)"},50,{"$f":"C9","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,{"$f":"title229","v":"Annual production (litres per year)"},{"$f":"+C9*1000000","v":50000000},{"$f":"+C10","v":50000000},50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000]
[]
[null,{"$f":"title230","v":"Ethanol Price (USD/litre)"},{"$f":"Calculation!$L$22","v":{"$error":"#N/A"}},{"$f":"C12","v":{"$error":"#N/A"}},{"$f":"D12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Electricity Selling Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$H$58","v":0},{"$f":"C13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF('Data Entry Needs'!$D$58=\"si\",TRUE,FALSE)","v":false},{"$f":"title232","v":"Electricity Sales"},{"$f":"IF($A$15,COGENERATION!$F$21-COGENERATION!$F$16,0)","v":0},{"$f":"C15","v":0},{"$f":"D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title233","v":"Ethanol Sales Revenue"},{"$f":"C12*C10","v":{"$error":"#N/A"}},{"$f":"D12*D10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Electricity Sales Revenue "},{"$f":"C15*C13","v":0},{"$f":"D15*D13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title235","v":"Total Revenue "},{"$f":"SUM(C17:C19)","v":{"$error":"#N/A"}},{"$f":"SUM(D17:D19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title236","v":"Capital and operating cost"}]
[null,null,"J","F"]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title238","v":"Capital cost (USD)"}]
[{"$f":"IF('Data Entry Needs'!$D$58=\"si\",TRUE,FALSE)","v":false},{"$f":"title183","v":"Equipment"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$24&45)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Data Entry Needs'!$D$58=\"si\",TRUE,FALSE)","v":false},{"$f":"title184","v":"Construction"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$24&46)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C28","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Data Entry Needs'!$D$58=\"si\",TRUE,FALSE)","v":false},{"$f":"title239","v":"Installation"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$24&47)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C29","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title240","v":"Total capital cost (USD)"},{"$f":"C27+C28+C29","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0]
[null,{"$f":"title241","v":"Capital cost (USD/MLN litres)"},{"$f":"+C31/C9","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title242","v":"Capital cost (USD/litre)"},{"$f":"+C31/C10","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"K"]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title243","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title244","v":"Subtotal cost of inputs (USD)"},{"$f":"+C39+C40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Feedstock cost (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&15)","v":0},{"$f":"+C39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S39","v":0},0,0,0]
[null,{"$f":"title246","v":"Other feedstock costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Labour cost (USD/yeear)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&36)","v":0},{"$f":"C41","v":0},{"$f":"D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title75&\" \"&title77","v":"Transport cost (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&40)","v":0},{"$f":"+C42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S42","v":0},0,0,0]
[null,{"$f":"title187&\" \"&title77","v":"Maintenance costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title248","v":"Storage costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&57)","v":0},{"$f":"C44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title64&\" \"&title77","v":"Plant overhead  (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&61)","v":{"$error":"#DIV/0!"}},{"$f":"+C45","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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":"+S45","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title249","v":"General and administrative costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title250","v":"Total annualized cost (USD)"},{"$f":"SUM(C39:C46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":"Total cost per litre (USD/l)"},{"$f":"+C47/C10","v":{"$error":"#DIV/0!"}},{"$f":"+D47/D10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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":"title85","v":"Financial parameters"}]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title86","v":"Discount rate (%)"},{"$f":"'Data Entry Needs'!$D$63","v":0}]
[null,{"$f":"title252","v":"Debt percentage (%)"},{"$f":"'Data Entry Needs'!$H$63","v":0}]
[]
[null,{"$f":"title253","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title254","v":"Loan amount (USD )"},{"$f":"C53*C31","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title87","v":"Loan interest rate (%)"},{"$f":"'Data Entry Needs'!$D$64","v":0}]
[null,{"$f":"title88","v":"Loan term (years)"},{"$f":"'Data Entry Needs'!$D$65","v":0}]
[null,{"$f":"title255","v":"Loan payment (USD/month)"},{"$f":"(PMT(C57/12,(12*C58),C56))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title256","v":"Loan payment (USD/year)"},null,{"$f":"IF(D51<=$C$58,$C$59*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title257","v":"Total loan payment (USD)"},{"$f":"SUM(D60:W60)","v":0}]
[null,{"$f":"title258","v":"Loan interest payment (USD)"},{"$f":"C61+C56","v":{"$error":"#DIV/0!"}},{"$f":"title271","v":"Average loan interest payment for the life of the project"},null,null,{"$f":"C62/20","v":{"$error":"#DIV/0!"}},{"$f":"title272","v":"USD per year"}]
[]
[{"$f":"title259","v":"Depreciation"}]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title260","v":"Depreciation method"},{"$f":"title270","v":"Straight-line"}]
[null,{"$f":"title261","v":"Total depreciation (USD)"},null,{"$f":"$C$27/'PRODUCTION COST'!$E$45+FA50ML!$C$28/'PRODUCTION COST'!$E$46+FA50ML!$C$29/'PRODUCTION COST'!$E$47","v":{"$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!"}]
[]
[{"$f":"title262","v":"Summary of this project - before tax"}]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title235&\" (USD)\"","v":"Total Revenue  (USD)"},null,{"$f":"+D20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title240","v":"Total capital cost (USD)"},{"$f":"-(C31-C56)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title263","v":"Total operation and maintenance cost (USD)"},null,{"$f":"-D47","v":{"$error":"#DIV/0!"}},{"$f":"-E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":"Debt payment (USD)"},null,{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Cash Flow"},{"$f":"SUM(C71:C74)","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title266","v":"Financial analysis result"}]
[]
[null,{"$f":"title267","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C52,D75:W75)+C75","v":{"$error":"#N/A"}}]
[null,{"$f":"title268","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C79<0,\"No es factible\",IRR(C75:W75,0.000001))","v":{"$error":"#N/A"}}]

{"sheet":"FA100ML","index":16,"n_rows":80,"n_cols":23,"rows_kept":80,"cut":false,"hidden":true,"merged":[[1,1,1,13]]}
[]
[null,{"$f":"title275","v":"FINANCIAL ASSESSMENT OF ETHANOL PRODUCTION 100 MILLION LITRES/YEAR"}]
[]
[]
[{"$f":"title228","v":"Ethanol Revenue (Earnings)"}]
[]
[null,{"$f":"title237","v":"Operating Year"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"title207","v":"Capacity (million of litres)"},100,{"$f":"C9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,{"$f":"title229","v":"Annual production (litres per year)"},{"$f":"+C9*1000000","v":100000000},{"$f":"+C10","v":100000000},100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000,100000000]
[]
[null,{"$f":"title230","v":"Ethanol Price (USD/litre)"},{"$f":"Calculation!$L$22","v":{"$error":"#N/A"}},{"$f":"C12","v":{"$error":"#N/A"}},{"$f":"D12","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title231","v":"Electricity Selling Price (USD/kWh)"},{"$f":"'Data Entry Needs'!$H$58","v":0},{"$f":"C13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF('Data Entry Needs'!$D$58=\"si\",TRUE,FALSE)","v":false},{"$f":"title232","v":"Electricity Sales"},{"$f":"IF($A$15,COGENERATION!$G$21-COGENERATION!$G$16,0)","v":0},{"$f":"C15","v":0},{"$f":"D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title233","v":"Ethanol Sales Revenue"},{"$f":"C12*C10","v":{"$error":"#N/A"}},{"$f":"D12*D10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title234","v":"Electricity Sales Revenue "},{"$f":"C15*C13","v":0},{"$f":"D15*D13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"title235","v":"Total Revenue "},{"$f":"SUM(C17:C19)","v":{"$error":"#N/A"}},{"$f":"SUM(D17:D19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"title236","v":"Capital and operating cost"}]
[null,null,"l","g"]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title238","v":"Capital cost (USD)"}]
[{"$f":"IF('Data Entry Needs'!$D$58=\"si\",TRUE,FALSE)","v":false},{"$f":"title183","v":"Equipment"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$24&45)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Data Entry Needs'!$D$58=\"si\",TRUE,FALSE)","v":false},{"$f":"title184","v":"Construction"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$24&46)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C28","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Data Entry Needs'!$D$58=\"si\",TRUE,FALSE)","v":false},{"$f":"title239","v":"Installation"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$24&47)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+C29","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"title240","v":"Total capital cost (USD)"},{"$f":"C27+C28+C29","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0]
[null,{"$f":"title241","v":"Capital cost (USD/MLN litres)"},{"$f":"+C31/C9","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title242","v":"Capital cost (USD/litre)"},{"$f":"+C31/C10","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"m"]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title243","v":"Annual operating and maintenance cost "}]
[null,{"$f":"title244","v":"Subtotal cost of inputs (USD)"},{"$f":"+C39+C40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title245","v":"Feedstock cost (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&15)","v":0},{"$f":"+C39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S39","v":0},0,0,0]
[null,{"$f":"title246","v":"Other feedstock costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title247","v":"Labour cost (USD/yeear)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&36)","v":0},{"$f":"C41","v":0},{"$f":"D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title75&\" \"&title77","v":"Transport cost (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&40)","v":0},{"$f":"+C42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S42","v":0},0,0,0]
[null,{"$f":"title187&\" \"&title77","v":"Maintenance costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title248","v":"Storage costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&57)","v":0},{"$f":"C44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title64&\" \"&title77","v":"Plant overhead  (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&61)","v":{"$error":"#DIV/0!"}},{"$f":"+C45","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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":"+S45","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title249","v":"General and administrative costs (USD/year)"},{"$f":"INDIRECT(\"'PRODUCTION COST'!\"&$C$35&62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"title250","v":"Total annualized cost (USD)"},{"$f":"SUM(C39:C46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":"Total cost per litre (USD/l)"},{"$f":"+C47/C10","v":{"$error":"#DIV/0!"}},{"$f":"+D47/D10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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":"title85","v":"Financial parameters"}]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title86","v":"Discount rate (%)"},{"$f":"'Data Entry Needs'!$D$63","v":0}]
[null,{"$f":"title252","v":"Debt percentage (%)"},{"$f":"'Data Entry Needs'!$H$63","v":0}]
[]
[null,{"$f":"title253","v":"Loan"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title254","v":"Loan amount (USD )"},{"$f":"C53*C31","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title87","v":"Loan interest rate (%)"},{"$f":"'Data Entry Needs'!$D$64","v":0}]
[null,{"$f":"title88","v":"Loan term (years)"},{"$f":"'Data Entry Needs'!$D$65","v":0}]
[null,{"$f":"title255","v":"Loan payment (USD/month)"},{"$f":"(PMT(C57/12,(12*C58),C56))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title256","v":"Loan payment (USD/year)"},null,{"$f":"IF(D51<=$C$58,$C$59*12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title257","v":"Total loan payment (USD)"},{"$f":"SUM(D60:W60)","v":0}]
[null,{"$f":"title258","v":"Loan interest payment (USD)"},{"$f":"C61+C56","v":{"$error":"#DIV/0!"}},{"$f":"title271","v":"Average loan interest payment for the life of the project"},null,null,{"$f":"C62/20","v":{"$error":"#DIV/0!"}},{"$f":"title272","v":"USD per year"}]
[]
[{"$f":"title259","v":"Depreciation"}]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title260","v":"Depreciation method"},{"$f":"title270","v":"Straight-line"}]
[null,{"$f":"title261","v":"Total depreciation (USD)"},null,{"$f":"$C$27/'PRODUCTION COST'!$E$45+FA100ML!$C$28/'PRODUCTION COST'!$E$46+FA100ML!$C$29/'PRODUCTION COST'!$E$47","v":{"$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!"}]
[]
[{"$f":"title262","v":"Summary of this project - before tax"}]
[null,{"$f":"title237","v":"Operating Year"},{"$f":"title269","v":"Appraisal"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,{"$f":"title235&\" (USD)\"","v":"Total Revenue  (USD)"},null,{"$f":"+D20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"title240","v":"Total capital cost (USD)"},{"$f":"-(C31-C56)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"title263","v":"Total operation and maintenance cost (USD)"},null,{"$f":"-D47","v":{"$error":"#DIV/0!"}},{"$f":"-E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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":"Debt payment (USD)"},null,{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"title265","v":"Cash Flow"},{"$f":"SUM(C71:C74)","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"title266","v":"Financial analysis result"}]
[]
[null,{"$f":"title267","v":"Net Present Value (NPV) (USD) - before tax"},{"$f":"NPV(C52,D75:W75)+C75","v":{"$error":"#N/A"}}]
[null,{"$f":"title268","v":"Internal Rate of Return (IRR) (%) - before tax"},{"$f":"IF(C79<0,\"No es factible\",IRR(C75:W75,0.000001))","v":{"$error":"#N/A"}}]