{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["START","Description","Data Entry Needs","Allocator","PARAMETERS","COLL&AGG","SUPPLY_COSTS","SUPPLY_GHG","FA_Biomass","FA_MSP","Summary of results","COLLECTION","SIZERED_C","BALING_C","DRYING_C","MILLING_C","DENSIFICATION_C","STORAGE_C","TRANSPORT_C","DRYING_A","MILLING_A","DENSIFICATION_A","STORAGE_A"],"not_rendered":{"charts":69,"images":69,"macros":1,"external_links":1,"defined_names":108,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"START","index":0,"n_rows":39,"n_cols":3,"rows_kept":39,"cut":false,"hidden":false,"merged":[[34,2,37,11]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Disclaimer"]
[null,null,"FAO declines all responsibility for errors or deficiencies in the database or software or in the documentation accompanying it, for program maintenance and upgrading as well as for any damage that may arise from them. FAO also declines any responsibility for updating the data and assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to FAO.  The choices of calculation made in this tool are those of the author(s) and do not necessarily reflect the views and choices of the Food and Agriculture Organization of the United Nations."]
[]
[]
[]
[null,null,"© FAO, 2020"]

{"sheet":"Description","index":1,"n_rows":3,"n_cols":3,"rows_kept":3,"cut":false,"hidden":false,"merged":[[36,2,39,11],[2,2,3,11]]}
[]
[]
[null,null,"DESCRIPTION, BIOMASS COLLECTION AND MOBILIZATION"]

{"sheet":"Data Entry Needs","index":2,"n_rows":493,"n_cols":41,"rows_kept":493,"cut":false,"hidden":false,"merged":[[12,6,13,8],[5,3,5,4],[2,2,2,8],[34,2,34,8],[57,2,57,8]]}
[]
[]
[null,null,"DATA ENTRY FOR BIOMASS SUPPLY & MOBILIZATION"]
[]
[]
[null,null,"Use white cells to input data","Grey cells are used for calculations"]
[]
[null,null,"Biomass Availability",null,null,null,"Collection centres & aggregation centres land coverage"]
[]
[null,null,"Biomass type",null,"Please select",null,"Collection centre radius (km)"]
[null,null,"Residue type",null,"",null,"Share of land covered with targeted feedstock (%)"]
[null,null,"Biomass potential (t/year)",null,null,null,"Aggregation centre influence radius (km)"]
[null,null,"Biomass yield (t/ha, wet)",null,null,null,{"$f":"IF(N260, \"The influence radius of the aggregation centre needs to be larger than that of the collection centre\",\"The number of collection & aggregation centres required will be estimated based on the inputs provided above\")","v":"The influence radius of the aggregation centre needs to be larger than that of the collection centre"}]
[null,null,"Biomass bulk density (kg/m3)"]
[null,null,"Biomass moisture content (wt%)"]
[]
[null,null,"Operations at the collection centre level",null,null,null,"Operations at the aggregation centre level"]
[]
[]
[]
[]
[]
[]
[null,null,"Step 1. ",null,"Please select",null,"Step 1. ",null,"No operation"]
[null,null,"Step 2. ",null,"Please select",null,"Step 2. ",null,"No operation"]
[null,null,"Step 3. ",null,"Please select",null,"Step 3. ",null,"No operation"]
[null,null,"Step 4. ",null,"No operation",null,"Step 4. ",null,"No operation"]
[null,null,"Step 5. ",null,"No operation"]
[null,null,"Step 6. ",null,"No operation"]
[null,null,"Step 7. ",null,"No operation"]
[null,null,"Step 8. ",null,"No operation"]
[null,null,null,null,""]
[null,null,"Technology levels"]
[]
[null,null,"At collection centre level"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"At aggregation centre level"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Operational data inputs"]
[]
[null,null,"Working days per year (day/year)",null,null,null,"Mechanized operation per day (h/day)"]
[null,null,"Manual operation per day (h/day)"]
[]
[null,null,"Financial data inputs"]
[]
[null,null,"Labour cost unskilled worker (USD/person-h)",null,null,null,"Diesel price (USD/L)"]
[null,null,"Labour cost skilled worker (USD/person-h)",null,null,null,"Electricity price (USD/kWh)"]
[]
[null,null,"Biomass collection"]
[]
[null,null,"Machinery rental cost (USD/h)",null,null,null,"Access fee to collection centre (USD/t (wet))"]
[null,null,"Diesel consumption (L/h)"]
[]
[null,null,"Biomass Drying"]
[]
[null,null,"Output moisture content (wt%)",null,null,null,"Fuel emission factor (gCO2-eq/MJ)",null,{"$f":"AA339","v":0}]
[null,null,"Fuel used for drying",null,"Please select",null,{"$f":"+('Data Entry Needs'!$E$89&\" price (USD/GJ)\")","v":"Please select price (USD/GJ)"}]
[]
[null,null,"Primary size reduction"]
[]
[null,null,"Average input particle size (mm)",null,null,null,"Machinery rental (USD/h)"]
[null,null,"Average ouput particle size (mm)"]
[]
[null,null,"Baling"]
[]
[null,null,"Machinery rental (USD/h)"]
[]
[null,null,"Milling/grinding"]
[]
[null,null,"Average input particle size (mm)",null,{"$f":"E94","v":0},null,"Average ouput particle size (mm)"]
[]
[null,null,"Transport"]
[]
[null,null,"Road type fuel cons. (L/100km)","Please select",{"$f":"IFERROR(TRANSPORT_C!AK126, \"\")","v":""},null,"Transport average speed (km/h)"]
[null,null,"Road altimetry fuel cons. (L/100km)","Please select",{"$f":"IFERROR(TRANSPORT_C!AK127, \"\")","v":""},null,"Truck rental cost (USD/h)"]
[null,null,"Average fuel consumption (L/100km)",null,{"$f":"IFERROR(TRANSPORT_C!AK128, \"\")","v":""}]
[]
[null,null,"Densification & Storage"]
[]
[null,null,"Safety storage rate",null,null,null,"Machinery rental (USD/h)"]
[null,null,"Bulding rental cost (USD/month.m2)"]
[]
[null,null,"Electricity source and emission factor"]
[]
[null,null,"Electricity source",null,"Please select",null,"Electricity emission factor (gCO2-eq/kWh)",null,{"$f":"X357","v":0}]
[]
[null,null,"Other Cost "]
[]
[null,null,"Maintenance costs (% of machinery rental)",null,null,null,"General and administrative (%)"]
[null,null,"Maintenance costs (% of capital investment)",null,null,null,"Miscellaneous costs (%)"]
[null,null,"Overhead (%)"]
[]
[null,null,"Financial Parameters"]
[]
[null,null,"Discount rate",null,null,null,"Loan interest rate"]
[null,null,"Loan ratio",null,null,null,"Loan term (years)"]
[null,null,"Maximum biomass selling price (USD/t)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operators for data entry needs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant cost index ,"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"List for biomass needs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Please select",null,null,null,"List1","List2","List 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Agricultural residues",null,null,null,"Agricultural residues","Agricultural residues","Woody residues",null,null,null,{"$f":"+$R$226&Q227","v":"Agricultural residues1"},{"$f":"S227","v":"Barley straw"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Woody residues",null,null,1,"Woody residues","Barley straw","Wood forest residues",null,null,null,"Agricultural residues2",{"$f":"S228","v":"Maize stover"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"Maize stover","Wood processing residues",null,null,null,"Agricultural residues3","Oat straw"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"Oat straw",null,null,null,null,"Agricultural residues4","Rice straw"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"Rice straw",null,null,null,null,"Agricultural residues5","Sorghum straw"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"Sorghum straw",null,null,null,null,"Agricultural residues6","Wheat straw"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"Wheat straw",null,null,null,null,"Agricultural residues7","Sugarcane bagasse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"Sugarcane bagasse",null,null,null,null,"Agricultural residues8","Oil palm empty fruit bunch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"Oil palm empty fruit bunch",null,null,null,null,"Agricultural residues9","Pruining "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"Pruining ",null,null,null,null,{"$f":"+$R$227&Q227","v":"Woody residues1"},{"$f":"T227","v":"Wood forest residues"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$R$227&Q228","v":"Woody residues2"},{"$f":"T228","v":"Wood processing residues"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 1","Feedstock type","Feedstock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E10","v":"Please select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"+IFERROR(VLOOKUP($O$240&N241,$X$226:$Y$236,2,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection of sequences for collection sites",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected sequence in collection site section"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Conditional formatting when no feedstock is selected ",null,null,null,null,null,null,null,null,null,null,null,null,"Step 1","Step 2","Step 3","Step 4","Step 5","Step 6","Step 7","Step 8",null,null,null,null,"Step","No selection","Binary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please select","Please select","Please select","Please select","Please select","Please select","Please select","Please select",null,null,null,1,{"$f":"E24","v":"Please select"},{"$f":"OR(AM254=\"Please select\",AM254=\"\",AM254=\"No operation\")","v":true},{"$f":"IF(AN254,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 1",null,null,null,null,null,null,null,null,null,null,null,null,"Collection",{"$f":"IFERROR(INDEX($Y$260:$Y$268,SMALL(IF($Y$260:$Y$268<>\"\",ROW($Y$260:$Y$268)-ROW($Y$260)+1),ROWS(AB$255:AB255))),\"\")","v":"Primary size reduction"},{"$f":"IFERROR(INDEX($Y$272:$Y$279,SMALL(IF($Y$272:$Y$279<>\"\",ROW($Y$272:$Y$279)-ROW($Y$272)+1),ROWS(AC$255:AC255))),\"\")","v":"Primary size reduction"},{"$f":"IFERROR(INDEX($Y$284:$Y$291,SMALL(IF($Y$284:$Y$291<>\"\",ROW($Y$284:$Y$291)-ROW($Y$284)+1),ROWS(AD$255:AD255))),\"\")","v":"Primary size reduction"},{"$f":"IFERROR(INDEX($Y$296:$Y$303,SMALL(IF($Y$296:$Y$303<>\"\",ROW($Y$296:$Y$303)-ROW($Y$296)+1),ROWS(AE$255:AE255))),\"\")","v":"Primary size reduction"},{"$f":"IFERROR(INDEX($AE$272:$AE$279,SMALL(IF($AE$272:$AE$279<>\"\",ROW($AE$272:$AE$279)-ROW($AE$272)+1),ROWS(AF$255:AF255))),\"\")","v":"Primary size reduction"},{"$f":"IFERROR(INDEX($AE$284:$AE$291,SMALL(IF($AE$284:$AE$291<>\"\",ROW($AE$284:$AE$291)-ROW($AE$284)+1),ROWS(AG$255:AG255))),\"\")","v":"Primary size reduction"},{"$f":"IFERROR(INDEX($AE$296:$AE$303,SMALL(IF($AE$296:$AE$303<>\"\",ROW($AE$296:$AE$303)-ROW($AE$296)+1),ROWS(AH$255:AH255))),\"\")","v":"Primary size reduction"},null,null,null,2,"Please select",{"$f":"OR(AM255=\"Please select\",AM255=\"\",AM255=\"No operation\")","v":true},{"$f":"IF(AN255,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E10=\"Please Select\",TRUE,FALSE)","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($Y$260:$Y$268,SMALL(IF($Y$260:$Y$268<>\"\",ROW($Y$260:$Y$268)-ROW($Y$260)+1),ROWS(AB$255:AB256))),\"\")","v":"Drying "},{"$f":"IFERROR(INDEX($Y$272:$Y$279,SMALL(IF($Y$272:$Y$279<>\"\",ROW($Y$272:$Y$279)-ROW($Y$272)+1),ROWS(AC$255:AC256))),\"\")","v":"Drying "},{"$f":"IFERROR(INDEX($Y$284:$Y$291,SMALL(IF($Y$284:$Y$291<>\"\",ROW($Y$284:$Y$291)-ROW($Y$284)+1),ROWS(AD$255:AD256))),\"\")","v":"Drying "},{"$f":"IFERROR(INDEX($Y$296:$Y$303,SMALL(IF($Y$296:$Y$303<>\"\",ROW($Y$296:$Y$303)-ROW($Y$296)+1),ROWS(AE$255:AE256))),\"\")","v":"Drying "},{"$f":"IFERROR(INDEX($AE$272:$AE$279,SMALL(IF($AE$272:$AE$279<>\"\",ROW($AE$272:$AE$279)-ROW($AE$272)+1),ROWS(AF$255:AF256))),\"\")","v":"Drying "},{"$f":"IFERROR(INDEX($AE$284:$AE$291,SMALL(IF($AE$284:$AE$291<>\"\",ROW($AE$284:$AE$291)-ROW($AE$284)+1),ROWS(AG$255:AG256))),\"\")","v":"Drying "},{"$f":"IFERROR(INDEX($AE$296:$AE$304,SMALL(IF($AE$296:$AE$304<>\"\",ROW($AE$296:$AE$304)-ROW($AE$296)+1),ROWS(AH$255:AH256))),\"\")","v":"Drying "},null,null,null,3,"Please select",true,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hide-unhide",null,null,null,"Check boxes technologys",null,null,null,null,{"$f":"IFERROR(INDEX($Y$260:$Y$268,SMALL(IF($Y$260:$Y$268<>\"\",ROW($Y$260:$Y$268)-ROW($Y$260)+1),ROWS(AB$255:AB257))),\"\")","v":"Milling/Grinding"},{"$f":"IFERROR(INDEX($Y$272:$Y$279,SMALL(IF($Y$272:$Y$279<>\"\",ROW($Y$272:$Y$279)-ROW($Y$272)+1),ROWS(AC$255:AC257))),\"\")","v":"Milling/Grinding"},{"$f":"IFERROR(INDEX($Y$284:$Y$291,SMALL(IF($Y$284:$Y$291<>\"\",ROW($Y$284:$Y$291)-ROW($Y$284)+1),ROWS(AD$255:AD257))),\"\")","v":"Milling/Grinding"},{"$f":"IFERROR(INDEX($Y$296:$Y$303,SMALL(IF($Y$296:$Y$303<>\"\",ROW($Y$296:$Y$303)-ROW($Y$296)+1),ROWS(AE$255:AE257))),\"\")","v":"Milling/Grinding"},{"$f":"IFERROR(INDEX($AE$272:$AE$279,SMALL(IF($AE$272:$AE$279<>\"\",ROW($AE$272:$AE$279)-ROW($AE$272)+1),ROWS(AF$255:AF257))),\"\")","v":"Milling/Grinding"},{"$f":"IFERROR(INDEX($AE$284:$AE$291,SMALL(IF($AE$284:$AE$291<>\"\",ROW($AE$284:$AE$291)-ROW($AE$284)+1),ROWS(AG$255:AG257))),\"\")","v":"Milling/Grinding"},{"$f":"IFERROR(INDEX($AE$296:$AE$304,SMALL(IF($AE$296:$AE$304<>\"\",ROW($AE$296:$AE$304)-ROW($AE$296)+1),ROWS(AH$255:AH257))),\"\")","v":"Milling/Grinding"},{"$f":"IFERROR(INDEX($AJ$272:$AJ$280,SMALL(IF($AJ$272:$AJ$280<>\"\",ROW($AJ$272:$AJ$280)-ROW($AJ$272)+1),ROWS(AI$255:AI257))),\"\")","v":""},null,null,4,"No operation",true,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Conditional formatting aggregation centres",null,null,null,"Primary size reduction",{"$f":"IF(W261,1,0)","v":1},null,null,null,"Step 1 and Step 2",null,null,null,null,{"$f":"IFERROR(INDEX($Y$260:$Y$268,SMALL(IF($Y$260:$Y$268<>\"\",ROW($Y$260:$Y$268)-ROW($Y$260)+1),ROWS(AB$255:AB258))),\"\")","v":"Densification"},{"$f":"IFERROR(INDEX($Y$272:$Y$279,SMALL(IF($Y$272:$Y$279<>\"\",ROW($Y$272:$Y$279)-ROW($Y$272)+1),ROWS(AC$255:AC258))),\"\")","v":"Densification"},{"$f":"IFERROR(INDEX($Y$284:$Y$291,SMALL(IF($Y$284:$Y$291<>\"\",ROW($Y$284:$Y$291)-ROW($Y$284)+1),ROWS(AD$255:AD258))),\"\")","v":"Densification"},{"$f":"IFERROR(INDEX($Y$296:$Y$303,SMALL(IF($Y$296:$Y$303<>\"\",ROW($Y$296:$Y$303)-ROW($Y$296)+1),ROWS(AE$255:AE258))),\"\")","v":"Densification"},{"$f":"IFERROR(INDEX($AE$272:$AE$279,SMALL(IF($AE$272:$AE$279<>\"\",ROW($AE$272:$AE$279)-ROW($AE$272)+1),ROWS(AF$255:AF258))),\"\")","v":"Densification"},{"$f":"IFERROR(INDEX($AE$284:$AE$291,SMALL(IF($AE$284:$AE$291<>\"\",ROW($AE$284:$AE$291)-ROW($AE$284)+1),ROWS(AG$255:AG258))),\"\")","v":"Densification"},{"$f":"IFERROR(INDEX($AE$296:$AE$304,SMALL(IF($AE$296:$AE$304<>\"\",ROW($AE$296:$AE$304)-ROW($AE$296)+1),ROWS(AH$255:AH258))),\"\")","v":"Densification"},{"$f":"IFERROR(INDEX($AJ$272:$AJ$280,SMALL(IF($AJ$272:$AJ$280<>\"\",ROW($AJ$272:$AJ$280)-ROW($AJ$272)+1),ROWS(AI$255:AI258))),\"\")","v":""},null,null,5,"No operation",true,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock 1",null,null,"both","Drying ",{"$f":"IF(AND(W312,W262),1,0)","v":1},null,null,null,"Collection",null,null,null,null,{"$f":"IFERROR(INDEX($Y$260:$Y$268,SMALL(IF($Y$260:$Y$268<>\"\",ROW($Y$260:$Y$268)-ROW($Y$260)+1),ROWS(AB$255:AB259))),\"\")","v":"Storage"},{"$f":"IFERROR(INDEX($Y$272:$Y$279,SMALL(IF($Y$272:$Y$279<>\"\",ROW($Y$272:$Y$279)-ROW($Y$272)+1),ROWS(AC$255:AC259))),\"\")","v":"Storage"},{"$f":"IFERROR(INDEX($Y$284:$Y$291,SMALL(IF($Y$284:$Y$291<>\"\",ROW($Y$284:$Y$291)-ROW($Y$284)+1),ROWS(AD$255:AD259))),\"\")","v":"Storage"},{"$f":"IFERROR(INDEX($Y$296:$Y$303,SMALL(IF($Y$296:$Y$303<>\"\",ROW($Y$296:$Y$303)-ROW($Y$296)+1),ROWS(AE$255:AE259))),\"\")","v":"Storage"},{"$f":"IFERROR(INDEX($AE$272:$AE$279,SMALL(IF($AE$272:$AE$279<>\"\",ROW($AE$272:$AE$279)-ROW($AE$272)+1),ROWS(AF$255:AF259))),\"\")","v":"Storage"},{"$f":"IFERROR(INDEX($AE$284:$AE$291,SMALL(IF($AE$284:$AE$291<>\"\",ROW($AE$284:$AE$291)-ROW($AE$284)+1),ROWS(AG$255:AG259))),\"\")","v":"Storage"},{"$f":"IFERROR(INDEX($AE$296:$AE$304,SMALL(IF($AE$296:$AE$304<>\"\",ROW($AE$296:$AE$304)-ROW($AE$296)+1),ROWS(AH$255:AH259))),\"\")","v":"Storage"},{"$f":"IFERROR(INDEX($AJ$272:$AJ$280,SMALL(IF($AJ$272:$AJ$280<>\"\",ROW($AJ$272:$AJ$280)-ROW($AJ$272)+1),ROWS(AI$255:AI259))),\"\")","v":""},null,null,6,"No operation",true,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I12<=I10","v":true},null,null,null,"Baling",{"$f":"IF(W263,1,0)","v":0},null,null,1,false,"Collection",{"$f":"+IF(W260,\"\",\"\")","v":""},null,null,{"$f":"IFERROR(INDEX($Y$260:$Y$268,SMALL(IF($Y$260:$Y$268<>\"\",ROW($Y$260:$Y$268)-ROW($Y$260)+1),ROWS(AB$255:AB260))),\"\")","v":"No operation"},{"$f":"IFERROR(INDEX($Y$272:$Y$279,SMALL(IF($Y$272:$Y$279<>\"\",ROW($Y$272:$Y$279)-ROW($Y$272)+1),ROWS(AC$255:AC260))),\"\")","v":"No operation"},{"$f":"IFERROR(INDEX($Y$284:$Y$291,SMALL(IF($Y$284:$Y$291<>\"\",ROW($Y$284:$Y$291)-ROW($Y$284)+1),ROWS(AD$255:AD260))),\"\")","v":"No operation"},{"$f":"IFERROR(INDEX($Y$296:$Y$303,SMALL(IF($Y$296:$Y$303<>\"\",ROW($Y$296:$Y$303)-ROW($Y$296)+1),ROWS(AE$255:AE260))),\"\")","v":"No operation"},{"$f":"IFERROR(INDEX($AE$272:$AE$279,SMALL(IF($AE$272:$AE$279<>\"\",ROW($AE$272:$AE$279)-ROW($AE$272)+1),ROWS(AF$255:AF260))),\"\")","v":"No operation"},{"$f":"IFERROR(INDEX($AE$284:$AE$291,SMALL(IF($AE$284:$AE$291<>\"\",ROW($AE$284:$AE$291)-ROW($AE$284)+1),ROWS(AG$255:AG260))),\"\")","v":"No operation"},{"$f":"IFERROR(INDEX($AE$296:$AE$304,SMALL(IF($AE$296:$AE$304<>\"\",ROW($AE$296:$AE$304)-ROW($AE$296)+1),ROWS(AH$255:AH260))),\"\")","v":"No operation"},{"$f":"IFERROR(INDEX($AJ$272:$AJ$280,SMALL(IF($AJ$272:$AJ$280<>\"\",ROW($AJ$272:$AJ$280)-ROW($AJ$272)+1),ROWS(AI$255:AI260))),\"\")","v":""},null,null,7,"No operation",true,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N260,FALSE,TRUE)","v":false},null,null,null,"Milling/Grinding",{"$f":"IF(AND(W313,W264),1,0)","v":1},null,null,2,true,"Primary size reduction",{"$f":"+IF(W261,X261,\"\")","v":"Primary size reduction"},null,null,{"$f":"IFERROR(INDEX($Y$260:$Y$268,SMALL(IF($Y$260:$Y$268<>\"\",ROW($Y$260:$Y$268)-ROW($Y$260)+1),ROWS(AB$255:AB261))),\"\")","v":""},{"$f":"IFERROR(INDEX($Y$272:$Y$279,SMALL(IF($Y$272:$Y$279<>\"\",ROW($Y$272:$Y$279)-ROW($Y$272)+1),ROWS(AC$255:AC261))),\"\")","v":""},{"$f":"IFERROR(INDEX($Y$284:$Y$291,SMALL(IF($Y$284:$Y$291<>\"\",ROW($Y$284:$Y$291)-ROW($Y$284)+1),ROWS(AD$255:AD261))),\"\")","v":""},{"$f":"IFERROR(INDEX($Y$296:$Y$303,SMALL(IF($Y$296:$Y$303<>\"\",ROW($Y$296:$Y$303)-ROW($Y$296)+1),ROWS(AE$255:AE261))),\"\")","v":""},{"$f":"IFERROR(INDEX($AE$272:$AE$279,SMALL(IF($AE$272:$AE$279<>\"\",ROW($AE$272:$AE$279)-ROW($AE$272)+1),ROWS(AF$255:AF261))),\"\")","v":""},{"$f":"IFERROR(INDEX($AE$284:$AE$291,SMALL(IF($AE$284:$AE$291<>\"\",ROW($AE$284:$AE$291)-ROW($AE$284)+1),ROWS(AG$255:AG261))),\"\")","v":""},{"$f":"IFERROR(INDEX($AE$296:$AE$304,SMALL(IF($AE$296:$AE$304<>\"\",ROW($AE$296:$AE$304)-ROW($AE$296)+1),ROWS(AH$255:AH261))),\"\")","v":""},{"$f":"IFERROR(INDEX($AJ$272:$AJ$280,SMALL(IF($AJ$272:$AJ$280<>\"\",ROW($AJ$272:$AJ$280)-ROW($AJ$272)+1),ROWS(AI$255:AI261))),\"\")","v":""},null,null,8,"No operation",true,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Densification and storage",{"$f":"IF(AND(W314,W265,W266,W315),1,0)","v":0},null,null,3,true,"Drying ","Drying ",null,null,{"$f":"IFERROR(INDEX($Y$260:$Y$268,SMALL(IF($Y$260:$Y$268<>\"\",ROW($Y$260:$Y$268)-ROW($Y$260)+1),ROWS(AB$255:AB262))),\"\")","v":""},{"$f":"IFERROR(INDEX($Y$272:$Y$279,SMALL(IF($Y$272:$Y$279<>\"\",ROW($Y$272:$Y$279)-ROW($Y$272)+1),ROWS(AC$255:AC262))),\"\")","v":""},{"$f":"IFERROR(INDEX($Y$284:$Y$291,SMALL(IF($Y$284:$Y$291<>\"\",ROW($Y$284:$Y$291)-ROW($Y$284)+1),ROWS(AD$255:AD262))),\"\")","v":""},{"$f":"IFERROR(INDEX($Y$296:$Y$303,SMALL(IF($Y$296:$Y$303<>\"\",ROW($Y$296:$Y$303)-ROW($Y$296)+1),ROWS(AE$255:AE262))),\"\")","v":""},{"$f":"IFERROR(INDEX($AE$272:$AE$279,SMALL(IF($AE$272:$AE$279<>\"\",ROW($AE$272:$AE$279)-ROW($AE$272)+1),ROWS(AF$255:AF262))),\"\")","v":""},{"$f":"IFERROR(INDEX($AE$284:$AE$291,SMALL(IF($AE$284:$AE$291<>\"\",ROW($AE$284:$AE$291)-ROW($AE$284)+1),ROWS(AG$255:AG262))),\"\")","v":""},{"$f":"IFERROR(INDEX($AE$296:$AE$304,SMALL(IF($AE$296:$AE$304<>\"\",ROW($AE$296:$AE$304)-ROW($AE$296)+1),ROWS(AH$255:AH262))),\"\")","v":""},{"$f":"IFERROR(INDEX($AJ$272:$AJ$280,SMALL(IF($AJ$272:$AJ$280<>\"\",ROW($AJ$272:$AJ$280)-ROW($AJ$272)+1),ROWS(AI$255:AI262))),\"\")","v":""},null,null,9,"",true,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport",{"$f":"IF(W267,1,0)","v":0},null,null,4,false,"Baling","",null,null,{"$f":"IFERROR(INDEX($Y$260:$Y$268,SMALL(IF($Y$260:$Y$268<>\"\",ROW($Y$260:$Y$268)-ROW($Y$260)+1),ROWS(AB$255:AB263))),\"\")","v":""},{"$f":"IFERROR(INDEX($Y$272:$Y$280,SMALL(IF($Y$272:$Y$280<>\"\",ROW($Y$272:$Y$280)-ROW($Y$272)+1),ROWS(AC$255:AC263))),\"\")","v":""},{"$f":"IFERROR(INDEX($Y$284:$Y$292,SMALL(IF($Y$284:$Y$292<>\"\",ROW($Y$284:$Y$292)-ROW($Y$284)+1),ROWS(AD$255:AD263))),\"\")","v":""},{"$f":"IFERROR(INDEX($Y$296:$Y$304,SMALL(IF($Y$296:$Y$304<>\"\",ROW($Y$296:$Y$304)-ROW($Y$296)+1),ROWS(AE$255:AE263))),\"\")","v":""},{"$f":"IFERROR(INDEX($AE$272:$AE$280,SMALL(IF($AE$272:$AE$280<>\"\",ROW($AE$272:$AE$280)-ROW($AE$272)+1),ROWS(AF$255:AF263))),\"\")","v":""},{"$f":"IFERROR(INDEX($AE$284:$AE$292,SMALL(IF($AE$284:$AE$292<>\"\",ROW($AE$284:$AE$292)-ROW($AE$284)+1),ROWS(AG$255:AG263))),\"\")","v":""},{"$f":"IFERROR(INDEX($AE$296:$AE$304,SMALL(IF($AE$296:$AE$304<>\"\",ROW($AE$296:$AE$304)-ROW($AE$296)+1),ROWS(AH$255:AH263))),\"\")","v":""},{"$f":"IFERROR(INDEX($AJ$272:$AJ$280,SMALL(IF($AJ$272:$AJ$280<>\"\",ROW($AJ$272:$AJ$280)-ROW($AJ$272)+1),ROWS(AI$255:AI263))),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Collection technology levels",null,null,null,null,null,null,null,5,true,"Milling/Grinding","Milling/Grinding"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",true,"Manual: High labor intensity, low energy consumption, only simple tools are used",null,null,null,null,null,6,true,"Densification","Densification"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium",false,"Semi-mechanized: Medium labor intensity, medium energy consumption, some mechanical equipment used",null,null,null,null,null,7,true,"Storage","Storage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High",false,"Mechanized: Low labor intensity, high energy consumption, mechanical equipment used",null,null,null,null,null,8,false,"Transport",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure caption",{"$f":"IF(O265,\"Manual collection\",IF(O266,\"Semi-mechanized collection\",\"Mechanized collection\"))","v":"Manual collection"},null,null,null,null,null,null,null,null,null,"No operation",null,null,null,null,null,null,null,null,null,null,null,null,null,"Road type",null,"Road Altimetry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O265,P265,IF(O266,P266,P267))","v":"Manual: High labor intensity, low energy consumption, only simple tools are used"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please select",null,"Please select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(W270,X270,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Secondary",null,"Flat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"primary particle size reduction levels",null,null,null,null,null,null,null,null,"Step 3","Conditionals",null,null,null,null,"Step 6","Conditionals",null,null,null,null,null,null,null,null,"Highway",null,"Hilly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",true,"Small chipper: Low chipping capacity, low energy efficiency",null,null,null,null,null,1,{"$f":"Y261","v":"Primary size reduction"},{"$f":"IF($E$25=W272,TRUE, FALSE)","v":false},{"$f":"+IF(X272,\"\",W272)","v":"Primary size reduction"},null,null,1,{"$f":"Y296","v":"Primary size reduction"},{"$f":"IF($E$28=AC272,TRUE, FALSE)","v":false},{"$f":"+IF(AD272,\"\",AC272)","v":"Primary size reduction"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium",false,"Medium chipper: medium chipping capacity, medium energy efficiency",null,null,null,null,null,2,{"$f":"Y262","v":"Drying "},{"$f":"IF($E$25=W273,TRUE, FALSE)","v":false},{"$f":"+IF(X273,\"\",W273)","v":"Drying "},null,null,2,{"$f":"Y297","v":"Drying "},{"$f":"IF($E$28=AC273,TRUE, FALSE)","v":false},{"$f":"+IF(AD273,\"\",AC273)","v":"Drying "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High",false,"Large chipper: large chipping capacity, medium energy efficiency",null,null,null,null,null,3,"",false,"",null,null,3,"",false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure caption",{"$f":"IF(O272,\"Small chipper\",IF(O273,\"Medium chipper\",\"Large chipper\"))","v":"Small chipper"},null,null,null,null,null,null,4,"Milling/Grinding",false,"Milling/Grinding",null,null,4,"Milling/Grinding",false,"Milling/Grinding"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O272,P272,IF(O273,P273,P274))","v":"Small chipper: Low chipping capacity, low energy efficiency"},null,null,null,null,null,null,5,"Densification",false,"Densification",null,null,5,"Densification",false,"Densification"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Storage",false,"Storage",null,null,6,"Storage",false,"Storage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Drying levels",null,null,null,null,null,null,null,7,"",false,"",null,null,7,"",false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",true,"Natural: Low drying capacity, low energy consumption, low investment",null,null,null,null,null,8,"No operation",false,"No operation",null,null,8,"No operation",true,"No operation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium",false,"Belt/conveyor: Medium drying capacity, high energy consumption, medium investment required"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High",false,"Rotary: Medium/high drying capacity, medium energy consumption, high investment required"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure caption",{"$f":"IF(O279,\"Natural drying\",IF(O280,\"Belt/Coveyor dryer\",\"Rotary dryer\"))","v":"Natural drying"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O279,P279,IF(O280,P280,P281))","v":"Natural: Low drying capacity, low energy consumption, low investment"},null,null,null,null,null,null,null,"Step 4","Conditionals",null,null,null,null,"Step 7","Conditionals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"Y272","v":"Primary size reduction"},{"$f":"IF($E$26=W284,TRUE, FALSE)","v":false},{"$f":"+IF(X284,\"\",W284)","v":"Primary size reduction"},null,null,1,{"$f":"AE272","v":"Primary size reduction"},{"$f":"IF($E$29=AC284,TRUE, FALSE)","v":false},{"$f":"+IF(AD284,\"\",AC284)","v":"Primary size reduction"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport",null,null,null,null,null,null,null,2,{"$f":"Y273","v":"Drying "},{"$f":"IF($E$26=W285,TRUE, FALSE)","v":false},{"$f":"+IF(X285,\"\",W285)","v":"Drying "},null,null,2,{"$f":"AE273","v":"Drying "},{"$f":"IF($E$29=AC285,TRUE, FALSE)","v":false},{"$f":"+IF(AD285,\"\",AC285)","v":"Drying "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",true,"Small capacity heavy duty truck, 20 t",null,null,null,null,null,3,"",false,"",null,null,3,"",false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium",false,"Medium capacity heavy duty truck, 30 t",null,null,null,null,null,4,"Milling/Grinding",false,"Milling/Grinding",null,null,4,"Milling/Grinding",false,"Milling/Grinding"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High",true,"Large capacity heavy duty truck, 45 t",null,null,null,null,null,5,"Densification",false,"Densification",null,null,5,"Densification",false,"Densification"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure caption",{"$f":"IF(O286,\"Small truck capacity\",IF(O287,\"Medium truck capacity\",\"Large truck capacity\"))","v":"Small truck capacity"},null,null,null,null,null,null,6,"Storage",false,"Storage",null,null,6,"Storage",false,"Storage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O286,P286,IF(O287,P287,P288))","v":"Small capacity heavy duty truck, 20 t"},null,null,null,null,null,null,7,"",false,"",null,null,7,"",false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"No operation",false,"No operation",null,null,8,"No operation",true,"No operation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",true,"Medium round: medium baling capacity, medium biomass density"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium",false,"Large round: large baling capacity, medium biomass density"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High",false,"Large square: medium baling capacity, medium-high biomass density",null,null,null,null,null,null,"Step 5","Conditionals",null,null,null,null,"Step 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure caption",{"$f":"IF(O293,\"Medium round bales\",IF(O294,\"Large round bales\",\"Large square bales\"))","v":"Medium round bales"},null,null,null,null,null,null,1,{"$f":"Y284","v":"Primary size reduction"},{"$f":"IF($E$27=W296,TRUE, FALSE)","v":false},{"$f":"+IF(X296,\"\",W296)","v":"Primary size reduction"},null,null,1,{"$f":"AE284","v":"Primary size reduction"},{"$f":"IF($E$30=AC296,TRUE, FALSE)","v":false},{"$f":"+IF(AD296,\"\",AC296)","v":"Primary size reduction"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O293,P293,IF(O294,P294,P295))","v":"Medium round: medium baling capacity, medium biomass density"},null,null,null,null,null,null,2,{"$f":"Y285","v":"Drying "},{"$f":"IF($E$27=W297,TRUE, FALSE)","v":false},{"$f":"+IF(X297,\"\",W297)","v":"Drying "},null,null,2,{"$f":"AE285","v":"Drying "},{"$f":"IF($E$30=AC297,TRUE, FALSE)","v":false},{"$f":"+IF(AD297,\"\",AC297)","v":"Drying "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"",false,"",null,null,3,"",false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Milling/Grinding",null,null,null,null,null,null,null,4,"Milling/Grinding",false,"Milling/Grinding",null,null,4,"Milling/Grinding",false,"Milling/Grinding"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",true,"High investment needs, medium-high milling capacity",null,null,null,null,null,5,"Densification",false,"Densification",null,null,5,"Densification",false,"Densification"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium",false,"Medium investment needs, medium milling capacity",null,null,null,null,null,6,"Storage",false,"Storage",null,null,6,"Storage",false,"Storage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High",false,"Low-medium investment needs, medium milling capacity",null,null,null,null,null,7,"",false,"",null,null,7,"",false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure caption",{"$f":"IF(O300,\"Hammer mill\",IF(O301,\"Disk mill\",\"Knife mill\"))","v":"Hammer mill"},null,null,null,null,null,null,8,"No operation",true,"No operation",null,null,8,"No operation",true,"No operation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O300,P300,IF(O301,P301,P302))","v":"High investment needs, medium-high milling capacity"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Densification",null,null,null,"Storage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",true,null,null,"Low",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium",true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure caption",{"$f":"IF(O306,\"Mechanized pellet mill\",\"Mechanized piston press\")","v":"Mechanized pellet mill"},null,null,"Figure caption","Storage at collection centre",null,null,null,"Selection of sequences for aggregation centres",null,null,null,"Step 1","Step 2","Step 3","Step 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check boxes technologies",null,null,null,"Please select","Please select","Please select","Please select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step 1",null,null,null,{"$f":"IFERROR(INDEX($Y$312:$Y$316,SMALL(IF($Y$312:$Y$316<>\"\",ROW($Y$312:$Y$316)-ROW($Y$312)+1),ROWS(AA$311:AA311))),\"\")","v":"Drying "},{"$f":"IFERROR(INDEX($Y$321:$Y$325,SMALL(IF($Y$321:$Y$325<>\"\",ROW($Y$321:$Y$325)-ROW($Y$321)+1),ROWS(AB$311:AB311))),\"\")","v":"Drying "},{"$f":"IFERROR(INDEX($Y$330:$Y$334,SMALL(IF($Y$330:$Y$334<>\"\",ROW($Y$330:$Y$334)-ROW($Y$330)+1),ROWS(AC$311:AC311))),\"\")","v":"Drying "},{"$f":"IFERROR(INDEX($AD$321:$AD$325,SMALL(IF($AD$321:$AD$325<>\"\",ROW($AD$321:$AD$325)-ROW($AD$321)+1),ROWS(AD$311:AD311))),\"\")","v":"Drying "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,true,"Drying ",{"$f":"+IF(W312,X312,\"\")","v":"Drying "},null,{"$f":"IFERROR(INDEX($Y$312:$Y$316,SMALL(IF($Y$312:$Y$316<>\"\",ROW($Y$312:$Y$316)-ROW($Y$312)+1),ROWS(AA$311:AA312))),\"\")","v":"Milling/Grinding"},{"$f":"IFERROR(INDEX($Y$321:$Y$325,SMALL(IF($Y$321:$Y$325<>\"\",ROW($Y$321:$Y$325)-ROW($Y$321)+1),ROWS(AB$311:AB312))),\"\")","v":"Milling/Grinding"},{"$f":"IFERROR(INDEX($Y$330:$Y$334,SMALL(IF($Y$330:$Y$334<>\"\",ROW($Y$330:$Y$334)-ROW($Y$330)+1),ROWS(AC$311:AC312))),\"\")","v":"Milling/Grinding"},{"$f":"IFERROR(INDEX($AD$321:$AD$325,SMALL(IF($AD$321:$AD$325<>\"\",ROW($AD$321:$AD$325)-ROW($AD$321)+1),ROWS(AD$311:AD312))),\"\")","v":"Milling/Grinding"},{"$f":"IFERROR(INDEX($AD$330:$AD$335,SMALL(IF($AD$330:$AD$335<>\"\",ROW($AD$330:$AD$335)-ROW($AD$330)+1),ROWS(AE$311:AE312))),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,true,"Milling/Grinding",{"$f":"+IF(W313,X313,\"\")","v":"Milling/Grinding"},null,{"$f":"IFERROR(INDEX($Y$312:$Y$316,SMALL(IF($Y$312:$Y$316<>\"\",ROW($Y$312:$Y$316)-ROW($Y$312)+1),ROWS(AA$311:AA313))),\"\")","v":"Densification"},{"$f":"IFERROR(INDEX($Y$321:$Y$325,SMALL(IF($Y$321:$Y$325<>\"\",ROW($Y$321:$Y$325)-ROW($Y$321)+1),ROWS(AB$311:AB313))),\"\")","v":"Densification"},{"$f":"IFERROR(INDEX($Y$330:$Y$334,SMALL(IF($Y$330:$Y$334<>\"\",ROW($Y$330:$Y$334)-ROW($Y$330)+1),ROWS(AC$311:AC313))),\"\")","v":"Densification"},{"$f":"IFERROR(INDEX($AD$321:$AD$325,SMALL(IF($AD$321:$AD$325<>\"\",ROW($AD$321:$AD$325)-ROW($AD$321)+1),ROWS(AD$311:AD313))),\"\")","v":"Densification"},{"$f":"IFERROR(INDEX($AD$330:$AD$335,SMALL(IF($AD$330:$AD$335<>\"\",ROW($AD$330:$AD$335)-ROW($AD$330)+1),ROWS(AE$311:AE313))),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Drying levels Aggregation",null,null,null,null,null,null,null,3,true,"Densification",{"$f":"+IF(W314,X314,\"\")","v":"Densification"},null,{"$f":"IFERROR(INDEX($Y$312:$Y$316,SMALL(IF($Y$312:$Y$316<>\"\",ROW($Y$312:$Y$316)-ROW($Y$312)+1),ROWS(AA$311:AA314))),\"\")","v":"No operation"},{"$f":"IFERROR(INDEX($Y$321:$Y$325,SMALL(IF($Y$321:$Y$325<>\"\",ROW($Y$321:$Y$325)-ROW($Y$321)+1),ROWS(AB$311:AB314))),\"\")","v":"No operation"},{"$f":"IFERROR(INDEX($Y$330:$Y$334,SMALL(IF($Y$330:$Y$334<>\"\",ROW($Y$330:$Y$334)-ROW($Y$330)+1),ROWS(AC$311:AC314))),\"\")","v":"No operation"},{"$f":"IFERROR(INDEX($AD$321:$AD$325,SMALL(IF($AD$321:$AD$325<>\"\",ROW($AD$321:$AD$325)-ROW($AD$321)+1),ROWS(AD$311:AD314))),\"\")","v":"No operation"},{"$f":"IFERROR(INDEX($AD$330:$AD$335,SMALL(IF($AD$330:$AD$335<>\"\",ROW($AD$330:$AD$335)-ROW($AD$330)+1),ROWS(AE$311:AE314))),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",null,null,null,null,null,null,null,4,false,"Storage",{"$f":"+IF(W315,X315,\"\")","v":""},null,{"$f":"IFERROR(INDEX($Y$312:$Y$316,SMALL(IF($Y$312:$Y$316<>\"\",ROW($Y$312:$Y$316)-ROW($Y$312)+1),ROWS(AA$311:AA315))),\"\")","v":""},{"$f":"IFERROR(INDEX($Y$321:$Y$325,SMALL(IF($Y$321:$Y$325<>\"\",ROW($Y$321:$Y$325)-ROW($Y$321)+1),ROWS(AB$311:AB315))),\"\")","v":""},{"$f":"IFERROR(INDEX($Y$330:$Y$334,SMALL(IF($Y$330:$Y$334<>\"\",ROW($Y$330:$Y$334)-ROW($Y$330)+1),ROWS(AC$311:AC315))),\"\")","v":""},{"$f":"IFERROR(INDEX($AD$321:$AD$325,SMALL(IF($AD$321:$AD$325<>\"\",ROW($AD$321:$AD$325)-ROW($AD$321)+1),ROWS(AD$311:AD315))),\"\")","v":""},{"$f":"IFERROR(INDEX($AD$330:$AD$335,SMALL(IF($AD$330:$AD$335<>\"\",ROW($AD$330:$AD$335)-ROW($AD$330)+1),ROWS(AE$311:AE315))),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium",true,"Belt/conveyor: Medium drying capacity, high energy consumption, medium investment required",null,null,null,null,null,null,null,null,"No operation",null,{"$f":"IFERROR(INDEX($Y$312:$Y$316,SMALL(IF($Y$312:$Y$316<>\"\",ROW($Y$312:$Y$316)-ROW($Y$312)+1),ROWS(AA$311:AA316))),\"\")","v":""},{"$f":"IFERROR(INDEX($Y$321:$Y$326,SMALL(IF($Y$321:$Y$326<>\"\",ROW($Y$321:$Y$326)-ROW($Y$321)+1),ROWS(AB$311:AB316))),\"\")","v":""},{"$f":"IFERROR(INDEX($Y$330:$Y$335,SMALL(IF($Y$330:$Y$335<>\"\",ROW($Y$330:$Y$335)-ROW($Y$330)+1),ROWS(AC$311:AC316))),\"\")","v":""},{"$f":"IFERROR(INDEX($AD$321:$AD$326,SMALL(IF($AD$321:$AD$326<>\"\",ROW($AD$321:$AD$326)-ROW($AD$321)+1),ROWS(AD$311:AD316))),\"\")","v":""},{"$f":"IFERROR(INDEX($AD$330:$AD$335,SMALL(IF($AD$330:$AD$335<>\"\",ROW($AD$330:$AD$335)-ROW($AD$330)+1),ROWS(AE$311:AE316))),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High",true,"Rotary: Medium/high drying capacity, medium energy consumption, high investment required"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure caption",{"$f":"IF(O316,\"Belt/Coveyor dryer\",\"Rotary dryer\")","v":"Belt/Coveyor dryer"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O316,P316,P317)","v":"Belt/conveyor: Medium drying capacity, high energy consumption, medium investment required"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Milling/Grinding Aggregation",null,null,null,null,null,null,null,null,"Step 2",null,null,null,null,"Step 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",true,"High investment needs, medium-high milling capacity",null,null,null,null,null,1,{"$f":"Y312","v":"Drying "},{"$f":"IF($I$24=W321,TRUE, FALSE)","v":false},{"$f":"+IF(X321,\"\",W321)","v":"Drying "},null,1,{"$f":"Y330","v":"Drying "},{"$f":"IF($I$26=AB321,TRUE, FALSE)","v":false},{"$f":"+IF(AC321,\"\",AB321)","v":"Drying "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium",false,"Medium investment needs, medium milling capacity",null,null,null,null,null,2,{"$f":"Y313","v":"Milling/Grinding"},{"$f":"IF($I$24=W322,TRUE, FALSE)","v":false},{"$f":"+IF(X322,\"\",W322)","v":"Milling/Grinding"},null,2,{"$f":"Y331","v":"Milling/Grinding"},{"$f":"IF($I$26=AB322,TRUE, FALSE)","v":false},{"$f":"+IF(AC322,\"\",AB322)","v":"Milling/Grinding"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High",true,"Low-medium investment needs, medium milling capacity",null,null,null,null,null,3,{"$f":"Y314","v":"Densification"},{"$f":"IF($I$24=W323,TRUE, FALSE)","v":false},{"$f":"+IF(X323,\"\",W323)","v":"Densification"},null,3,{"$f":"Y332","v":"Densification"},{"$f":"IF($I$26=AB323,TRUE, FALSE)","v":false},{"$f":"+IF(AC323,\"\",AB323)","v":"Densification"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure caption",{"$f":"IF(O321,\"Hammer mill\",IF(O322,\"Disk mill\",\"Knife mill\"))","v":"Hammer mill"},null,null,null,null,null,null,4,{"$f":"Y315","v":""},{"$f":"IF($I$24=W324,TRUE, FALSE)","v":false},{"$f":"+IF(X324,\"\",W324)","v":""},null,4,{"$f":"Y333","v":""},{"$f":"IF($I$26=AB324,TRUE, FALSE)","v":false},{"$f":"+IF(AC324,\"\",AB324)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O322,P321,IF(O323,P322,P323))","v":"Medium investment needs, medium milling capacity"},null,null,null,null,null,null,5,{"$f":"Y316","v":"No operation"},{"$f":"IF($I$24=W325,TRUE, FALSE)","v":true},"No operation",null,5,{"$f":"Y334","v":"No operation"},{"$f":"IF($I$26=AB325,TRUE, FALSE)","v":true},"No operation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Densification Aggregation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure caption",{"$f":"IF(O327,\"Mechanized pellet mill\",\"Mechanized piston press\")","v":"Mechanized pellet mill"},null,null,null,null,null,null,1,{"$f":"Y321","v":"Drying "},{"$f":"IF($I$25=W330,TRUE, FALSE)","v":false},{"$f":"+IF(X330,\"\",W330)","v":"Drying "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"Y322","v":"Milling/Grinding"},{"$f":"IF($I$25=W331,TRUE, FALSE)","v":false},{"$f":"+IF(X331,\"\",W331)","v":"Milling/Grinding"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"Y323","v":"Densification"},{"$f":"IF($I$25=W332,TRUE, FALSE)","v":false},{"$f":"+IF(X332,\"\",W332)","v":"Densification"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage",null,null,null,null,null,null,null,4,{"$f":"Y324","v":""},{"$f":"IF($I$25=W333,TRUE, FALSE)","v":false},{"$f":"+IF(X333,\"\",W333)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",true,null,null,null,null,null,null,5,{"$f":"Y325","v":"No operation"},{"$f":"IF($I$25=W334,TRUE, FALSE)","v":true},"No operation"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure caption","Storage at aggregation centre"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E89","v":"Please select"},null,null,null,{"$f":"VLOOKUP($W$339,W341:AA356,5,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating value","Density (kg/L)","kg CO2e/MJ","g CO2e/MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline",44.3,0.89,7.0985000000000006E-2,{"$f":"Z342*1000","v":70.984999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Oil",43,0.73721999999999999,7.5390899999999997E-2,{"$f":"Z343*1000","v":75.390900000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Oil / Lubrificants",40.200000000000003,0.95,7.4590899999999988E-2,74.590899999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LPG",47.3,0.54500000000000004,6.4463999999999994E-2,64.463999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas",48,0.65,{"$f":"0.0156","v":1.5599999999999999E-2},15.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peat",9.76,0.68235294117647061,4.86E-4,0.48599999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Butane",45.27677203684572,2,1.9480010617414268E-2,19.480010617414269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Propane",46.295535660398848,1.92,1.7257603537859503E-2,17.257603537859502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Methanol",20.093562745097504,0.79179999999999995,8.6423182179058061E-2,86.42318217905806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol",26.95163409308779,0.78900000000000003,4.2277931942379249E-3,4.2277931942379245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biodiesel",{"$f":"35.7/0.88","v":40.56818181818182},0.88,4.2590356310978073E-3,4.2590356310978077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other bituminous coal",22.7322030001394,0,2.3333333333333334E-2,23.333333333333336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub bituminous coal",26.121512445062798,0,2.5833333333333333E-2,25.833333333333332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lignite brown coal",28.610197070281195,0,2.6388888888888889E-2,26.388888888888889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood",19.551069237418005,0,5.1966467289447192E-7,5.1966467289447189E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E117","v":"Please select"},{"$f":"VLOOKUP($W$357,W359:X493,2,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission Rates for electricity","gCO2 /kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania",11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria",576]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola",237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Argentina",355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia",108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Australia",853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Austria",163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Azerbaijan",443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain",665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh",585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belarus",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium",218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benin",725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bolivia",393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bosnia and Herzegovina",776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana",2063]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil",64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunei Darus salam",755]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria",463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia",1151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cameroon",243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chile",373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan",743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chinese Taipei",635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombia",175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congo",207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Côted'Ivoire",426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Croatia",283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuba",752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus",744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic",514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dem. Rep. of Congo",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark",303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic",591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPR of Korea",499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador",290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egypt",466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador",319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea",672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia",704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia",118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finland",205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France",90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FYR of Macedonia",710]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabon",322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia",129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Germany",430]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ghana",187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gibraltar",740]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece",722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala",349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti",547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Honduras",344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HongKong, China",763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iceland",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"India",951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia",746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iraq",684]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland",465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Islamic Rep. Of Iran",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Israel",695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy",386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica",544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Japan",415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jordan",581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenya",395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Korea",498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait",870]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan",81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia",153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon",717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libyan Arab Jamahiriya",872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania",111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia",649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta",850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia",535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco",638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar",196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Namibia",237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nepal",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands Antilles",707]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand",167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua",506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria",416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norway",17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman",842]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan",458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"People's Rep. of China",743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peru",236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines",478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland",640]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal",368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar",494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Moldova",400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania",414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Russian Federation",317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia",757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senegal",614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serbia",680]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Singapore",519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovak Republic",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia",316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa",926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain",299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SriLanka",460]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudan",356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden",43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Syrian Arab Republic",641]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand",513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo",202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago",719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia",538]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan",789]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates",631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom",450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Rep.of Tanzania",281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay",253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan",461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela",199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe",619]

{"sheet":"Allocator","index":3,"n_rows":240,"n_cols":21,"rows_kept":240,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Allocator "]
[]
[null,"Feedstock capacity per collection site, and land capacity per collection site"]
[]
[null,null,"Capacity per input total","Capacity per collection site",null,"Real biomass collected per site"]
[null,"Feedstock","t/y","t/year","Moisture","t/year",null,null,null,"Assumption, collection always considered as first step"]
[null,{"$f":"'Data Entry Needs'!$E$11","v":""},{"$f":"'Data Entry Needs'!$E$12","v":0},{"$f":"'COLL&AGG'!$S$48","v":0},{"$f":"'Data Entry Needs'!$E$15","v":0},{"$f":"IF(D8<C8,D8,C8)","v":0}]
[]
[]
[null,null,"Capacity per input total","Capacity per collection site",null,"Real biomass collected per site"]
[null,"Feedstock","ha/y","ha/year",null,"ha/year"]
[null,{"$f":"'Data Entry Needs'!$E$11","v":""},{"$f":"'COLL&AGG'!$S$43","v":""},{"$f":"'COLL&AGG'!$S$47","v":0},null,{"$f":"IF(D13<C13,D13,C13)","v":0}]
[]
[]
[null,"Sequence collection & aggregation centres"]
[null,null,null,null,null,"input","output","input","output","input","output",null,null,null,null,"input","output","input","output","input","output"]
[null,null,"Collection centres","Binary",null,"t/year","t/year","wt%","wt%","kg/m3","kg/m3",null,null,null,null,"t/year","t/year","wt%","wt%","kg/m3","kg/m3"]
[null,null,null,null,null,"Biomass input","Biomass output","Moisture input","Moisture output","Bulk density","Bulk density",null,null,null,null,"Biomass input","Biomass output","Moisture input","Moisture output","Bulk density","Bulk density"]
[null,1,{"$f":"'Data Entry Needs'!E24","v":"Please select"},null,1,{"$f":"F8","v":0},{"$f":"COLLECTION!P92","v":0},{"$f":"E8*E20","v":0},{"$f":"S20","v":0},{"$f":"'Data Entry Needs'!E14*E20","v":0},{"$f":"J20","v":0},null,null,{"$f":"IFERROR(VLOOKUP(O20,$C$20:$F$27,3,FALSE),0)","v":0},"Collection",{"$f":"IFERROR(VLOOKUP(O20,$C$20:$F$27,4,FALSE),0)","v":0},{"$f":"COLLECTION!P92","v":0},{"$f":"IFERROR(VLOOKUP(O20,$C$20:$I$28,6,FALSE),0)","v":0},{"$f":"COLLECTION!P114","v":0},{"$f":"IFERROR(VLOOKUP(O20,$C$20:$K$28,8,FALSE),0)","v":0},{"$f":"K20","v":0}]
[null,2,{"$f":"'Data Entry Needs'!E25","v":"Please select"},{"$f":"OR(C21=\"Please select\",C21=\"\",C21=\"No operation\")","v":true},{"$f":"IF(D21,0,1)","v":0},{"$f":"G20*E21","v":0},{"$f":"IFERROR(VLOOKUP(C21,$O$20:$Q$28,3,FALSE),0)","v":0},{"$f":"I20*E21","v":0},{"$f":"IFERROR(VLOOKUP(C21,$O$20:$S$28,5,FALSE),0)","v":0},{"$f":"K20*E21","v":0},{"$f":"IFERROR(VLOOKUP(C21,$O$20:$U$28,7,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(O21,$C$20:$F$27,3,FALSE),0)","v":0},"Primary size reduction",{"$f":"IFERROR(VLOOKUP(O21,$C$20:$F$28,4,FALSE),0)","v":0},{"$f":"SIZERED_C!AG86","v":0},{"$f":"IFERROR(VLOOKUP(O21,$C$20:$I$28,6,FALSE),0)","v":0},{"$f":"SIZERED_C!T86","v":0},{"$f":"IFERROR(VLOOKUP(O21,$C$20:$K$28,8,FALSE),0)","v":0},{"$f":"SIZERED_C!AG89","v":235.88}]
[null,3,{"$f":"'Data Entry Needs'!E26","v":"Please select"},{"$f":"OR(C22=\"Please select\",C22=\"\",C22=\"No operation\")","v":true},0,{"$f":"G21*E22","v":0},0,{"$f":"I21*E22","v":0},{"$f":"IFERROR(VLOOKUP(C22,$O$20:$S$28,5,FALSE),0)","v":0},{"$f":"K21*E22","v":0},{"$f":"IFERROR(VLOOKUP(C22,$O$20:$U$28,7,FALSE),0)","v":0},null,null,0,"Baling",{"$f":"IFERROR(VLOOKUP(O22,$C$20:$F$28,4,FALSE),0)","v":0},{"$f":"BALING_C!AK79","v":0},{"$f":"IFERROR(VLOOKUP(O22,$C$20:$I$28,6,FALSE),0)","v":0},{"$f":"BALING_C!W82","v":0},{"$f":"IFERROR(VLOOKUP(O22,$C$20:$K$28,8,FALSE),0)","v":0},{"$f":"BALING_C!AK82","v":200}]
[null,4,{"$f":"'Data Entry Needs'!E27","v":"No operation"},true,0,0,0,0,0,0,0,null,null,0,"Drying ",0,{"$f":"DRYING_C!AM84","v":0},0,{"$f":"DRYING_C!S95","v":0},0,{"$f":"DRYING_C!S135","v":0}]
[null,5,{"$f":"'Data Entry Needs'!E28","v":"No operation"},true,0,0,0,0,0,0,0,null,null,0,"Densification",0,{"$f":"DENSIFICATION_C!AK77","v":0},0,{"$f":"DENSIFICATION_C!W80","v":0},0,{"$f":"DENSIFICATION_C!AK80","v":0}]
[null,6,{"$f":"'Data Entry Needs'!E29","v":"No operation"},true,0,0,0,0,0,0,0,null,null,0,"Storage",0,{"$f":"STORAGE_C!S82","v":0},0,{"$f":"STORAGE_C!S76","v":0},0,{"$f":"STORAGE_C!S77","v":0}]
[null,7,{"$f":"'Data Entry Needs'!E30","v":"No operation"},true,0,0,0,0,0,0,0,null,null,0,"Milling/Grinding",0,{"$f":"MILLING_C!AK78","v":0},0,{"$f":"MILLING_C!W81","v":0},0,{"$f":"MILLING_C!AK81","v":0}]
[null,8,{"$f":"'Data Entry Needs'!E31","v":"No operation"},true,0,0,0,0,0,0,0,null,null,0,"Transport",0,{"$f":"TRANSPORT_C!AK82","v":0},0,{"$f":"TRANSPORT_C!W85","v":0},0,{"$f":"TRANSPORT_C!AK85","v":0}]
[]
[]
[null,null,"Biomass supplied per collection centre",null,null,{"$f":"IFERROR(SMALL(G20:G27,COUNTIF(G20:G27,\"<=0\")+1),\"\")","v":""},"t/y"]
[null,null,"Number of collection centres",null,null,{"$f":"IFERROR(IF('COLL&AGG'!T51<1,ROUNDUP('COLL&AGG'!T51,0),'COLL&AGG'!T51),\"\")","v":""},"Not rounded to avoid overestimation of total biomass supplied. Rounded if only 1 collection centre is needed"]
[null,null,"Total biomass delivered to all aggregation centres",null,null,{"$f":"IFERROR(F30*F31,\"\")","v":""},"t/y"]
[null,null,"Total biomass delivered to each aggregation centres",null,null,{"$f":"IFERROR(F30*I34,\"\")","v":""},"t/y",null,"Number of collection centres per aggregation centres"]
[null,null,"Biomass moisture",null,null,{"$f":"IFERROR(VLOOKUP($F$30,$G$20:$K$27,3,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(F31/F49,\"\")","v":""}]
[null,null,"Biomass density",null,null,{"$f":"IFERROR(VLOOKUP($F$30,$G$20:$K$27,5,FALSE),\"\")","v":""},"kg/m3"]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(F30*F31,\"\")","v":""}]
[]
[]
[null,null,null,null,null,"input","output","input","output","input","output",null,null,null,null,"input","output","input","output","input","output"]
[null,null,null,null,null,"t/year","t/year","wt%","wt%","kg/m3","kg/m3",null,null,null,null,"t/year","t/year","wt%","wt%","kg/m3","kg/m3"]
[null,null,"Aggregation centres",null,null,"Biomass input","Biomass output","Moisture input","Moisture output","Bulk density","Bulk density",null,null,null,"Aggregation centres","Biomass input","Biomass output","Moisture input","Moisture output","Bulk density","Bulk density"]
[null,1,{"$f":"'Data Entry Needs'!I24","v":"No operation"},{"$f":"OR(C42=\"Please select\",C42=\"\",C42=\"No operation\")","v":true},{"$f":"IF(D42,0,1)","v":0},{"$f":"IFERROR(F33*E42,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C42,$O$42:$U$45,3,FALSE),0)","v":0},{"$f":"IFERROR(F34*E42,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C42,$O$42:$U$45,5,FALSE),0)","v":0},{"$f":"IFERROR(E42*F35,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C42,$O$42:$U$45,7,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(O42,$C$42:$E$45,3,FALSE),0)","v":0},"Drying ",{"$f":"IFERROR(VLOOKUP(O42,$C$42:$K$45,4,FALSE),0)","v":0},{"$f":"DRYING_A!AM84","v":0},{"$f":"IFERROR(VLOOKUP(O42,$C$42:$K$45,6,FALSE),0)","v":0},{"$f":"DRYING_A!S95","v":0},{"$f":"IFERROR(VLOOKUP(O42,$C$42:$K$45,8,FALSE),0)","v":0},{"$f":"DRYING_A!S135","v":0}]
[null,2,{"$f":"'Data Entry Needs'!I25","v":"No operation"},{"$f":"OR(C43=\"Please select\",C43=\"\",C43=\"No operation\")","v":true},{"$f":"IF(D43,0,1)","v":0},{"$f":"G42*E43","v":0},{"$f":"IFERROR(VLOOKUP(C43,$O$42:$U$45,3,FALSE),0)","v":0},{"$f":"E43*I42","v":0},{"$f":"IFERROR(VLOOKUP(C43,$O$42:$U$45,5,FALSE),0)","v":0},{"$f":"K42*E43","v":0},{"$f":"IFERROR(VLOOKUP(C43,$O$42:$U$45,7,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(O43,$C$42:$E$45,3,FALSE),0)","v":0},"Milling/Grinding",{"$f":"IFERROR(VLOOKUP(O43,$C$42:$K$45,4,FALSE),0)","v":0},{"$f":"MILLING_A!AK78","v":0},{"$f":"IFERROR(VLOOKUP(O43,$C$42:$K$45,6,FALSE),0)","v":0},{"$f":"MILLING_A!W81","v":0},{"$f":"IFERROR(VLOOKUP(O43,$C$42:$K$45,8,FALSE),0)","v":0},{"$f":"MILLING_A!AK81","v":0}]
[null,3,{"$f":"'Data Entry Needs'!I26","v":"No operation"},{"$f":"OR(C44=\"Please select\",C44=\"\",C44=\"No operation\")","v":true},{"$f":"IF(D44,0,1)","v":0},{"$f":"G43*E44","v":0},{"$f":"IFERROR(VLOOKUP(C44,$O$42:$U$45,3,FALSE),0)","v":0},{"$f":"E44*I43","v":0},{"$f":"IFERROR(VLOOKUP(C44,$O$42:$U$45,5,FALSE),0)","v":0},{"$f":"K43*E44","v":0},{"$f":"IFERROR(VLOOKUP(C44,$O$42:$U$45,7,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(O44,$C$42:$E$45,3,FALSE),0)","v":0},"Densification",{"$f":"IFERROR(VLOOKUP(O44,$C$42:$K$45,4,FALSE),0)","v":0},{"$f":"DENSIFICATION_A!AK77","v":0},{"$f":"IFERROR(VLOOKUP(O44,$C$42:$K$45,6,FALSE),0)","v":0},{"$f":"DENSIFICATION_A!W80","v":0},{"$f":"IFERROR(VLOOKUP(O44,$C$42:$K$45,8,FALSE),0)","v":0},{"$f":"DENSIFICATION_A!AK80","v":0}]
[null,4,{"$f":"'Data Entry Needs'!I27","v":"No operation"},{"$f":"OR(C45=\"Please select\",C45=\"\",C45=\"No operation\")","v":true},{"$f":"IF(D45,0,1)","v":0},{"$f":"G44*E45","v":0},{"$f":"IFERROR(VLOOKUP(C45,$O$42:$U$45,3,FALSE),0)","v":0},{"$f":"E45*I44","v":0},{"$f":"IFERROR(VLOOKUP(C45,$O$42:$U$45,5,FALSE),0)","v":0},{"$f":"K44*E45","v":0},{"$f":"IFERROR(VLOOKUP(C45,$O$42:$U$45,7,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(O45,$C$42:$E$45,3,FALSE),0)","v":0},"Storage",{"$f":"IFERROR(VLOOKUP(O45,$C$42:$K$45,4,FALSE),0)","v":0},{"$f":"STORAGE_A!S82","v":0},{"$f":"IFERROR(VLOOKUP(O45,$C$42:$K$45,6,FALSE),0)","v":0},{"$f":"STORAGE_A!S76","v":0},{"$f":"IFERROR(VLOOKUP(O45,$C$42:$K$45,8,FALSE),0)","v":0},{"$f":"STORAGE_A!S77","v":0}]
[]
[]
[null,null,"Biomass supplied per all collection centres",null,null,{"$f":"IFERROR(SMALL(G42:G45,COUNTIF(G42:G45,\"<=0\")+1),F33)","v":""},"t/y"]
[null,null,"Number of aggregation centres",null,null,{"$f":"IFERROR(IF('COLL&AGG'!T57<1,ROUNDUP('COLL&AGG'!T57,0),'COLL&AGG'!T57),\"\")","v":""},"Not rounded to avoid overestimation of total biomass supplied. Rounded if only 1 aggregation centre is needed"]
[null,null,"Total biomass supplied",null,null,{"$f":"IFERROR(F48*F49,\"\")","v":""},"t/y"]
[null,null,"Biomass moisture",null,null,{"$f":"IFERROR(VLOOKUP($F$48,$G$42:$K$45,3,FALSE),F34)","v":""},null,{"$f":"F50<C8","v":false}]
[null,null,"Biomass density",null,null,{"$f":"IFERROR(VLOOKUP($F$48,$G$42:$K$45,5,FALSE),F35)","v":""},"kg/m3"]
[]
[null,"Aggregation of costs"]
[]
[null,"Costs per collection centre"]
[null,null,"Collection","Primary size reduction","Baling","Drying ","Milling/Grinding","Densification","Transport","Storage","Total per collection site",null,"Total costs including all collection sites"]
[null,"Category","USD/y","USD/y","USD/y","USD/y","USD/y","USD/y","USD/y","USD/y","USD/y",null,"Category","USD/y","Share"]
[null,"Labor Unskilled",{"$f":"IFERROR(COLLECTION!AA126,\"\")","v":0},{"$f":"SIZERED_C!AG92","v":0},{"$f":"BALING_C!AK90","v":0},{"$f":"DRYING_C!AM88","v":0},{"$f":"MILLING_C!AK83","v":0},{"$f":"DENSIFICATION_C!AK82","v":0},{"$f":"IFERROR(TRANSPORT_C!AK87,\"\")","v":0},{"$f":"STORAGE_C!$Y$96","v":0},{"$f":"SUM(C59:J59)","v":0},null,"Labor Unskilled",{"$f":"IFERROR(K59*$F$31,\"\")","v":""},{"$f":"IFERROR(N59/$N$72,\"\")","v":""}]
[null,"Labor Skilled",{"$f":"COLLECTION!AA127","v":0},{"$f":"SIZERED_C!AG93","v":0},{"$f":"BALING_C!AK91","v":0},{"$f":"DRYING_C!AM89","v":0},{"$f":"MILLING_C!AK84","v":0},{"$f":"DENSIFICATION_C!AK83","v":0},{"$f":"IFERROR(TRANSPORT_C!AK88,\"\")","v":0},{"$f":"STORAGE_C!$Y$97","v":0},{"$f":"SUM(C60:J60)","v":0},null,"Labor Skilled",{"$f":"IFERROR(K60*$F$31,\"\")","v":""},{"$f":"IFERROR(N60/$N$72,\"\")","v":""}]
[null,"Miscelaneous",{"$f":"COLLECTION!AA128","v":0},{"$f":"SIZERED_C!AG94","v":0},{"$f":"BALING_C!AK92","v":0},{"$f":"DRYING_C!AM90","v":0},{"$f":"MILLING_C!$AK$85","v":0},{"$f":"DENSIFICATION_C!$AK$84","v":0},{"$f":"TRANSPORT_C!AK89","v":0},{"$f":"STORAGE_C!$Y$98","v":0},0,null,"Miscelaneous","",""]
[null,"Machinery Rental",{"$f":"COLLECTION!AA129","v":0},{"$f":"SIZERED_C!AG95","v":0},{"$f":"BALING_C!AK93","v":0},null,null,null,{"$f":"IFERROR(TRANSPORT_C!AK90,\"\")","v":0},{"$f":"STORAGE_C!$Y$100","v":0},0,null,"Machinery Rental","",""]
[null,"Building rental",null,null,null,null,null,null,null,{"$f":"STORAGE_C!$Y$99","v":0},0,null,"Building rental","",""]
[null,"Depreciation",null,null,null,{"$f":"DRYING_C!AM91","v":0},{"$f":"MILLING_C!AK86","v":0},{"$f":"DENSIFICATION_C!AK85","v":0},null,null,0,null,"Depreciation","",""]
[null,"Maintenance",{"$f":"COLLECTION!AA130","v":0},{"$f":"SIZERED_C!AG96","v":0},{"$f":"BALING_C!AK94","v":0},{"$f":"DRYING_C!AM92","v":0},{"$f":"MILLING_C!AK87","v":0},{"$f":"DENSIFICATION_C!AK86","v":0},{"$f":"IFERROR(TRANSPORT_C!AK91,\"\")","v":0},{"$f":"STORAGE_C!$Y$101","v":0},0,null,"Maintenance","",""]
[null,"Fuel",{"$f":"COLLECTION!AA131","v":0},{"$f":"SIZERED_C!AG97","v":0},{"$f":"BALING_C!AK95","v":0},{"$f":"DRYING_C!AM93","v":0},{"$f":"MILLING_C!AK88","v":0},{"$f":"DENSIFICATION_C!AK87","v":0},{"$f":"IFERROR(TRANSPORT_C!AK92,\"\")","v":0},null,0,null,"Fuel","",""]
[null,"Power",null,{"$f":"SIZERED_C!AG98","v":0},{"$f":"BALING_C!AK96","v":0},{"$f":"DRYING_C!AM94","v":0},{"$f":"MILLING_C!AK89","v":0},{"$f":"DENSIFICATION_C!AK88","v":0},{"$f":"IFERROR(TRANSPORT_C!AK93,\"\")","v":0},{"$f":"STORAGE_C!$Y$102","v":0},0,null,"Power","",""]
[null,"Accesing",{"$f":"COLLECTION!AA132","v":0},null,null,null,null,null,null,null,0,null,"Accesing","",""]
[null,"Loan",{"$f":"COLLECTION!AA133","v":0},{"$f":"SIZERED_C!AG99","v":0},{"$f":"BALING_C!AK97","v":0},{"$f":"DRYING_C!AM95","v":0},{"$f":"MILLING_C!AK90","v":0},{"$f":"DENSIFICATION_C!AK89","v":0},{"$f":"TRANSPORT_C!AK94","v":0},{"$f":"IFERROR(STORAGE_C!Y103,\"\")","v":""},0,null,"Loan","",""]
[null,"Overhead",{"$f":"COLLECTION!AA134","v":0},{"$f":"SIZERED_C!AG100","v":0},{"$f":"BALING_C!AK98","v":0},{"$f":"DRYING_C!AM96","v":0},{"$f":"MILLING_C!$AK$91","v":0},{"$f":"DENSIFICATION_C!$AK$90","v":0},{"$f":"TRANSPORT_C!AK95","v":0},{"$f":"STORAGE_C!$Y$104","v":0},0,null,"Overhead","",""]
[null,"General and administrative",{"$f":"COLLECTION!AA135","v":0},{"$f":"SIZERED_C!AG101","v":0},{"$f":"BALING_C!AK99","v":0},{"$f":"DRYING_C!AM97","v":0},{"$f":"MILLING_C!AK92","v":0},{"$f":"DENSIFICATION_C!AK91","v":0},{"$f":"TRANSPORT_C!AK96","v":0},{"$f":"STORAGE_C!Y105","v":0},0,null,"General and administrative","",""]
[null,"Total",{"$f":"SUM(C59:C71)","v":0},{"$f":"SUM(D59:D71)","v":0},0,0,0,0,0,0,0,null,"Total",{"$f":"SUM(N59:N71)","v":0},{"$f":"SUM(O59:O71)","v":0}]
[]
[null,"Costs per aggregation centre"]
[null,null,"Drying ","Milling/Grinding","Densification","Storage","Total per collection site",null,null,null,null,null,"Total costs including all aggrgation sites"]
[null,"Category","USD/y","USD/y","USD/y","USD/y","USD/y",null,null,null,null,null,"Category","USD/y","Share"]
[null,"Labor Unskilled",{"$f":"DRYING_A!AM88","v":0},{"$f":"MILLING_A!AK83","v":0},{"$f":"DENSIFICATION_A!AK82","v":0},{"$f":"STORAGE_A!Y96","v":0},{"$f":"SUM(C77:F77)","v":0},null,null,null,null,null,"Labor Unskilled",{"$f":"IFERROR(G77*$F$49,\"\")","v":""},{"$f":"IFERROR(N77/$N$90,\"\")","v":""}]
[null,"Labor Skilled",{"$f":"DRYING_A!AM89","v":0},{"$f":"MILLING_A!AK84","v":0},{"$f":"DENSIFICATION_A!AK83","v":0},{"$f":"STORAGE_A!Y97","v":0},{"$f":"SUM(C78:F78)","v":0},null,null,null,null,null,"Labor Skilled",{"$f":"IFERROR(G78*$F$49,\"\")","v":""},{"$f":"IFERROR(N78/$N$90,\"\")","v":""}]
[null,"Miscelaneous",{"$f":"DRYING_A!$AM$90","v":0},{"$f":"MILLING_A!$AK$85","v":0},{"$f":"DENSIFICATION_A!$AK$84","v":0},{"$f":"STORAGE_A!Y98","v":0},{"$f":"SUM(C79:F79)","v":0},null,null,null,null,null,"Miscelaneous","",""]
[null,"Machinery Rental",null,null,null,{"$f":"STORAGE_A!Y100","v":0},{"$f":"SUM(C80:F80)","v":0},null,null,null,null,null,"Machinery Rental","",""]
[null,"Building rental",null,null,null,{"$f":"STORAGE_A!Y99","v":0},{"$f":"SUM(C81:F81)","v":0},null,null,null,null,null,"Building rental","",""]
[null,"Depreciation",{"$f":"DRYING_A!AM91","v":0},{"$f":"MILLING_A!AK86","v":0},{"$f":"DENSIFICATION_A!AK85","v":0},null,{"$f":"SUM(C82:F82)","v":0},null,null,null,null,null,"Depreciation","",""]
[null,"Maintenance",{"$f":"DRYING_A!AM92","v":0},{"$f":"MILLING_A!AK87","v":0},{"$f":"DENSIFICATION_A!AK86","v":0},{"$f":"STORAGE_A!Y101","v":0},0,null,null,null,null,null,"Maintenance","",""]
[null,"Fuel",{"$f":"DRYING_A!AM93","v":0},{"$f":"MILLING_A!AK88","v":0},{"$f":"DENSIFICATION_A!AK87","v":0},null,0,null,null,null,null,null,"Fuel","",""]
[null,"Power",{"$f":"DRYING_A!AM94","v":0},{"$f":"MILLING_A!AK89","v":0},{"$f":"DENSIFICATION_A!AK88","v":0},{"$f":"STORAGE_A!Y102","v":0},0,null,null,null,null,null,"Power","",""]
[null,"Accesing",null,null,null,null,0,null,null,null,null,null,"Accesing","",""]
[null,"Loan",{"$f":"DRYING_A!AM95","v":0},{"$f":"MILLING_A!AK90","v":0},{"$f":"DENSIFICATION_A!AK89","v":0},{"$f":"IFERROR(STORAGE_A!Y103,\"\")","v":""},0,null,null,null,null,null,"Loan","",""]
[null,"Overhead",{"$f":"DRYING_A!$AM$96","v":0},{"$f":"MILLING_A!$AK$91","v":0},{"$f":"DENSIFICATION_A!$AK$90","v":0},{"$f":"STORAGE_A!Y104","v":0},0,null,null,null,null,null,"Overhead","",""]
[null,"General and administrative",{"$f":"DRYING_A!AM97","v":0},{"$f":"MILLING_A!AK92","v":0},{"$f":"DENSIFICATION_A!AK91","v":0},{"$f":"STORAGE_A!Y105","v":0},0,null,null,null,null,null,"General and administrative","",""]
[null,"Total",{"$f":"SUM(C77:C89)","v":0},{"$f":"SUM(D77:D89)","v":0},{"$f":"SUM(E77:E89)","v":0},{"$f":"SUM(F77:F89)","v":0},{"$f":"SUM(G77:G89)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(N77:N89)","v":0},{"$f":"SUM(O77:O89)","v":0}]
[]
[]
[null,"Cost per cost category"]
[]
[null,"Total costs including collection and aggregation centres",null,null,null,null,"Total supply costs per t of biomass"]
[null,"Category","USD/y","Share",null,null,"Category","USD/t"]
[null,"Labor Unskilled",{"$f":"IFERROR(N59+N77,\"\")","v":""},{"$f":"IFERROR(C97/$C$110,\"\")","v":""},null,null,"Labor Unskilled",{"$f":"IFERROR(C97/$F$50,\"\")","v":""}]
[null,"Labor Skilled",{"$f":"IFERROR(N60+N78,\"\")","v":""},{"$f":"IFERROR(C98/$C$110,\"\")","v":""},null,null,"Labor Skilled",{"$f":"IFERROR(C98/$F$50,\"\")","v":""}]
[null,"Miscelaneous",{"$f":"IFERROR(N61+N79,\"\")","v":""},"",null,null,"Miscelaneous",""]
[null,"Machinery Rental",{"$f":"IFERROR(N62+N80,\"\")","v":""},"",null,null,"Machinery Rental",""]
[null,"Building Rental","","",null,null,"Building Rental",""]
[null,"Depreciation","","",null,null,"Depreciation",""]
[null,"Maintenance","","",null,null,"Maintenance",""]
[null,"Fuel","","",null,null,"Fuel",""]
[null,"Power","","",null,null,"Power",""]
[null,"Accesing","","",null,null,"Accesing",""]
[null,"Loan","","",null,null,"Loan",""]
[null,"Overhead","","",null,null,"Overhead",""]
[null,"General and administrative","","",null,null,"General and administrative",""]
[null,"Total",{"$f":"SUM(C97:C109)","v":0},{"$f":"SUM(D97:D109)","v":0},null,null,"Total",{"$f":"SUM(H97:H109)","v":0}]
[]
[]
[null,"For all collection centres and aggregation"]
[null,"Costs break down for operation"]
[null,"Category","USD/y","Share",null,null,"Category","USD/t"]
[null,"Collection",{"$f":"IFERROR(C72*$F$31,\"\")","v":""},{"$f":"IFERROR(C116/$C$124,\"\")","v":""},null,null,"Collection",{"$f":"IFERROR(C116/$F$50,\"\")","v":""}]
[null,"Primary size reduction",{"$f":"IFERROR(D72*$F$31,\"\")","v":""},{"$f":"IFERROR(C117/$C$124,\"\")","v":""},null,null,"Primary size reduction",{"$f":"IFERROR(C117/$F$50,\"\")","v":""}]
[null,"Baling",{"$f":"IFERROR(E72*$F$31,\"\")","v":""},"",null,null,"Baling",""]
[null,"Drying ",{"$f":"IFERROR(F72*$F$31+C90*$F$49,\"\")","v":""},"",null,null,"Drying ","",null,null,{"$f":"H124-H110","v":0}]
[null,"Milling/Grinding",{"$f":"IFERROR(G72*$F$31+D90*$F$49,\"\")","v":""},"",null,null,"Milling/Grinding",""]
[null,"Densification",{"$f":"IFERROR(H72*$F$31+E90*$F$49,\"\")","v":""},"",null,null,"Densification",""]
[null,"Transport",{"$f":"IFERROR(I72*$F$31,\"\")","v":""},"",null,null,"Transport",""]
[null,"Storage",{"$f":"IFERROR(J72*$F$31+F90*$F$49,\"\")","v":""},"",null,null,"Storage",""]
[null,"Total",{"$f":"SUM(C116:C123)","v":0},{"$f":"SUM(D116:D123)","v":0},null,null,"Total",{"$f":"SUM(H116:H123)","v":0}]
[]
[null,"Aggregation of Energy demand"]
[]
[null,"Energy demand per collection centre"]
[null,null,"Collection","Primary size reduction","Baling","Drying ","Milling/Grinding","Densification","Transport","Storage","Total per collection site",null,"Total energy demand including all collection sites"]
[null,"Category","TJ/y","TJ/y","TJ/y","TJ/y","TJ/y","TJ/y","TJ/y","TJ/y","TJ/y",null,"Category","TJ/y","Share"]
[null,"Fuel",{"$f":"COLLECTION!$AA$152","v":0},{"$f":"SIZERED_C!$AG$109","v":0},{"$f":"BALING_C!$AK$113","v":0},{"$f":"DRYING_C!AM118","v":0},{"$f":"MILLING_C!AK100","v":0},{"$f":"DENSIFICATION_C!AK96","v":0},{"$f":"TRANSPORT_C!AO103","v":0},{"$f":"STORAGE_C!$Y$112","v":0},{"$f":"SUM(C131:J131)","v":0},null,"Fuel",{"$f":"IFERROR(K131*$F$31,\"\")","v":""},{"$f":"IFERROR(N131/$N$133,\"\")","v":""}]
[null,"Electricity",null,{"$f":"SIZERED_C!$AG$110","v":0},0,{"$f":"DRYING_C!AM119","v":0},{"$f":"MILLING_C!AK101","v":0},{"$f":"DENSIFICATION_C!AK97","v":0},{"$f":"TRANSPORT_C!AO104","v":0},{"$f":"STORAGE_C!$Y$112","v":0},{"$f":"SUM(C132:J132)","v":0},null,"Electricity",{"$f":"IFERROR(K132*$F$31,\"\")","v":""},{"$f":"IFERROR(N132/$N$133,\"\")","v":""}]
[null,"Total",{"$f":"SUM(C131:C132)","v":0},{"$f":"SUM(D131:D132)","v":0},0,0,0,0,0,0,0,null,"Total",{"$f":"SUM(N131:N132)","v":0},{"$f":"SUM(O131:O132)","v":0}]
[]
[]
[null,"Energy demand per aggregation centre"]
[null,null,"Drying ","Milling/Grinding","Densification","Storage","Total per collection site",null,null,null,null,null,"Total energy demand including all aggregation centres"]
[null,"Category","TJ/y","TJ/y","TJ/y","TJ/y","TJ/y",null,null,null,null,null,"Category","TJ/y","Share"]
[null,"Fuel",{"$f":"DRYING_A!AM111","v":0},{"$f":"MILLING_A!AK97","v":0},{"$f":"DENSIFICATION_A!AK96","v":0},{"$f":"STORAGE_A!Y111","v":0},{"$f":"SUM(C139:F139)","v":0},null,null,null,null,null,"Fuel",{"$f":"IFERROR(G139*$F$49,\"\")","v":""},{"$f":"IFERROR(N139/$N$141,\"\")","v":""}]
[null,"Electricity",{"$f":"DRYING_A!AM112","v":0},{"$f":"MILLING_A!AK98","v":0},{"$f":"DENSIFICATION_A!AK97","v":0},{"$f":"STORAGE_A!Y112","v":0},{"$f":"SUM(C140:F140)","v":0},null,null,null,null,null,"Electricity",{"$f":"IFERROR(G140*$F$49,\"\")","v":""},{"$f":"IFERROR(N140/$N$141,\"\")","v":""}]
[null,"Total",{"$f":"SUM(C139:C140)","v":0},{"$f":"SUM(D139:D140)","v":0},{"$f":"SUM(E139:E140)","v":0},{"$f":"SUM(F139:F140)","v":0},{"$f":"SUM(G139:G140)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(N139:N140)","v":0},{"$f":"SUM(O139:O140)","v":0}]
[]
[]
[null,"Energy demand per category"]
[null,null,null,null,null,"per biomass unit"]
[null,"Category","TJ/y","Share",null,"Category","MJ/kg ","Share"]
[null,"Fuel",{"$f":"N131+N139","v":{"$error":"#VALUE!"}},{"$f":"C147/$C$149","v":{"$error":"#VALUE!"}},null,"Fuel",{"$f":"C147*1000/$F$50","v":{"$error":"#VALUE!"}},{"$f":"G147/$G$149","v":{"$error":"#VALUE!"}}]
[null,"Electricity",{"$f":"N132+N140","v":{"$error":"#VALUE!"}},{"$f":"C148/$C$149","v":{"$error":"#VALUE!"}},null,"Electricity",{"$f":"C148*1000/$F$50","v":{"$error":"#VALUE!"}},{"$f":"G148/$G$149","v":{"$error":"#VALUE!"}}]
[null,"Total",{"$f":"SUM(C147:C148)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D147:D148)","v":{"$error":"#VALUE!"}},null,"Total",{"$f":"SUM(G147:G148)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H147:H148)","v":{"$error":"#VALUE!"}}]
[]
[null,"For all collection centres and aggregation"]
[null,"Energy demand  break down for operation"]
[null,"Category","TJ/y","Share",null,null,"Category","MJ/kg"]
[null,"Collection",{"$f":"C133*$F$31","v":{"$error":"#VALUE!"}},{"$f":"C154/$C$162","v":{"$error":"#VALUE!"}},null,null,"Collection",{"$f":"C154*1000/$F$50","v":{"$error":"#VALUE!"}}]
[null,"Primary size reduction",{"$f":"D133*$F$31","v":{"$error":"#VALUE!"}},{"$f":"C155/$C$162","v":{"$error":"#VALUE!"}},null,null,"Primary size reduction",{"$f":"C155*1000/$F$50","v":{"$error":"#VALUE!"}}]
[null,"Baling",{"$f":"E133*$F$31","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,"Baling",{"$error":"#VALUE!"}]
[null,"Drying ",{"$f":"F133*$F$31+C141*$F$49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,"Drying ",{"$error":"#VALUE!"}]
[null,"Milling/Grinding",{"$f":"G133*$F$31+D141*$F$49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,"Milling/Grinding",{"$error":"#VALUE!"}]
[null,"Densification",{"$f":"H133*$F$31+E141*$F$49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,"Densification",{"$error":"#VALUE!"}]
[null,"Transport",{"$f":"I133*$F$31","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,"Transport",{"$error":"#VALUE!"}]
[null,"Storage",{"$f":"J133*$F$31+F141*$F$49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,"Storage",{"$error":"#VALUE!"}]
[null,"Total",{"$f":"SUM(C154:C161)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:D161)","v":{"$error":"#VALUE!"}},null,null,"Total",{"$f":"SUM(H154:H161)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Aggregation of GHG emissions"]
[]
[null,"Energy demand per collection centre"]
[null,null,"Collection","Primary size reduction","Baling","Drying ","Milling/Grinding","Densification","Transport","Storage","Total per collection site",null,"Total energy demand including all collection sites"]
[null,"Category","tCO2/y","tCO2/y","tCO2/y","tCO2/y","tCO2/y","tCO2/y","tCO2/y","tCO2/y","tCO2/y",null,"Category","tCO2/y","Share"]
[null,"Fuel",{"$f":"COLLECTION!$AA$153","v":0},{"$f":"SIZERED_C!AG115","v":0},{"$f":"BALING_C!AK121","v":0},{"$f":"DRYING_C!AQ118","v":0},{"$f":"MILLING_C!AK108","v":0},{"$f":"DENSIFICATION_C!AK104","v":0},{"$f":"TRANSPORT_C!AK104","v":0},{"$f":"STORAGE_C!Y117","v":0},{"$f":"SUM(C170:J170)","v":0},null,"Fuel",{"$f":"K170*$F$31","v":{"$error":"#VALUE!"}},{"$f":"N170/$N$172","v":{"$error":"#VALUE!"}}]
[null,"Electricity",null,{"$f":"SIZERED_C!AG116","v":0},{"$f":"BALING_C!$AK$122","v":0},{"$f":"DRYING_C!AQ119","v":0},{"$f":"MILLING_C!AK109","v":0},{"$f":"DENSIFICATION_C!AK105","v":0},{"$f":"TRANSPORT_C!AK105","v":0},{"$f":"STORAGE_C!Y118","v":0},{"$f":"SUM(C171:J171)","v":0},null,"Electricity",{"$f":"K171*$F$31","v":{"$error":"#VALUE!"}},{"$f":"N171/$N$172","v":{"$error":"#VALUE!"}}]
[null,"Total",{"$f":"SUM(C170:C171)","v":0},0,0,0,0,0,0,0,0,null,"Total",{"$f":"SUM(N170:N171)","v":{"$error":"#VALUE!"}},{"$f":"SUM(O170:O171)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Energy demand per aggregation centre"]
[null,null,"Drying ","Milling/Grinding","Densification","Storage","Total per collection site",null,null,null,null,null,"Total energy demand including all aggregation centres"]
[null,"Category","tCO2/y","tCO2/y","tCO2/y","tCO2/y","tCO2/y",null,null,null,null,null,"Category","tCO2/y","Share"]
[null,"Fuel",{"$f":"DRYING_A!AQ111","v":0},{"$f":"MILLING_A!AK105","v":0},{"$f":"DENSIFICATION_A!AK104","v":0},{"$f":"STORAGE_A!Y117","v":0},{"$f":"SUM(C178:F178)","v":0},null,null,null,null,null,"Fuel",{"$f":"G178*$F$49","v":{"$error":"#VALUE!"}},{"$f":"N178/$N$180","v":{"$error":"#VALUE!"}}]
[null,"Electricity",{"$f":"DRYING_A!AQ112","v":0},{"$f":"MILLING_A!AK106","v":0},{"$f":"DENSIFICATION_A!AK105","v":0},{"$f":"STORAGE_A!Y118","v":0},{"$f":"SUM(C179:F179)","v":0},null,null,null,null,null,"Electricity",{"$f":"G179*$F$49","v":{"$error":"#VALUE!"}},{"$f":"N179/$N$180","v":{"$error":"#VALUE!"}}]
[null,"Total",{"$f":"SUM(C178:C179)","v":0},{"$f":"SUM(D178:D179)","v":0},{"$f":"SUM(E178:E179)","v":0},{"$f":"SUM(F178:F179)","v":0},{"$f":"SUM(G178:G179)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(N178:N179)","v":{"$error":"#VALUE!"}},{"$f":"SUM(O178:O179)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"GHG per category"]
[null,null,null,null,null,"per biomass unit"]
[null,"Category","tCO2-eq/y","Share",null,"Category","kgCO2-eq/t","Share"]
[null,"Fuel",{"$f":"N170+N178","v":{"$error":"#VALUE!"}},{"$f":"C186/$C$188","v":{"$error":"#VALUE!"}},null,"Fuel",{"$f":"C186*1000/$F$50","v":{"$error":"#VALUE!"}},{"$f":"G186/$G$188","v":{"$error":"#VALUE!"}}]
[null,"Electricity",{"$f":"N171+N179","v":{"$error":"#VALUE!"}},{"$f":"C187/$C$188","v":{"$error":"#VALUE!"}},null,"Electricity",{"$f":"C187*1000/$F$50","v":{"$error":"#VALUE!"}},{"$f":"G187/$G$188","v":{"$error":"#VALUE!"}}]
[null,"Total",{"$f":"SUM(C186:C187)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D186:D187)","v":{"$error":"#VALUE!"}},null,"Total",{"$f":"SUM(G186:G187)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H186:H187)","v":{"$error":"#VALUE!"}}]
[]
[null,"For all collection centres and aggregation"]
[null,"Energy demand  break down for operation"]
[null,"Category","tCO2-eq/y","Share",null,null,"Category","kgCO2-eq/kg "]
[null,"Collection",{"$f":"C172*$F$31","v":{"$error":"#VALUE!"}},{"$f":"C193/$C$201","v":{"$error":"#VALUE!"}},null,null,"Collection",{"$f":"C193/$F$50","v":{"$error":"#VALUE!"}}]
[null,"Primary size reduction",{"$f":"D172*$F$31","v":{"$error":"#VALUE!"}},{"$f":"C194/$C$201","v":{"$error":"#VALUE!"}},null,null,"Primary size reduction",{"$f":"C194/$F$50","v":{"$error":"#VALUE!"}}]
[null,"Baling",{"$f":"E172*$F$31","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,"Baling",{"$error":"#VALUE!"}]
[null,"Drying ",{"$f":"F172*$F$31+C180*$F$49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,"Drying ",{"$error":"#VALUE!"}]
[null,"Milling/Grinding",{"$f":"G172*$F$31+D180*$F$49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,"Milling/Grinding",{"$error":"#VALUE!"}]
[null,"Densification",{"$f":"H172*$F$31+E180*$F$49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,"Densification",{"$error":"#VALUE!"}]
[null,"Transport",{"$f":"I172*$F$31","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,"Transport",{"$error":"#VALUE!"}]
[null,"Storage",{"$f":"J172*$F$31+F180*$F$49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,"Storage",{"$error":"#VALUE!"}]
[null,"Total",{"$f":"SUM(C193:C200)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D193:D200)","v":{"$error":"#VALUE!"}},null,null,"Total",{"$f":"SUM(H193:H200)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Number of Jobs"]
[]
[null,"Number of jobs"]
[null,"Collection centres","Collection","Primary size reduction","Baling","Drying ","Milling/Grinding","Densification","Transport","Storage","Total per collection site",null,"Total costs including all collection sites"]
[null,"Category","#","#","#","#","#","#","#","#","#",null,"Category","#","Share"]
[null,"Labor Unskilled",{"$f":"COLLECTION!AA140","v":0},{"$f":"SIZERED_C!AL109","v":0},{"$f":"BALING_C!AK104","v":0},{"$f":"DRYING_C!AP101","v":0},{"$f":"MILLING_C!AQ102","v":0},{"$f":"DENSIFICATION_C!AS81","v":0},{"$f":"TRANSPORT_C!AR86","v":0},{"$f":"STORAGE_C!Z90","v":0},{"$f":"SUM(C209:J209)","v":0},null,"Labor Unskilled",{"$f":"ROUNDUP(K209*$F$31,0)","v":{"$error":"#VALUE!"}},{"$f":"N209/$N$211","v":{"$error":"#VALUE!"}}]
[null,"Labor Skilled",{"$f":"COLLECTION!AA141","v":0},{"$f":"SIZERED_C!AL110","v":0},{"$f":"BALING_C!AK105","v":0},{"$f":"DRYING_C!AP102","v":0},{"$f":"MILLING_C!AQ103","v":0},{"$f":"DENSIFICATION_C!AS82","v":0},{"$f":"TRANSPORT_C!AR87","v":0},{"$f":"STORAGE_C!Z91","v":0},{"$f":"SUM(C210:J210)","v":0},null,"Labor Skilled",{"$f":"ROUNDUP(K210*$F$31,0)","v":{"$error":"#VALUE!"}},{"$f":"N210/$N$211","v":{"$error":"#VALUE!"}}]
[null,"Total",{"$f":"SUM(C209:C210)","v":0},{"$f":"SUM(D209:D210)","v":0},0,0,0,0,0,0,0,null,"Miscelaneous",{"$f":"SUM(N209:N210)","v":{"$error":"#VALUE!"}},{"$f":"SUM(O209:O210)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Number of jobs"]
[null,"Collection centres","Drying ","Milling/Grinding","Densification","Storage","Total per aggregation",null,null,null,null,null,"Total costs including all collection sites"]
[null,"Category","#","#","#","#","#",null,null,null,null,null,"Category","#","Share"]
[null,"Labor Unskilled",{"$f":"DRYING_A!AP101","v":0},{"$f":"MILLING_A!AQ102","v":0},{"$f":"DENSIFICATION_A!AS81","v":0},{"$f":"STORAGE_A!Z90","v":0},{"$f":"SUM(C217:F217)","v":0},null,null,null,null,null,"Labor Unskilled",{"$f":"ROUNDUP(G217*$F$49,0)","v":{"$error":"#VALUE!"}},{"$f":"N217/$N$219","v":{"$error":"#VALUE!"}}]
[null,"Labor Skilled",{"$f":"DRYING_A!AP102","v":0},{"$f":"MILLING_A!AQ103","v":0},{"$f":"DENSIFICATION_A!AS82","v":0},{"$f":"STORAGE_A!Z91","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C218:F218)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Labor Skilled",{"$f":"ROUNDUP(G218*$F$49,0)","v":{"$error":"#DIV/0!"}},{"$f":"N218/$N$219","v":{"$error":"#DIV/0!"}}]
[null,"Total",{"$f":"SUM(C217:C218)","v":0},{"$f":"SUM(D217:D218)","v":0},{"$f":"SUM(E217:E218)","v":0},{"$f":"SUM(F217:F218)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G217:G218)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Miscelaneous",{"$f":"SUM(N217:N218)","v":{"$error":"#VALUE!"}},{"$f":"SUM(O217:O218)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Jobs per category"]
[]
[null,"Category","Jobs","Share"]
[null,"Unskilled",{"$f":"N209+N217","v":{"$error":"#VALUE!"}},{"$f":"C225/$C$227","v":{"$error":"#VALUE!"}}]
[null,"Skilled",{"$f":"N210+N218","v":{"$error":"#VALUE!"}},{"$f":"C226/$C$227","v":{"$error":"#VALUE!"}}]
[null,"Total",{"$f":"SUM(C225:C226)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D225:D226)","v":{"$error":"#VALUE!"}}]
[]
[null,"For all collection centres and aggregation"]
[null,"Energy demand  break down for operation"]
[null,"Category","Jobs","Share"]
[null,"Collection",{"$f":"C211*$F$31","v":{"$error":"#VALUE!"}},{"$f":"C232/$C$240","v":{"$error":"#VALUE!"}}]
[null,"Primary size reduction",{"$f":"D211*$F$31","v":{"$error":"#VALUE!"}},{"$f":"C233/$C$240","v":{"$error":"#VALUE!"}}]
[null,"Baling",{"$f":"E211*$F$31","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,"Drying ",{"$f":"F211*$F$31+C219*$F$49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,"Milling/Grinding",{"$f":"G211*$F$31+D219*$F$49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,"Densification",{"$f":"H211*$F$31+E219*$F$49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,"Transport",{"$f":"I211*$F$31","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,"Storage",{"$f":"J211*$F$31+F219*$F$49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,"Total",{"$f":"ROUNDUP(SUM(C232:C239),0)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D232:D239)","v":{"$error":"#VALUE!"}}]

{"sheet":"PARAMETERS","index":4,"n_rows":131,"n_cols":13,"rows_kept":131,"cut":false,"hidden":false,"merged":[[95,7,95,8],[96,7,96,8],[55,7,55,8],[51,7,51,8],[79,7,79,8],[80,7,80,8],[81,7,81,8],[61,7,61,8],[62,7,62,8],[56,7,56,8],[57,7,57,8],[69,7,69,8],[70,7,70,8],[71,7,71,8],[25,7,25,8],[29,7,29,8],[46,7,46,8],[41,7,41,8],[42,7,42,8],[30,7,30,8],[31,7,31,8],[36,7,36,8],[37,7,37,8],[38,7,38,8],[39,7,39,8],[40,7,40,8],[32,7,32,8],[2,2,2,8],[5,2,5,3],[5,4,5,6],[16,7,16,8],[24,7,24,8],[20,7,20,8],[21,7,21,8],[22,7,22,8],[23,7,23,8],[14,7,14,8],[15,7,15,8],[10,2,10,8],[7,2,8,8],[47,7,47,8],[48,7,48,8],[49,7,49,8],[50,7,50,8],[68,7,68,8],[63,7,63,8],[64,7,64,8],[105,7,105,8],[72,7,72,8],[101,7,101,8],[102,7,102,8],[103,7,103,8],[104,7,104,8],[74,2,74,8],[78,7,78,8],[82,7,82,8],[86,7,86,8],[87,7,87,8],[88,7,88,8],[89,7,89,8],[97,7,97,8],[90,7,90,8],[94,7,94,8]]}
[]
[]
[null,null,{"$f":"+\"DEFAULT PARAMETERS USED IN EACH OPERATION\"","v":"DEFAULT PARAMETERS USED IN EACH OPERATION"}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"The user is encouraged to review and modify the default parameters for each operation type for more accurate results. "]
[]
[]
[null,null,"Operations at collection centre level"]
[]
[null,null,"Biomass collection"]
[]
[null,null,"Share of machinery use in semi-mechanized collection mode (%)",null,null,null,null,0.5]
[null,null,"Collection capacity manual operation mode (tonne/h)",null,null,null,null,0.1]
[null,null,"Collection capacity mechanized operation mode (tonne/h)",null,null,null,null,2.5]
[]
[null,null,"Drying"]
[]
[null,null,"Natural drying capacity (t/h)",null,null,null,null,2]
[null,null,"Belt/Conveyor drying capacity (t/h)",null,null,null,null,8]
[null,null,"Rotary drying capacity (t/h)",null,null,null,null,12]
[null,null,"Machinery depreciation time (years)",null,null,null,null,20]
[null,null,"Belt/Conveyor dryer power (HP)",null,null,null,null,120]
[null,null,"Rotary dryer power (HP)",null,null,null,null,100]
[]
[null,null,"Primary size reduction"]
[]
[null,null,"Chipping mass recovery efficiency (%)",null,null,null,null,0.99]
[null,null,"Small chipper capacity (t/h)",null,null,null,null,6]
[null,null,"Medium chipper capacity (t/h)",null,null,null,null,10]
[null,null,"Large chipper capacity (t/h)",null,null,null,null,20]
[]
[null,null,"Baling"]
[]
[null,null,"Baling mass recovery efficiency",null,null,null,null,0.99]
[null,null,"Medium round bale average density (kg/m3)",null,null,null,null,200]
[null,null,"Large round bale average density (kg/m3)",null,null,null,null,200]
[null,null,"Large square bale average density (kg/m3)",null,null,null,null,200]
[null,null,"Medium round bales average packing capacity (t/h)",null,null,null,null,12]
[null,null,"Large round bales average packingcapacity (t/h)",null,null,null,null,18]
[null,null,"Large squeare bales average packing capacity (t/h)",null,null,null,null,13]
[]
[null,null,"Milling/Grinding"]
[]
[null,null,"Milling/Grinding mass recovery efficiency",null,null,null,null,0.99]
[null,null,"Hammer mill processing capacity (t/h)",null,null,null,null,3]
[null,null,"Disk mill processing capacity (t/h)",null,null,null,null,2]
[null,null,"Knife mill processing capacity (t/h)",null,null,null,null,2]
[null,null,"Maintenance costs (% of capital investment)",null,null,null,null,2E-3]
[null,null,"Machinery depreciation time (years)",null,null,null,null,20]
[]
[null,null,"Transport"]
[]
[null,null,"Biomass mass recovery efficiency",null,null,null,null,0.99]
[null,null,"% of time on road for loading and unloading",null,null,null,null,0.4]
[null,null,"% of time on road for stops, breaks and additional possible issues",null,null,null,null,0.1]
[]
[null,null,"Densification "]
[]
[null,null,"Biomass mass recovery efficiency",null,null,null,null,0.99]
[null,null,"Briquettes production capacity (t/h)",null,null,null,null,4]
[null,null,"Pellets production capacity (t/h)",null,null,null,null,4]
[null,null,"Machinery depreciation time (years)",null,null,null,null,20]
[]
[null,null,"Storage"]
[]
[null,null,"Biomass mass recovery efficiency",null,null,null,null,0.99]
[null,null,"Stocking capacity (t/h)",null,null,null,null,5]
[null,null,"Storage building height (m)",null,null,null,null,10]
[null,null,"Building oversizing (%)",null,null,null,null,0.05]
[null,null,"Maintenance costs (% of bulding rental)",null,null,null,null,5.0000000000000001E-4]
[]
[null,null,"Operations at aggregation centre level"]
[]
[null,null,"Drying"]
[]
[null,null,"Belt/Conveyor drying capacity (t/h)",null,null,null,null,40]
[null,null,"Rotary drying capacity (t/h)",null,null,null,null,50]
[null,null,"Machinery depreciation time (years)",null,null,null,null,20]
[null,null,"Belt/Conveyor dryer power (HP)",null,null,null,null,120]
[null,null,"Rotary dryer power (HP)",null,null,null,null,100]
[]
[null,null,"Milling/Grinding"]
[]
[null,null,"Milling/Grinding mass recovery efficiency",null,null,null,null,0.99]
[null,null,"Hammer mill processing capacity (t/h)",null,null,null,null,15]
[null,null,"Disk mill processing capacity (t/h)",null,null,null,null,12]
[null,null,"Knife mill processing capacity (t/h)",null,null,null,null,12]
[null,null,"Machinery depreciation time (years)",null,null,null,null,20]
[]
[null,null,"Densification "]
[]
[null,null,"Biomass mass recovery efficiency",null,null,null,null,0.99]
[null,null,"Briquettes production capacity (t/h)",null,null,null,null,12]
[null,null,"Pellets production capacity (t/h)",null,null,null,null,12]
[null,null,"Machinery depreciation time (years)",null,null,null,null,20]
[]
[null,null,"Storage"]
[]
[null,null,"Biomass mass recovery efficiency",null,null,null,null,0.99]
[null,null,"Stocking capacity (t/h)",null,null,null,null,15]
[null,null,"Storage building height (m)",null,null,null,null,9]
[null,null,"Bulding oversizing (%)",null,null,null,null,0.02]
[null,null,"Maintenance costs (% of bulding rental)",null,null,null,null,5.0000000000000001E-4]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"C centers",null,null,null,"Collection center"]
[null,null,null,null,null,null,null,"Drying",{"$f":"IF(L120,1,0)","v":1},null,null,{"$f":"'Data Entry Needs'!W260","v":false},{"$f":"'Data Entry Needs'!X260","v":"Collection"}]
[null,null,null,null,null,null,null,"Milling",{"$f":"IF(L122,1,0)","v":1},null,null,{"$f":"'Data Entry Needs'!W261","v":true},{"$f":"'Data Entry Needs'!X261","v":"Primary size reduction"}]
[null,null,null,null,null,null,null,"Densification",{"$f":"IF(L123,1,0)","v":1},null,null,{"$f":"'Data Entry Needs'!W262","v":true},{"$f":"'Data Entry Needs'!X262","v":"Drying "}]
[null,null,null,null,null,null,null,"Storage",{"$f":"IF(L124,1,0)","v":1},null,null,{"$f":"'Data Entry Needs'!W263","v":false},{"$f":"'Data Entry Needs'!X263","v":"Baling"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!W264","v":true},{"$f":"'Data Entry Needs'!X264","v":"Milling/Grinding"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!W265","v":true},{"$f":"'Data Entry Needs'!X265","v":"Densification"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!W266","v":true},{"$f":"'Data Entry Needs'!X266","v":"Storage"}]
[null,null,null,null,null,null,null,"Drying",{"$f":"IF(L128,1,0)","v":1},null,null,{"$f":"'Data Entry Needs'!W267","v":false},{"$f":"'Data Entry Needs'!X267","v":"Transport"}]
[null,null,null,null,null,null,null,"Milling",{"$f":"IF(L129,1,0)","v":1}]
[null,null,null,null,null,null,null,"Densification",{"$f":"IF(L130,1,0)","v":1},null,null,"Aggregation center"]
[null,null,null,null,null,null,null,"Storage",{"$f":"IF(L131,1,0)","v":0},null,null,{"$f":"'Data Entry Needs'!W312","v":true},{"$f":"'Data Entry Needs'!X312","v":"Drying "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!W313","v":true},{"$f":"'Data Entry Needs'!X313","v":"Milling/Grinding"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!W314","v":true},{"$f":"'Data Entry Needs'!X314","v":"Densification"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!W315","v":false},{"$f":"'Data Entry Needs'!X315","v":"Storage"}]

{"sheet":"COLL&AGG","index":5,"n_rows":57,"n_cols":20,"rows_kept":57,"cut":false,"hidden":true,"merged":[[18,6,18,8],[19,6,19,8],[23,6,23,8],[24,6,24,8],[25,6,25,8],[17,6,17,8],[5,2,5,3],[5,4,5,6],[2,2,2,8],[9,6,9,8],[10,6,10,8],[11,6,11,8],[15,6,15,8],[16,6,16,8]]}
[]
[]
[null,null,{"$f":"+\"CALCULATION OF COLLECTION & AGGREGATION CENTRES OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"CALCULATION OF COLLECTION & AGGREGATION CENTRES OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Colored cells are used for calculations"]
[]
[null,null,"Total collection land required"]
[]
[null,null,{"$f":"+\"Total Available \"&('Data Entry Needs'!$E$11&\"  (t/year)\")","v":"Total Available   (t/year)"},null,null,null,{"$f":"'Data Entry Needs'!$E$12","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" yield (t/ha, wet)\")","v":" yield (t/ha, wet)"},null,null,null,{"$f":"'Data Entry Needs'!$E$13","v":0}]
[null,null,{"$f":"+\"Total land required for collecting \"&('Data Entry Needs'!$E$11&\"  (ha)\")","v":"Total land required for collecting   (ha)"},null,null,null,{"$f":"$S$43","v":""}]
[]
[null,null,"Collection centres"]
[]
[null,null,{"$f":"('Data Entry Needs'!$E$11&\" collection centres radius (km)\")","v":" collection centres radius (km)"},null,null,null,{"$f":"'Data Entry Needs'!$I$10","v":0}]
[null,null,{"$f":"+\"Share of land covered with \"&('Data Entry Needs'!$E$11&\"  (%)\")","v":"Share of land covered with   (%)"},null,null,null,{"$f":"'Data Entry Needs'!$I$11","v":0}]
[null,null,{"$f":"+\"Land covered in \"&('Data Entry Needs'!$E$11&\" per collection centre (ha)\")","v":"Land covered in  per collection centre (ha)"},null,null,null,{"$f":"$S$47","v":0}]
[null,null,{"$f":"+\"\"&('Data Entry Needs'!$E$11&\" potentially collected per centre (t/year)\")","v":" potentially collected per centre (t/year)"},null,null,null,{"$f":"$S$48","v":0}]
[null,null,{"$f":"+\"Number of required \"&('Data Entry Needs'!$E$11&\" collection centres\")","v":"Number of required  collection centres"},null,null,null,{"$f":"$S$51","v":""}]
[]
[null,null,"Aggregation centres"]
[]
[null,null,{"$f":"('Data Entry Needs'!$E$11&\" aggregation centres influence radius (km)\")","v":" aggregation centres influence radius (km)"},null,null,null,{"$f":"'Data Entry Needs'!$I$12","v":0}]
[null,null,{"$f":"+\"Land influence per aggregation centre (ha)\"","v":"Land influence per aggregation centre (ha)"},null,null,null,{"$f":"$S$54","v":0}]
[null,null,{"$f":"+\"Number of required \"&('Data Entry Needs'!$E$11&\" aggregation centres\")","v":"Number of required  aggregation centres"},null,null,null,{"$f":"$S$57","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass","t/year",{"$f":"$G$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"yield","t/ha",{"$f":"$G$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land required","ha",{"$f":"IFERROR(ROUNDUP($S$41*(1/$S$42),0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collection radius","km",{"$f":"$G$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share","%",{"$f":"$G$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land collection centre","ha",{"$f":"IFERROR(ROUNDDOWN($S$45^2*PI()*$S$46*100,0),\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass potentially processed","t/year",{"$f":"IFERROR($S$47*$S$42,\"\")","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of collection centres",null,{"$f":"IFERROR(ROUNDUP($S$43/$S$47,0),\"\")","v":""},{"$f":"$S$43/$S$47","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aggregation centres","km",{"$f":"$G$24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Influence land aggregation centres","ha",{"$f":"IFERROR(ROUNDDOWN(PI()*$S$53^2*100,0),\"\")","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of aggregation centres",null,{"$f":"IFERROR(ROUNDUP($S$43/$S$54,0),\"\")","v":""},{"$f":"$S$43/$S$54","v":{"$error":"#VALUE!"}}]

{"sheet":"SUPPLY_COSTS","index":6,"n_rows":124,"n_cols":12,"rows_kept":124,"cut":false,"hidden":true,"merged":[[5,2,5,3],[5,4,5,6],[2,2,2,11],[9,7,9,11],[14,5,15,5],[14,4,15,4],[14,3,15,3],[10,7,10,11],[36,3,37,3],[36,4,37,4],[14,11,15,11],[14,10,15,10],[14,9,15,9],[14,8,15,8],[14,7,15,7],[14,6,15,6],[34,2,34,11],[56,7,56,11],[57,7,57,11],[61,3,62,3],[61,4,62,4],[61,5,62,5],[61,6,62,6],[61,7,62,7],[103,2,103,11],[105,7,105,11],[107,3,108,3],[107,4,108,4],[81,2,81,11],[83,3,84,3],[83,4,84,4]]}
[]
[]
[null,null,{"$f":"+\"SUMMARY OF SUPPLY COSTS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"SUMMARY OF SUPPLY COSTS OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"Summary of costs per collection centre"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" supply capacity per collection centre (t/y)\")","v":" supply capacity per collection centre (t/y)"},null,null,null,null,{"$f":"Allocator!$F$30","v":""}]
[null,null,"Number of collection centres",null,null,null,null,{"$f":"Allocator!$F$31","v":""}]
[]
[]
[]
[null,null,null,"Collection","Primary size reduction","Baling","Drying ","Milling/ Grinding","Densification","Transport","Storage","Total per collection site"]
[]
[null,null,"Category","USD/y","USD/y","USD/y","USD/y","USD/y","USD/y","USD/y","USD/y","USD/y"]
[null,null,"Labor Unskilled",{"$f":"Allocator!C59","v":0},{"$f":"Allocator!D59","v":0},{"$f":"Allocator!E59","v":0},{"$f":"Allocator!F59","v":0},{"$f":"Allocator!G59","v":0},{"$f":"Allocator!H59","v":0},{"$f":"Allocator!I59","v":0},{"$f":"Allocator!J59","v":0},{"$f":"SUM(D18:K18)","v":0}]
[null,null,"Labor Skilled",{"$f":"Allocator!C60","v":0},{"$f":"Allocator!D60","v":0},{"$f":"Allocator!E60","v":0},{"$f":"Allocator!F60","v":0},{"$f":"Allocator!G60","v":0},{"$f":"Allocator!H60","v":0},{"$f":"Allocator!I60","v":0},{"$f":"Allocator!J60","v":0},{"$f":"SUM(D19:K19)","v":0}]
[null,null,"Miscelaneous",{"$f":"Allocator!C61","v":0},{"$f":"Allocator!D61","v":0},{"$f":"Allocator!E61","v":0},{"$f":"Allocator!F61","v":0},{"$f":"Allocator!G61","v":0},{"$f":"Allocator!H61","v":0},{"$f":"Allocator!I61","v":0},{"$f":"Allocator!J61","v":0},0]
[null,null,"Machinery Rental",{"$f":"Allocator!C62","v":0},{"$f":"Allocator!D62","v":0},{"$f":"Allocator!E62","v":0},{"$f":"Allocator!F62","v":0},{"$f":"Allocator!G62","v":0},{"$f":"Allocator!H62","v":0},{"$f":"Allocator!I62","v":0},{"$f":"Allocator!J62","v":0},0]
[null,null,"Building rental",{"$f":"Allocator!C63","v":0},{"$f":"Allocator!D63","v":0},{"$f":"Allocator!E63","v":0},{"$f":"Allocator!F63","v":0},{"$f":"Allocator!G63","v":0},{"$f":"Allocator!H63","v":0},{"$f":"Allocator!I63","v":0},{"$f":"Allocator!J63","v":0},0]
[null,null,"Depreciation",{"$f":"Allocator!C64","v":0},{"$f":"Allocator!D64","v":0},{"$f":"Allocator!E64","v":0},{"$f":"Allocator!F64","v":0},{"$f":"Allocator!G64","v":0},{"$f":"Allocator!H64","v":0},{"$f":"Allocator!I64","v":0},{"$f":"Allocator!J64","v":0},0]
[null,null,"Maintenance",{"$f":"Allocator!C65","v":0},{"$f":"Allocator!D65","v":0},{"$f":"Allocator!E65","v":0},{"$f":"Allocator!F65","v":0},{"$f":"Allocator!G65","v":0},{"$f":"Allocator!H65","v":0},{"$f":"Allocator!I65","v":0},{"$f":"Allocator!J65","v":0},0]
[null,null,"Fuel",{"$f":"Allocator!C66","v":0},{"$f":"Allocator!D66","v":0},{"$f":"Allocator!E66","v":0},{"$f":"Allocator!F66","v":0},{"$f":"Allocator!G66","v":0},{"$f":"Allocator!H66","v":0},{"$f":"Allocator!I66","v":0},{"$f":"Allocator!J66","v":0},0]
[null,null,"Power",{"$f":"Allocator!C67","v":0},{"$f":"Allocator!D67","v":0},{"$f":"Allocator!E67","v":0},{"$f":"Allocator!F67","v":0},{"$f":"Allocator!G67","v":0},{"$f":"Allocator!H67","v":0},{"$f":"Allocator!I67","v":0},{"$f":"Allocator!J67","v":0},0]
[null,null,"Accesing",{"$f":"Allocator!C68","v":0},{"$f":"Allocator!D68","v":0},{"$f":"Allocator!E68","v":0},{"$f":"Allocator!F68","v":0},{"$f":"Allocator!G68","v":0},{"$f":"Allocator!H68","v":0},{"$f":"Allocator!I68","v":0},{"$f":"Allocator!J68","v":0},0]
[null,null,"Loan",{"$f":"Allocator!C69","v":0},{"$f":"Allocator!D69","v":0},{"$f":"Allocator!E69","v":0},{"$f":"Allocator!F69","v":0},{"$f":"Allocator!G69","v":0},{"$f":"Allocator!H69","v":0},{"$f":"Allocator!I69","v":0},{"$f":"Allocator!J69","v":""},0]
[null,null,"Overhead",{"$f":"Allocator!C70","v":0},{"$f":"Allocator!D70","v":0},{"$f":"Allocator!E70","v":0},{"$f":"Allocator!F70","v":0},{"$f":"Allocator!G70","v":0},{"$f":"Allocator!H70","v":0},{"$f":"Allocator!I70","v":0},{"$f":"Allocator!J70","v":0},0]
[null,null,"General & administrative",{"$f":"Allocator!C71","v":0},{"$f":"Allocator!D71","v":0},{"$f":"Allocator!E71","v":0},{"$f":"Allocator!F71","v":0},{"$f":"Allocator!G71","v":0},{"$f":"Allocator!H71","v":0},{"$f":"Allocator!I71","v":0},{"$f":"Allocator!J71","v":0},0]
[null,null,"Total",{"$f":"SUM(D18:D30)","v":0},{"$f":"SUM(E18:E30)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Total costs of all collection centre"]
[]
[null,null,"Total costs of collection centres = # collection centres * cost per collection centre"]
[]
[null,null,null,"Total costs","Share"]
[]
[null,null,"Category","USD/y","%"]
[null,null,"Labor Unskilled",{"$f":"Allocator!N59","v":""},{"$f":"IFERROR(D40/$D$53,\"\")","v":""}]
[null,null,"Labor Skilled",{"$f":"Allocator!N60","v":""},{"$f":"IFERROR(D41/$D$53,\"\")","v":""}]
[null,null,"Miscelaneous",{"$f":"Allocator!N61","v":""},""]
[null,null,"Machinery Rental",{"$f":"Allocator!N62","v":""},""]
[null,null,"Building rental",{"$f":"Allocator!N63","v":""},""]
[null,null,"Depreciation",{"$f":"Allocator!N64","v":""},""]
[null,null,"Maintenance",{"$f":"Allocator!N65","v":""},""]
[null,null,"Fuel",{"$f":"Allocator!N66","v":""},""]
[null,null,"Power",{"$f":"Allocator!N67","v":""},""]
[null,null,"Accesing",{"$f":"Allocator!N68","v":""},""]
[null,null,"Loan",{"$f":"Allocator!N69","v":""},""]
[null,null,"Overhead",{"$f":"Allocator!N70","v":""},""]
[null,null,"General & administrative",{"$f":"Allocator!N71","v":""},""]
[null,null,"Total",{"$f":"SUM(D40:D52)","v":0},{"$f":"SUM(E40:E52)","v":0}]
[]
[null,null,"Summary of costs per aggregation centre"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" supply capacity per aggregation centre (t/y)\")","v":" supply capacity per aggregation centre (t/y)"},null,null,null,null,{"$f":"Allocator!$F$48","v":""}]
[null,null,"Number of aggregation sites",null,null,null,null,{"$f":"IFERROR(Allocator!$F$49,\"\")","v":""}]
[]
[]
[]
[null,null,null,"Drying ","Milling/ Grinding","Densification","Storage","Total per aggregation centre"]
[null,null,null,"Drying ","Milling/Grinding","Densification","Storage"]
[null,null,"Category","USD/y","USD/y","USD/y","USD/y","USD/y"]
[null,null,"Labor Unskilled",{"$f":"Allocator!C77","v":0},{"$f":"Allocator!D77","v":0},{"$f":"Allocator!E77","v":0},{"$f":"Allocator!F77","v":0},{"$f":"SUM(D65:G65)","v":0}]
[null,null,"Labor Skilled",{"$f":"Allocator!C78","v":0},{"$f":"Allocator!D78","v":0},{"$f":"Allocator!E78","v":0},{"$f":"Allocator!F78","v":0},{"$f":"SUM(D66:G66)","v":0}]
[null,null,"Miscelaneous",{"$f":"Allocator!C79","v":0},{"$f":"Allocator!D79","v":0},{"$f":"Allocator!E79","v":0},{"$f":"Allocator!F79","v":0},0]
[null,null,"Machinery Rental",{"$f":"Allocator!C80","v":0},{"$f":"Allocator!D80","v":0},{"$f":"Allocator!E80","v":0},{"$f":"Allocator!F80","v":0},0]
[null,null,"Building rental",{"$f":"Allocator!C81","v":0},{"$f":"Allocator!D81","v":0},{"$f":"Allocator!E81","v":0},{"$f":"Allocator!F81","v":0},0]
[null,null,"Depreciation",{"$f":"Allocator!C82","v":0},{"$f":"Allocator!D82","v":0},{"$f":"Allocator!E82","v":0},{"$f":"Allocator!F82","v":0},0]
[null,null,"Maintenance",{"$f":"Allocator!C83","v":0},{"$f":"Allocator!D83","v":0},{"$f":"Allocator!E83","v":0},{"$f":"Allocator!F83","v":0},0]
[null,null,"Fuel",{"$f":"Allocator!C84","v":0},{"$f":"Allocator!D84","v":0},{"$f":"Allocator!E84","v":0},{"$f":"Allocator!F84","v":0},0]
[null,null,"Power",{"$f":"Allocator!C85","v":0},{"$f":"Allocator!D85","v":0},{"$f":"Allocator!E85","v":0},{"$f":"Allocator!F85","v":0},0]
[null,null,"Accesing",{"$f":"Allocator!C86","v":0},{"$f":"Allocator!D86","v":0},{"$f":"Allocator!E86","v":0},{"$f":"Allocator!F86","v":0},0]
[null,null,"Loan",{"$f":"Allocator!C87","v":0},{"$f":"Allocator!D87","v":0},{"$f":"Allocator!E87","v":0},{"$f":"Allocator!F87","v":""},0]
[null,null,"Overhead",{"$f":"Allocator!C88","v":0},{"$f":"Allocator!D88","v":0},{"$f":"Allocator!E88","v":0},{"$f":"Allocator!F88","v":0},0]
[null,null,"General & administrative",{"$f":"Allocator!C89","v":0},{"$f":"Allocator!D89","v":0},{"$f":"Allocator!E89","v":0},{"$f":"Allocator!F89","v":0},0]
[null,null,"Total",{"$f":"SUM(D65:D77)","v":0},{"$f":"SUM(E65:E77)","v":0},{"$f":"SUM(F65:F77)","v":0},{"$f":"SUM(G65:G77)","v":0},{"$f":"SUM(H65:H77)","v":0}]
[]
[null,null,"Total costs of all aggregation centres"]
[]
[null,null,"Total costs of aggregation centres = # aggregation centre * cost per aggregation centre"]
[]
[null,null,null,"Total costs","Share"]
[]
[null,null,"Category","USD/y","%"]
[null,null,"Labor Unskilled",{"$f":"Allocator!N77","v":""},{"$f":"IFERROR(D87/$D$100,\"\")","v":""}]
[null,null,"Labor Skilled",{"$f":"Allocator!N78","v":""},{"$f":"IFERROR(D88/$D$100,\"\")","v":""}]
[null,null,"Miscelaneous",{"$f":"Allocator!N79","v":""},""]
[null,null,"Machinery Rental",{"$f":"Allocator!N80","v":""},""]
[null,null,"Building rental",{"$f":"Allocator!N81","v":""},""]
[null,null,"Depreciation",{"$f":"Allocator!N82","v":""},""]
[null,null,"Maintenance",{"$f":"Allocator!N83","v":""},""]
[null,null,"Fuel",{"$f":"Allocator!N84","v":""},""]
[null,null,"Power",{"$f":"Allocator!N85","v":""},""]
[null,null,"Accesing",{"$f":"Allocator!N86","v":""},""]
[null,null,"Loan",{"$f":"Allocator!N87","v":""},""]
[null,null,"Overhead",{"$f":"Allocator!N88","v":""},""]
[null,null,"General & administrative",{"$f":"Allocator!N89","v":""},""]
[null,null,"Total",{"$f":"SUM(D87:D99)","v":0},{"$f":"SUM(E87:E99)","v":0}]
[]
[null,null,"Total biomass supply costs"]
[]
[null,null,"Total supply costs = total costs of collection sites + total costs of aggregation centres"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" supplied (t/y)\")","v":" supplied (t/y)"},null,null,null,null,{"$f":"Allocator!$F$50","v":""}]
[]
[null,null,null,"Total costs","Share"]
[]
[null,null,"Category","USD/y","%"]
[null,null,"Labor Unskilled",{"$f":"Allocator!C97","v":""},{"$f":"IFERROR(D111/$D$124,\"\")","v":""}]
[null,null,"Labor Skilled",{"$f":"Allocator!C98","v":""},{"$f":"IFERROR(D112/$D$124,\"\")","v":""}]
[null,null,"Miscelaneous",{"$f":"Allocator!C99","v":""},""]
[null,null,"Machinery Rental",{"$f":"Allocator!C100","v":""},""]
[null,null,"Building rental",{"$f":"Allocator!C101","v":""},""]
[null,null,"Depreciation",{"$f":"Allocator!C102","v":""},""]
[null,null,"Maintenance",{"$f":"Allocator!C103","v":""},""]
[null,null,"Fuel",{"$f":"Allocator!C104","v":""},""]
[null,null,"Power",{"$f":"Allocator!C105","v":""},""]
[null,null,"Accesing",{"$f":"Allocator!C106","v":""},""]
[null,null,"Loan",{"$f":"Allocator!C107","v":""},""]
[null,null,"Overhead",{"$f":"Allocator!C108","v":""},""]
[null,null,"General & administrative",{"$f":"Allocator!C109","v":""},""]
[null,null,"Total",{"$f":"SUM(D111:D123)","v":0},{"$f":"SUM(E111:E123)","v":0}]

{"sheet":"SUPPLY_GHG","index":7,"n_rows":87,"n_cols":12,"rows_kept":87,"cut":false,"hidden":true,"merged":[[81,3,82,3],[81,4,82,4],[57,2,57,11],[62,3,63,3],[62,4,63,4],[77,2,77,11],[79,7,79,11],[31,3,32,3],[31,4,32,4],[43,7,43,11],[44,7,44,11],[48,3,49,3],[48,4,49,4],[48,5,49,5],[48,6,49,6],[48,7,49,7],[24,2,24,11],[6,2,6,3],[6,4,6,6],[2,2,3,11],[15,3,16,3],[15,4,16,4],[15,5,16,5],[15,6,16,6],[15,7,16,7],[15,8,16,8],[15,9,16,9],[15,10,16,10],[15,11,16,11],[10,7,10,11],[11,7,11,11]]}
[]
[]
[null,null,{"$f":"+\"SUMMARY OF GHG EMISSIONS OF \"&UPPER('Data Entry Needs'!$E$11&\" Supply\")","v":"SUMMARY OF GHG EMISSIONS OF  SUPPLY"}]
[]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"Summary of GHG emissions per collection site"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" supply capacity per collection site (t/y)\")","v":" supply capacity per collection site (t/y)"},null,null,null,null,{"$f":"IFERROR(Allocator!$F$30,\"\")","v":""}]
[null,null,"Number of collection sites",null,null,null,null,{"$f":"IFERROR(Allocator!$F$31,\"\")","v":""}]
[]
[]
[]
[null,null,null,"Collection","Primary size reduction","Baling","Drying ","Milling/ Grinding","Densification","Transport","Storage","Total per collection site"]
[]
[null,null,"Category","tCO2-eq/y","tCO2-eq/y","tCO2-eq/y","tCO2-eq/y","tCO2-eq/y","tCO2-eq/y","tCO2-eq/y","tCO2-eq/y","tCO2-eq/y"]
[null,null,"Fuel",{"$f":"Allocator!C170","v":0},{"$f":"Allocator!D170","v":0},{"$f":"Allocator!E170","v":0},{"$f":"Allocator!F170","v":0},{"$f":"Allocator!G170","v":0},{"$f":"Allocator!H170","v":0},{"$f":"Allocator!I170","v":0},{"$f":"Allocator!J170","v":0},{"$f":"SUM(D19:K19)","v":0}]
[null,null,"Electricity",{"$f":"Allocator!C171","v":0},{"$f":"Allocator!D171","v":0},{"$f":"Allocator!E171","v":0},{"$f":"Allocator!F171","v":0},{"$f":"Allocator!G171","v":0},{"$f":"Allocator!H171","v":0},{"$f":"Allocator!I171","v":0},{"$f":"Allocator!J171","v":0},{"$f":"SUM(D20:K20)","v":0}]
[null,null,"Total",{"$f":"SUM(D19:D20)","v":0},{"$f":"SUM(E19:E20)","v":0},0,0,0,0,0,0,{"$f":"SUM(L19:L20)","v":0}]
[]
[null,null,"Total GHG emissions of all collection sites"]
[]
[null,null,"Total GHG emissions of collection sites = # collection sites * GHG emissions per collection site"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total GHG emissions","Share"]
[]
[null,null,"Category","tCO2-eq/y","%"]
[null,null,"Fuel",{"$f":"IFERROR(Allocator!N170,\"\")","v":""},{"$f":"IFERROR(D35/$D$37,\"\")","v":""}]
[null,null,"Electricity",{"$f":"IFERROR(Allocator!N171,\"\")","v":""},{"$f":"IFERROR(D36/$D$37,\"\")","v":""}]
[null,null,"Total",{"$f":"SUM(D35:D36)","v":0},{"$f":"SUM(E35:E36)","v":0}]
[]
[]
[]
[]
[null,null,"Summary of GHG emissions per aggregation centre"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" supply capacity per aggregation centre (t/y)\")","v":" supply capacity per aggregation centre (t/y)"},null,null,null,null,{"$f":"IFERROR(Allocator!$F$48,\"\")","v":""}]
[null,null,"Number of aggregation centres",null,null,null,null,{"$f":"IFERROR(Allocator!$F$49,\"\")","v":""}]
[]
[]
[]
[null,null,null,"Drying ","Milling/ Grinding","Densification","Storage","Total per aggregation centre"]
[null,null,null,"Drying ","Milling/Grinding","Densification","Storage"]
[null,null,"Category","tCO2-eq/y","tCO2-eq/y","tCO2-eq/y","tCO2-eq/y","tCO2-eq/y"]
[null,null,"Fuel",{"$f":"Allocator!C178","v":0},{"$f":"Allocator!D178","v":0},{"$f":"Allocator!E178","v":0},{"$f":"Allocator!F178","v":0},{"$f":"SUM(D52:G52)","v":0}]
[null,null,"Electricity",{"$f":"Allocator!C179","v":0},{"$f":"Allocator!D179","v":0},{"$f":"Allocator!E179","v":0},{"$f":"Allocator!F179","v":0},{"$f":"SUM(D53:G53)","v":0}]
[null,null,"Total",{"$f":"SUM(D52,D53)","v":0},{"$f":"SUM(E52,E53)","v":0},{"$f":"SUM(F52,F53)","v":0},{"$f":"SUM(G52,G53)","v":0},{"$f":"SUM(H52,H53)","v":0}]
[]
[null,null,"Total GHG emissions of all aggregation centres"]
[]
[null,null,"Total GHG emissions of aggregation centre = # aggregation centres* GHG emissions per aggregation centre"]
[]
[]
[]
[]
[null,null,null,"Total GHG emissions","Share"]
[]
[null,null,"Category","tCO2-eq/y","%"]
[null,null,"Fuel",{"$f":"IFERROR(Allocator!N178,\"\")","v":""},{"$f":"IFERROR(D66/$D$68,\"\")","v":""}]
[null,null,"Electricity",{"$f":"IFERROR(Allocator!N179,\"\")","v":""},{"$f":"IFERROR(D67/$D$68,\"\")","v":""}]
[null,null,"Total",{"$f":"SUM(D66:D67)","v":0},{"$f":"SUM(E66:E67)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Total biomass supply costs"]
[]
[null,null,"Total GHG supply emissions = total emissions of collection sites + total emissions of aggregation centres"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" supplied (t/y)\")","v":" supplied (t/y)"},null,null,null,null,{"$f":"Allocator!$F$50","v":""}]
[]
[null,null,null,"Total GHG emissions","Share"]
[]
[null,null,"Category","tCO2-eq/y","%"]
[null,null,"Fuel",{"$f":"IFERROR(Allocator!C186,\"\")","v":""},{"$f":"IFERROR(D85/$D$87,\"\")","v":""}]
[null,null,"Electricity",{"$f":"IFERROR(Allocator!C187,\"\")","v":""},{"$f":"IFERROR(D86/$D$87,\"\")","v":""}]
[null,null,"Total",{"$f":"SUM(D85:D86)","v":0},{"$f":"SUM(E66:E67)","v":0}]

{"sheet":"FA_Biomass","index":8,"n_rows":81,"n_cols":24,"rows_kept":81,"cut":false,"hidden":true,"merged":[[2,2,2,4]]}
[]
[]
[null,null,{"$f":"+\"FINANCIAL ANALYSIS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"FINANCIAL ANALYSIS OF  "}]
[]
[]
[null,null,"Summary of total supply costs"]
[]
[null,null,"Summary of costs ","USD/y"]
[null,null,{"$f":"Allocator!B97","v":"Labor Unskilled"},{"$f":"Allocator!C97","v":""}]
[null,null,{"$f":"Allocator!B98","v":"Labor Skilled"},{"$f":"Allocator!C98","v":""}]
[null,null,{"$f":"Allocator!B99","v":"Miscelaneous"},{"$f":"Allocator!C99","v":""}]
[null,null,{"$f":"Allocator!B100","v":"Machinery Rental"},{"$f":"Allocator!C100","v":""}]
[null,null,{"$f":"Allocator!B101","v":"Building Rental"},{"$f":"Allocator!C101","v":""}]
[null,null,{"$f":"Allocator!B102","v":"Depreciation"},{"$f":"Allocator!C102","v":""}]
[null,null,{"$f":"Allocator!B103","v":"Maintenance"},{"$f":"Allocator!C103","v":""}]
[null,null,{"$f":"Allocator!B104","v":"Fuel"},{"$f":"Allocator!C104","v":""}]
[null,null,{"$f":"Allocator!B105","v":"Power"},{"$f":"Allocator!C105","v":""}]
[null,null,{"$f":"Allocator!B106","v":"Accesing"},{"$f":"Allocator!C106","v":""}]
[null,null,{"$f":"Allocator!B107","v":"Loan"},{"$f":"Allocator!C107","v":""}]
[null,null,{"$f":"Allocator!B108","v":"Overhead"},{"$f":"Allocator!C108","v":""}]
[null,null,{"$f":"Allocator!B109","v":"General and administrative"},{"$f":"Allocator!C109","v":""}]
[null,null,{"$f":"Allocator!B110","v":"Total"},{"$f":"SUM(D9:D21)","v":0}]
[]
[null,null,"Input for financial analysis"]
[]
[null,null,"Annual Production (kg/y)",{"$f":"IFERROR(Allocator!F50*1000,\"\")","v":""}]
[null,null,"Selling Price (USD/kg)",{"$f":"'Data Entry Needs'!E129/1000","v":0}]
[null,null,"Discount Rate",{"$f":"'Data Entry Needs'!E127","v":0}]
[null,null,"Loan ratio",{"$f":"'Data Entry Needs'!E128","v":0}]
[null,null,"Income Tax",0]
[null,null,"Inputs (Materials and utilities)",{"$f":"IFERROR(D16+D17+D18,\"\")","v":""}]
[null,null,"Labour and miscellaneous costs",{"$f":"IFERROR(D9+D10+D11,\"\")","v":""}]
[null,null,"Overhead",{"$f":"D20","v":""}]
[null,null,"General and administrative cost",{"$f":"D21","v":""}]
[null,null,"Mainteinance",{"$f":"D15","v":""}]
[null,null,"Depreciation of quipment, building and installation",{"$f":"IFERROR(D12+D13+D14,\"\")","v":""}]
[null,null,"Total equipment, building and installation",{"$f":"IFERROR(D36*20,\"\")","v":""}]
[null,null,"Interest Expenses",{"$f":"D19","v":""}]
[]
[null,null,"Financial analysis"]
[]
[null,null,"Incremental Income Statement","Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"=","Revenue",null,{"$f":"+SUM(E45)","v":0},{"$f":"+SUM(F45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," ","Revenue from biomass sales",null,{"$f":"IFERROR(+$D$26*$D$27,\"\")","v":""},{"$f":"IFERROR(+$D$26*$D$27,\"\")","v":""},"","","","","","","","","","","","","","","","","",""]
[null,"-","Cost of each good sold (COGS)",null,{"$f":"+SUM(E47:E48)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(O47:O48)","v":0},0,0,0,0,0,0,0,0,0]
[null," ","Inputs (Materials and utilities)",null,{"$f":"+D31","v":""},{"$f":"+E47","v":""},{"$f":"+F47","v":""},"","","",{"$f":"+J47","v":""},"","","",{"$f":"+N47","v":""},"","","","","","","","",""]
[null," ","Labour and miscellaneous costs",null,{"$f":"+D32","v":""},{"$f":"+E48","v":""},"","","","",{"$f":"+J48","v":""},"","","",{"$f":"+N48","v":""},"","","","","","","","",""]
[null,"=","Gross Income",null,{"$f":"+E44-E46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+O44-O46","v":0},0,0,0,0,0,0,0,0,0]
[null,"-","Operating Expenses",null,{"$f":"+SUM(E51:E54)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(O51:O54)","v":0},0,0,0,0,0,0,0,0,0]
[null," ","Plant overhead"," ",{"$f":"+D33","v":""},{"$f":"+E51","v":""},{"$f":"+F51","v":""},"","","",{"$f":"+J51","v":""},"","","",{"$f":"+N51","v":""},"","","","","","","","",""]
[null," ","General and administrative cost",null,{"$f":"+D34","v":""},{"$f":"+E52","v":""},"","","","",{"$f":"+J52","v":""},"","","",{"$f":"+N52","v":""},"","","","","","","","",""]
[null," ","Loan interest",null,{"$f":"+D38","v":""},"","","","","",{"$f":"+J53","v":""},"","","",{"$f":"+N53","v":""},"","","","","","","","",""]
[null," ","Mainteinance",null,{"$f":"+D35","v":""},"","","","","",{"$f":"+J54","v":""},"","","",{"$f":"+N54","v":""},"","","","","","","","",""]
[null,"=","Operating Income (EBITDA)",null,{"$f":"+E49-E50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","Depreciation & Amortization",null,{"$f":"+SUM(E57:E57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," ","Equipment, building and installation",null,{"$f":"+D36","v":""},{"$f":"+E57","v":""},{"$f":"+F57","v":""},"","","",{"$f":"+J57","v":""},"","","",{"$f":"+N57","v":""},"","","","","","","","",""]
[null,"=","Operating Income (EBIT)",null,{"$f":"+E55-E56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","Income Tax",null,{"$f":"+E58*$D$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","Interest Expenses",null,{"$f":"+D38","v":""},{"$f":"+E60","v":""},{"$f":"+F60","v":""},"","","",{"$f":"+J60","v":""},"","","","","","","","","","","","",""]
[null,"=","Net Operating Profit After Taxes (NOPAT)",null,{"$f":"IFERROR(+E58-E59-E60,\"\")","v":""},{"$f":"IFERROR(+F58-F59-F60,\"\")","v":""},"","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Adjustments"]
[null,"+","Depreciation (not a cash flow)",null,{"$f":"+$E$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","Net Capital Expenditures",{"$f":"+SUM(D66:D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," ",{"$f":"+C57","v":"Equipment, building and installation"},{"$f":"IFERROR(+$D$37*(1-D29),\"\")","v":""},"after loan"]
[null,"-","Net Working Capital Investment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Free Cash Flow",{"$f":"IFERROR(+D61+D64-D65-D67,\"\")","v":0},{"$f":"IFERROR(+E61+E64-E65-E67,\"\")","v":""},"","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Evaluation Cash Flow",{"$f":"IFERROR(+D69+D70,\"\")","v":0},{"$f":"IFERROR(+E69+E70,\"\")","v":""},"","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Financial indicators"]
[]
[null,null,"NPV (USD)",{"$f":"IFERROR(+NPV($D$28,E71:X71)+D71,\"\")","v":0}]
[null,null,"IRR",{"$f":"IFERROR(+IRR(D71:X71),\"\")","v":""}]
[null,null,"MIRR",{"$f":"IFERROR(+MIRR(D71:X71,$D$28,$D$28),\"\")","v":""}]
[null,null,"Payback period (years)",{"$f":"IFERROR(-D71/$E$71,\"\")","v":""}]
[null,null,"Gross Margin",{"$f":"IFERROR(+E49/E45,\"\")","v":""}]
[null,null,"Operating Margin",{"$f":"IFERROR(+E45/E58,\"\")","v":""}]
[null,null,"Net Margin",{"$f":"IFERROR(+E45/E61,\"\")","v":""}]

{"sheet":"FA_MSP","index":9,"n_rows":90,"n_cols":29,"rows_kept":90,"cut":false,"hidden":true,"merged":[[2,2,2,4],[73,3,73,4]]}
[]
[]
[null,null,{"$f":"+\"MINIMUM SELLING PRICE OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"MINIMUM SELLING PRICE OF  "}]
[]
[]
[null,null,"Summary of total supply costs"]
[]
[null,null,"Summary of costs ","USD/y"]
[null,null,{"$f":"Allocator!B97","v":"Labor Unskilled"},{"$f":"Allocator!C97","v":""}]
[null,null,{"$f":"Allocator!B98","v":"Labor Skilled"},{"$f":"Allocator!C98","v":""}]
[null,null,{"$f":"Allocator!B99","v":"Miscelaneous"},{"$f":"Allocator!C99","v":""}]
[null,null,{"$f":"Allocator!B100","v":"Machinery Rental"},{"$f":"Allocator!C100","v":""}]
[null,null,{"$f":"Allocator!B101","v":"Building Rental"},{"$f":"Allocator!C101","v":""}]
[null,null,{"$f":"Allocator!B102","v":"Depreciation"},{"$f":"Allocator!C102","v":""}]
[null,null,{"$f":"Allocator!B103","v":"Maintenance"},{"$f":"Allocator!C103","v":""}]
[null,null,{"$f":"Allocator!B104","v":"Fuel"},{"$f":"Allocator!C104","v":""}]
[null,null,{"$f":"Allocator!B105","v":"Power"},{"$f":"Allocator!C105","v":""}]
[null,null,{"$f":"Allocator!B106","v":"Accesing"},{"$f":"Allocator!C106","v":""}]
[null,null,{"$f":"Allocator!B107","v":"Loan"},{"$f":"Allocator!C107","v":""}]
[null,null,{"$f":"Allocator!B108","v":"Overhead"},{"$f":"Allocator!C108","v":""}]
[null,null,{"$f":"Allocator!B109","v":"General and administrative"},{"$f":"Allocator!C109","v":""}]
[null,null,{"$f":"Allocator!B110","v":"Total"},{"$f":"SUM(D9:D21)","v":0}]
[]
[null,null,"Input for financial analysis"]
[]
[null,null,"Annual Production (kg/y)",{"$f":"IFERROR(Allocator!F50*1000,\"\")","v":""}]
[null,null,"Discount Rate",{"$f":"'Data Entry Needs'!E127","v":0}]
[null,null,"Loan ratio",{"$f":"'Data Entry Needs'!E128","v":0}]
[null,null,"Income Tax",0]
[null,null,"Inputs (Materials and utilities)",{"$f":"IFERROR(D16+D17+D18,\"\")","v":""}]
[null,null,"Labour and miscellaneous costs",{"$f":"IFERROR(D9+D10+D11,\"\")","v":""}]
[null,null,"Overhead",{"$f":"D20","v":""}]
[null,null,"General and administrative cost",{"$f":"D21","v":""}]
[null,null,"Mainteinance",{"$f":"D15","v":""}]
[null,null,"Depreciation of quipment, building and installation",{"$f":"IFERROR(D12+D13+D14,\"\")","v":""}]
[null,null,"Total equipment, building and installation",{"$f":"IFERROR(D35*20,\"\")","v":""}]
[null,null,"Interest Expenses",{"$f":"D19","v":""}]
[]
[null,null,"Financial analysis"]
[]
[null,null,"Incremental Income Statement","Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"=","Revenue",null,{"$f":"+SUM(E44)","v":0},{"$f":"+SUM(F44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," ","Revenue from biomass sales",null,{"$f":"IFERROR(+$D$26*$AC$90,\"\")","v":""},{"$f":"IFERROR(+$D$26*$AC$90,\"\")","v":""},"","","","","","","","","","","","","","","","","",""]
[null,"-","Cost of each good sold (COGS)",null,{"$f":"+SUM(E46:E47)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(O46:O47)","v":0},0,0,0,0,0,0,0,0,0]
[null," ","Inputs (Materials and utilities)",null,{"$f":"+D30","v":""},{"$f":"+E46","v":""},{"$f":"+F46","v":""},"","","",{"$f":"+J46","v":""},"","","","","","","","","","","","",""]
[null," ","Labour and miscellaneous costs",null,{"$f":"+D31","v":""},{"$f":"+E47","v":""},"","","","",{"$f":"+J47","v":""},"","","","","","","","","","","","",""]
[null,"=","Gross Income",null,{"$f":"+E43-E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","Operating Expenses",null,{"$f":"+SUM(E50:E53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," ","Plant overhead"," ",{"$f":"+D32","v":""},{"$f":"+E50","v":""},{"$f":"+F50","v":""},"","","",{"$f":"+J50","v":""},"","","","","","","","","","","","",""]
[null," ","General and administrative cost",null,{"$f":"+D33","v":""},{"$f":"+E51","v":""},"","","","",{"$f":"+J51","v":""},"","","","","","","","","","","","",""]
[null," ","Loan interest",null,{"$f":"+D37","v":""},"","","","","",{"$f":"+J52","v":""},"","","","","","","","","","","","",""]
[null," ","Mainteinance",null,{"$f":"+D34","v":""},"","","","","",{"$f":"+J53","v":""},"","","","","","","","","","","","",""]
[null,"=","Operating Income (EBITDA)",null,{"$f":"+E48-E49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","Depreciation & Amortization",null,{"$f":"+SUM(E56:E56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," ","Equipment, building and installation",null,{"$f":"+D35","v":""},{"$f":"+E56","v":""},{"$f":"+F56","v":""},"","","",{"$f":"+J56","v":""},"","","","","","","","","","","","",""]
[null,"=","Operating Income (EBIT)",null,{"$f":"+E54-E55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","Income Tax",null,{"$f":"+E57*$D$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","Interest Expenses",null,{"$f":"+D37","v":""},{"$f":"+E59","v":""},{"$f":"+F59","v":""},"","","",{"$f":"+J59","v":""},"","","","","","","","","","","","",""]
[null,"=","Net Operating Profit After Taxes (NOPAT)",null,{"$f":"IFERROR(+E57-E58-E59,\"\")","v":""},{"$f":"IFERROR(+F57-F58-F59,\"\")","v":""},"","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Adjustments"]
[null,"+","Depreciation (not a cash flow)",null,{"$f":"+$E$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","Net Capital Expenditures",{"$f":"+SUM(D65:D65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," ",{"$f":"+C56","v":"Equipment, building and installation"},{"$f":"IFERROR(+$D$36*(1-D28),\"\")","v":""},"after loan"]
[null,"-","Net Working Capital Investment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Free Cash Flow",{"$f":"IFERROR(+D60+D63-D64-D66,\"\")","v":0},{"$f":"IFERROR(+E60+E63-E64-E66,\"\")","v":""},"","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Evaluation Cash Flow",{"$f":"IFERROR(+D68+D69,\"\")","v":0},{"$f":"IFERROR(+E68+E69,\"\")","v":""},"","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Minimum biomass selling price"]
[]
[null,null,"Minimum biomass selling price (USD/t)",{"$f":"IF(D80<=0.0001,AC90*1000,\"Please press the estimate button\")","v":41.955911904501001}]
[]
[]
[]
[null,null,"Financial indicators"]
[]
[null,null,"NPV (USD)",{"$f":"IFERROR(+NPV($D$27,E70:X70)+D70,\"\")","v":0}]
[null,null,"IRR",{"$f":"IFERROR(+IRR(D70:X70),\"\")","v":""}]
[null,null,"MIRR",{"$f":"IFERROR(+MIRR(D70:X70,$D$27,$D$27),\"\")","v":""}]
[null,null,"Payback period",{"$f":"IFERROR(-D70/$E$70,\"\")","v":""}]
[null,null,"Gross Margin",{"$f":"IFERROR(+E48/E44,\"\")","v":""}]
[null,null,"Operating Margin",{"$f":"IFERROR(+E44/E57,\"\")","v":""}]
[null,null,"Net Margin",{"$f":"IFERROR(+E44/E60,\"\")","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,"Please press the estimate button"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1955911904501E-2]

{"sheet":"Summary of results","index":10,"n_rows":249,"n_cols":50,"rows_kept":249,"cut":false,"hidden":false,"merged":[[132,2,132,11],[132,13,132,22],[6,2,6,3],[6,4,6,6],[2,2,3,22],[41,3,41,9],[41,11,41,21],[39,2,39,22],[10,2,10,22],[100,2,100,22],[101,16,128,22],[71,2,71,6],[71,8,71,12],[71,14,71,22]]}
[]
[]
[null,null,{"$f":"+\"SUMMARY OF RESULTS OF \"&UPPER('Data Entry Needs'!$E$11&\" Supply\")","v":"SUMMARY OF RESULTS OF  SUPPLY"}]
[]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"Operating results"]
[]
[null,null,"Supply chain sequence "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Biomass supplied and charactheristics"]
[]
[null,null,null,"Biomass supplied -  at aggregation centre gate ",null,null,null,null,null,null,null,"Biomass moisture content and density - at aggregation centre gate"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Economic results"]
[]
[null,null,"Investment & rental costs (20 years lifetime) - M. USD",null,null,null,null,null,"Supply costs - USD/t",null,null,null,null,null,"Share on supply costs"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"18/4","v":4.5}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Biomass selling prices, and supply costs "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT210","v":"To reach economic feasibility the selling price of biomass entered in the data entry sheet needs to be larger than the minimum selling price shown in the figure. At current conditions the net present value of the selected biomass sequence is 0 M.USD"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"GHG emissions  and labour results"]
[]
[null,null,"GHG emissions",null,null,null,null,null,null,null,null,null,null,"Labour"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production costs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total supply costs per t of biomass",null,null,null,"USD/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category","USD/t",null,"Labour and miscellaneous costs",{"$f":"AO186+AO187+AO188","v":{"$error":"#VALUE!"}},{"$f":"AR185/$AR$189","v":{"$error":"#VALUE!"}},null,"Category","USD/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,null,null,"Labor Unskilled",{"$f":"Allocator!H97","v":""},null,"Fuel and Power",{"$f":"AO193+AO194","v":{"$error":"#VALUE!"}},{"$f":"AR186/$AR$189","v":{"$error":"#VALUE!"}},null,"Collection",{"$f":"Allocator!H116","v":""},{"$f":"AV186/$AV$194","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Skilled",{"$f":"Allocator!H98","v":""},null,"Depreciation, Machinery rental and other costs",{"$f":"AO189+AO190+AO191+AO192","v":{"$error":"#VALUE!"}},{"$f":"AR187/$AR$189","v":{"$error":"#VALUE!"}},null,"Primary size reduction",{"$f":"Allocator!H117","v":""},{"$f":"AV187/$AV$194","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miscellaneous",{"$f":"Allocator!H99","v":""},null,"Loan, overhead and administrative costs",{"$f":"AO195+AO196+AO197+AO198","v":{"$error":"#VALUE!"}},{"$f":"AR188/$AR$189","v":{"$error":"#VALUE!"}},null,"Baling",{"$f":"Allocator!H118","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery Rental",{"$f":"Allocator!H100","v":""},null,"Total",{"$f":"+SUM(AR185:AR188)","v":{"$error":"#VALUE!"}},{"$f":"+SUM(AS185:AS188)","v":{"$error":"#VALUE!"}},null,"Drying ",{"$f":"Allocator!H119","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Rental",{"$f":"Allocator!H101","v":""},null,null,null,null,null,"Milling/Grinding",{"$f":"Allocator!H120","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"Allocator!H102","v":""},null,null,null,null,null,"Densification",{"$f":"Allocator!H121","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",{"$f":"Allocator!H103","v":""},null,null,null,null,null,"Transport",{"$f":"Allocator!H122","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",{"$f":"Allocator!H104","v":""},null,null,null,null,null,"Storage",{"$f":"Allocator!H123","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power",{"$f":"Allocator!H105","v":""},null,null,null,null,null,"Total",{"$f":"SUM(AV186:AV193)","v":0},{"$f":"SUM(AW186:AW193)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accesing",{"$f":"Allocator!H106","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,null,null,null,null,null,"Loan",{"$f":"Allocator!H107","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead",{"$f":"Allocator!H108","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,null,null,null,null,null,"General and administrative",{"$f":"Allocator!H109","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AO186:AO198)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass supply costs (USD/t)","Biomass selling price (USD/t)","Biomass minimum selling price (USD/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,0.05,null,"Base",0,"USD/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,null,null,"Down",{"$f":"AO199*(1-AL203)","v":0},"USD/t",null,"USD/t",{"$f":"'Data Entry Needs'!E129","v":0},{"$f":"AS204","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Up",{"$f":"AO199*(1+AL203)","v":0},"USD/t",null,"USD/t",{"$f":"FA_MSP!D74","v":41.955911904501001},{"$f":"AS205","v":41.955911904501001},{"$f":"AT205","v":41.955911904501001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USD/y","USD - 20 year","M. USD",null,null,"NPV",{"$f":"FA_Biomass!D75/1000000","v":0},"M.USD",{"$f":"IF(AT204<AT205,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment",{"$f":"Allocator!C102","v":""},{"$f":"AO208*20","v":{"$error":"#VALUE!"}},{"$f":"AP208/1000000","v":{"$error":"#VALUE!"}},null,"Unfeasible",{"$f":"\"To reach economic feasibility the selling price of biomass entered in the data entry sheet needs to be larger than the minimum selling price shown in the figure. At current conditions the net present value of the selected biomass sequence is \" &ROUND(AU207,1)& \" M.USD\"","v":"To reach economic feasibility the selling price of biomass entered in the data entry sheet needs to be larger than the minimum selling price shown in the figure. At current conditions the net present value of the selected biomass sequence is 0 M.USD"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery rental & leasing",{"$f":"Allocator!C101+Allocator!C100","v":{"$error":"#VALUE!"}},{"$f":"AO209*20","v":{"$error":"#VALUE!"}},{"$f":"AP209/1000000","v":{"$error":"#VALUE!"}},null,"Feasible",{"$f":"\"At the current biomass selling price the supply chain system is feasible with a NPV of \"&ROUND(AU207,1)& \" M.USD\"","v":"At the current biomass selling price the supply chain system is feasible with a NPV of 0 M.USD"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AO208:AO209)","v":{"$error":"#VALUE!"}},{"$f":"SUM(AP208:AP209)","v":{"$error":"#VALUE!"}},{"$f":"SUM(AQ208:AQ209)","v":{"$error":"#VALUE!"}},null,"Label",{"$f":"IF(AW207,AT208,AT209)","v":"To reach economic feasibility the selling price of biomass entered in the data entry sheet needs to be larger than the minimum selling price shown in the figure. At current conditions the net present value of the selected biomass sequence is 0 M.USD"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total biomass supplied"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass supplied",{"$f":"Allocator!F50","v":""},"t/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass moisture content",{"$f":"Allocator!F51","v":""},"wt%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass density",{"$f":"Allocator!F52","v":""},"kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share on emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"Allocator!H186","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of jobs",null,null,"Number of jobs",null,null,null,null,null,null,"Electricity",{"$f":"Allocator!H187","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unskilled labour",{"$f":"Allocator!C225","v":{"$error":"#VALUE!"}},null,"Category","Jobs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skilled labour",{"$f":"Allocator!C226","v":{"$error":"#VALUE!"}},null,"Collection",{"$f":"Allocator!C232","v":{"$error":"#VALUE!"}},{"$f":"AQ221/$AQ$229","v":{"$error":"#VALUE!"}},null,null,null,null,null,"by operation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"SUM(AN220:AN221)","v":{"$error":"#VALUE!"}},null,"Primary size reduction",{"$f":"Allocator!C233","v":{"$error":"#VALUE!"}},{"$f":"AQ222/$AQ$229","v":{"$error":"#VALUE!"}},null,null,null,null,"Collection",{"$f":"Allocator!D193","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baling",{"$f":"Allocator!C234","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,null,null,"Primary size reduction",{"$f":"Allocator!D194","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drying ",{"$f":"Allocator!C235","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,null,null,"Baling",{"$f":"Allocator!D195","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milling/Grinding",{"$f":"Allocator!C236","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,null,null,"Drying ",{"$f":"Allocator!D196","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Densification",{"$f":"Allocator!C237","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,null,null,"Milling/Grinding",{"$f":"Allocator!D197","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport",{"$f":"Allocator!C238","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,null,null,"Densification",{"$f":"Allocator!D198","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage",{"$f":"Allocator!C239","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,null,null,"Transport",{"$f":"Allocator!D199","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"ROUNDUP(SUM(AQ221:AQ228),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(SUM(AR221:AR228),0)","v":{"$error":"#VALUE!"}},null,null,null,null,"Storage",{"$f":"Allocator!D200","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sequences","COLLECTION","AGGREGATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!C20","v":"Please select"},{"$f":"Allocator!C42","v":"No operation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!C21","v":"Please select"},{"$f":"Allocator!C43","v":"No operation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!C22","v":"Please select"},{"$f":"Allocator!C44","v":"No operation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!C23","v":"No operation"},{"$f":"Allocator!C45","v":"No operation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!C24","v":"No operation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!C25","v":"No operation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!C26","v":"No operation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!C27","v":"No operation"}]

{"sheet":"COLLECTION","index":11,"n_rows":183,"n_cols":34,"rows_kept":183,"cut":false,"hidden":true,"merged":[[59,5,59,8],[59,2,59,4],[41,5,42,8],[41,2,41,4],[2,2,2,8],[5,2,5,3],[5,4,5,6],[13,6,13,8],[14,6,14,8],[9,2,9,8],[19,6,19,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[15,6,15,8]]}
[]
[]
[null,null,{"$f":"+\"CALCULATION OF COLLECTION COSTS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"CALCULATION OF COLLECTION COSTS OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"Collection mode"]
[]
[null,null,{"$f":"P75","v":"Operation not included in sequence. Check data entry"}]
[]
[null,null,"Biomass collected per collection centre"]
[]
[null,null,{"$f":"+\"Collected \"&('Data Entry Needs'!$E$11&\" (t/year)\")","v":"Collected  (t/year)"},null,null,null,{"$f":"IFERROR(AH149,\"\")","v":0}]
[null,null,{"$f":"+\"Moisture content of collected \"&('Data Entry Needs'!$E$11&\" (wt%)\")","v":"Moisture content of collected  (wt%)"},null,null,null,{"$f":"IFERROR(P98,\"\")","v":0.5}]
[null,null,{"$f":"+\"Land covered to collect \"&('Data Entry Needs'!$E$11&\" (ha/year)\")","v":"Land covered to collect  (ha/year)"},null,null,null,{"$f":"IFERROR(AH152,\"\")","v":0}]
[]
[null,null,"Collection performance parameters"]
[]
[null,null,"Number of unskilled workers per collection site",null,null,null,{"$f":"IFERROR(AA140,\"\")","v":0}]
[null,null,"Number of skilled workers per collection site",null,null,null,{"$f":"IFERROR(AA141,\"\")","v":0}]
[null,null,"Labor intensity, unskilled (person-h/ha)",null,null,null,{"$f":"IFERROR(AD140,\"\")","v":""}]
[null,null,"Labor intensity, skilled (person-h/ha)",null,null,null,{"$f":"IFERROR(AD141,\"\")","v":""}]
[]
[null,null,"Collection costs per collection site"]
[]
[null,null,"Category","USD/y"]
[null,null,"Labor unskilled",{"$f":"IFERROR(AA126,\"\")","v":0}]
[null,null,"Labor skilled",0]
[null,null,"Miscellaneous",0]
[null,null,"Machinery rental",0]
[null,null,"Maintenance",0]
[null,null,"Fuel",0]
[null,null,"Accesing",0]
[null,null,"Loan",0]
[null,null,"Overhead",0]
[null,null,"General & Adm.",0]
[null,null,"Total",{"$f":"SUM(D28:D37)","v":0}]
[]
[null,null,"Collection costs per land and biomass collected"]
[]
[null,null,"Collection costs per hectare ",null,null,"Collection costs per t of collected biomass (wet)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Energy consumption and Greenhouse gas emissions"]
[]
[null,null,"Energy consumption",null,null,"GHG emissions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P79=0,\"Operation not included in sequence. Check data entry\",P82)","v":"Operation not included in sequence. Check data entry"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P79=0,TRUE, FALSE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!N20","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collection mode"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!O268","v":"Manual collection"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations collection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input parameters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass collection capacity",null,null,null,"Collection capacity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tonne/h/person, tonne/h/machine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass collection capacity per collection site",{"$f":"Allocator!F20","v":0},"tonne/y",null,null,"tonne/h/person, tonne/h/machine","Manual","Semi-mechanized","Mechanized"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land per collection point",{"$f":"Allocator!F13","v":0},"ha/y",null,null,"manual",{"$f":"PARAMETERS!H16","v":0.1},{"$f":"U89","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mechanized",0,{"$f":"W90","v":2.5},{"$f":"PARAMETERS!H17","v":2.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass collected",{"$f":"AH149","v":0},"tonne/y",null,null,"Biomass required to be collected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tonne/y","Manual","Semi-mechanized","Mechanized"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collection time per year",{"$f":"'Data Entry Needs'!E73","v":0},"days/y",null,null,null,{"$f":"$P$88","v":0},{"$f":"$P$88","v":0},{"$f":"$P$88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manual daily collection time (h/day)",{"$f":"'Data Entry Needs'!E74","v":0},"h/day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mechanized daily collection time (h/day)",{"$f":"'Data Entry Needs'!I73","v":0},"h/day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Working time person"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of machinery used in semi-mechanized collection",{"$f":"PARAMETERS!H15","v":0.5},null,null,null,null,"Manual","Semi-mechanized","Mechanized",null,"Number of shifts mechanized",{"$f":"IF($P$96>8,IF($P$96>16,3,2),1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"days/ year",{"$f":"$P$94","v":0},{"$f":"$P$94","v":0},{"$f":"$P$94","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"factors",null,null,null,null,"working hours/year/man","Manual collection","Semi-mechanized collection","Mechanized collection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(P94>=333)","v":false},{"$f":"IF(O101,1,IF(O102,1.1,1.25))","v":1.25},"for extra costs",null,null,"Manual operation",{"$f":"P95*U99","v":0},{"$f":"V99*P95","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(P94<333,P94>166)","v":false},null,null,null,null,"Operating the machine",0,{"$f":"V99*P96/Z98","v":0},{"$f":"W99*P96/Z98","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor costs",null,null,null,null,"Collection efficiency",null,"tonne/y-person","tonne/y-machine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"unskilled",{"$f":"'Data Entry Needs'!E78","v":0},"USD/person-h",null,null,null,"Manual","Semi-mechanized","Mechanized"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"skilled",{"$f":"'Data Entry Needs'!E79","v":0},"USD/person-h",null,null,"manual",{"$f":"U101*U89","v":0},{"$f":"V101*V89","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mechanized",null,{"$f":"V90*V102*Z98","v":0},{"$f":"W102*W90*Z98","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery rental cost (USD/h)",{"$f":"'Data Entry Needs'!E83","v":0},"USD/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenace costs",{"$f":"'Data Entry Needs'!E121","v":0},"% of machinery rental"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number of persons","Manual collection","Semi-mechanized collection","Mechanized collection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel consumption",{"$f":"'Data Entry Needs'!E84","v":0},"L/h",null,null,"manual operation",{"$f":"IFERROR(U94/U106,0)*P79","v":0},{"$f":"IFERROR(V94*P98/V106,0)*P79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel price",{"$f":"'Data Entry Needs'!I78","v":0},"USD/L",null,null,"Operating the machines",null,{"$f":"IFERROR(ROUNDUP(V94*P98/(V107/Z98),0),0)*P79","v":0},{"$f":"IFERROR(ROUNDUP(W94/(W107/Z98),0),0)*P79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(U111:U112)","v":0},{"$f":"SUM(V111:V112)","v":0},{"$f":"SUM(W111:W112)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moisture content",{"$f":"'Data Entry Needs'!E15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accesing fee",{"$f":"'Data Entry Needs'!I83","v":0},"USD/tonne",null,null,"Number of machines","Manual","Semi-mechanized","Mechanized"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"manual",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel type ","Diesel oil",null,null,null,"mechanized",0,{"$f":"ROUNDUP(V94*P98/V107,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(W94/W107,0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General and administ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I121","v":0},null,null,null,null,null,"Working time per year, h/year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Persons","Manual","Semi-mechanized","Mechanized"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan term",null,null,null,null,"Manual",{"$f":"U111*U101","v":0},{"$f":"V111*V101","v":0},null,null,null,null,"Outcome to the tool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I128","v":0},"years",null,null,null,"Mechanized",null,{"$f":"V112*V102","v":0},{"$f":"W112*W102","v":0},null,null,null,"Costs",null,null,"Cost per ha",null,null,"Cost per tonne (wet)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USD/y",{"$f":"$P$82","v":"Manual collection"},null,"USD/y",{"$f":"AA125","v":"Manual collection"},null,"USD/tonne",{"$f":"AD125","v":"Manual collection"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan interest",null,null,null,null,"Cost Calculations","USD/y","USD/y","USD/y",null,2,"Labor unskilled",{"$f":"IFERROR(HLOOKUP($AA$125,$T$127:$W$137,Y126,FALSE),0)","v":0},null,"Labor unskilled",{"$f":"IFERROR(AA126*(1/$AH$152),\"\")","v":""},null,"Labor unskilled",{"$f":"IFERROR(AA126/$AH$149,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I127","v":0},null,null,null,null,null,"Manual collection","Semi-mechanized collection","Mechanized collection",null,3,"Labor skilled",{"$f":"IFERROR(HLOOKUP($AA$125,$T$127:$W$134,Y127,FALSE),0)","v":0},null,"Labor skilled","",null,"Labor skilled",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor unskilled",{"$f":"U123*$P$105","v":0},{"$f":"V123*$P$105","v":0},{"$f":"W123*$P$105","v":0},null,4,"Miscellaneous",{"$f":"IFERROR(HLOOKUP($AA$125,$T$127:$W$134,Y128,FALSE),0)","v":0},null,"Miscellaneous","",null,"Miscellaneous",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan ratio",null,null,null,null,"Labor skilled",{"$f":"U124*$P$106","v":0},{"$f":"V124*$P$106","v":0},{"$f":"W124*$P$106","v":0},null,5,"Machinery rental",{"$f":"IFERROR(HLOOKUP($AA$125,$T$127:$W$134,Y129,FALSE),0)","v":0},null,"Machinery rental","",null,"Machinery rental",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E128","v":0},null,null,null,null,"Miscelaneous",{"$f":"$O$133*$P$79*(SUM(U128:U129))","v":0},{"$f":"$O$133*$P$79*(SUM(V128:V129))","v":0},{"$f":"$O$133*$P$79*(SUM(W128:W129))","v":0},null,6,"Maintenance",{"$f":"IFERROR(HLOOKUP($AA$125,$T$127:$W$134,Y130,FALSE),0)","v":0},null,"Maintenance","",null,"Maintenance",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery rental",0,{"$f":"V118*V99*$P$108*$P$96","v":{"$error":"#DIV/0!"}},{"$f":"W118*W99*$P$108*$P$96","v":{"$error":"#DIV/0!"}},null,7,"Fuel",{"$f":"IFERROR(HLOOKUP($AA$125,$T$127:$W$134,Y131,FALSE),0)","v":0},null,"Fuel","",null,"Fuel",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miscelaneous",null,null,null,null,"Maintenance",{"$f":"$P$109*U131","v":0},{"$f":"$P$109*V131","v":{"$error":"#DIV/0!"}},{"$f":"$P$109*W131","v":{"$error":"#DIV/0!"}},null,8,"Accesing",{"$f":"IFERROR(HLOOKUP($AA$125,$T$127:$W$137,Y132,FALSE),0)","v":0},null,"Accesing","",null,"Accesing",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$122","v":0},null,null,null,null,"Fuel",0,{"$f":"$P$111*$P$112*V118*V102*$Z$98","v":{"$error":"#DIV/0!"}},{"$f":"$P$111*$P$112*W118*W102*$Z$98","v":{"$error":"#DIV/0!"}},null,9,"Loan",{"$f":"IFERROR(HLOOKUP($AA$125,$T$127:$W$137,Y133,FALSE),0)","v":0},null,"Loan","",null,"Loan",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accesing",{"$f":"$P$116*U94","v":0},{"$f":"$P$116*V94","v":0},{"$f":"$P$116*W94","v":0},null,10,"Overhead",{"$f":"IFERROR(HLOOKUP($AA$125,$T$127:$W$137,Y134,FALSE),0)","v":0},null,"Overhead","",null,"Overhead",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead",null,null,null,null,"Loan",{"$f":"U150*P79","v":{"$error":"#NUM!"}},{"$f":"V150*P79","v":{"$error":"#DIV/0!"}},{"$f":"W150*P79","v":{"$error":"#DIV/0!"}},null,11,"General & administrative",{"$f":"IFERROR(HLOOKUP($AA$125,$T$127:$W$137,Y135,FALSE),0)","v":0},null,"General & adm.",{"$f":"IFERROR(AA135*(1/$AH$152),\"\")","v":""},null,"General & adm.",{"$f":"IFERROR(AA135/$AH$149,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$E$123","v":0},null,null,null,null,"Overhead",{"$f":"$O$136*$P$79*(U132+U129+U128)","v":0},{"$f":"$O$136*$P$79*(V132+V129+V128)","v":{"$error":"#DIV/0!"}},{"$f":"$O$136*$P$79*(W132+W129+W128)","v":{"$error":"#DIV/0!"}},null,null,"Total",{"$f":"SUM(AA126:AA135)","v":0},null,"Total",{"$f":"SUM(AD126:AD135)","v":0},null,"Total",{"$f":"SUM(AG126:AG135)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General & administrative",{"$f":"$O$121*(U132+U128+U129+U133)*P79","v":0},{"$f":"$O$121*(V132+V128+V129+V133)*P79","v":{"$error":"#DIV/0!"}},{"$f":"$O$121*(W132+W128+W129+W133)*P79","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(U128:U137)","v":{"$error":"#NUM!"}},{"$f":"SUM(V128:V137)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(W128:W137)","v":{"$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,"Number of workers",null,null,"Labor intensity","person-h/ha"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unskilled",{"$f":"HLOOKUP($AA$125,$T$110:$W$112,2,FALSE)","v":0},null,"Unskilled",{"$f":"AA140*(1/$AH$152)*AA147","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass collected","Manual collection","Semi-mechanized collection","Mechanized collection",null,null,"Skilled",{"$f":"HLOOKUP($AA$125,$T$110:$W$112,3,FALSE)","v":0},null,"Skilled",{"$f":"AA141*(1/$AH$152)*AA148","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tonne/y",{"$f":"U94","v":0},{"$f":"V94","v":0},{"$f":"W94","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number of collection centres",{"$f":"'COLL&AGG'!S51","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass collected","Manual collection","Semi-mechanized collection","Mechanized collection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ha/y",{"$f":"$P$89","v":0},{"$f":"$P$89","v":0},{"$f":"$P$89","v":0},null,null,"Number of workers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"working time person","h/y/man"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan ammount","Manual collection","Semi-mechanized collection","Mechanized collection",null,null,"Unskilled",{"$f":"HLOOKUP($AA$125,$T$100:$W$102,2,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan","USD",{"$f":"U131*$O$124*$O$130","v":0},{"$f":"V131*$O$124*$O$130","v":{"$error":"#DIV/0!"}},{"$f":"W131*$O$124*$O$130","v":{"$error":"#DIV/0!"}},null,null,"Skilled",{"$f":"HLOOKUP($AA$125,$T$100:$W$102,3,FALSE)","v":0},null,null,null,null,null,"tonne/y","Biomass collected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly payment","USD/month",{"$f":"(PMT($O$127/12,(12*$O$124),$U$148))","v":{"$error":"#NUM!"}},{"$f":"(PMT($O$127/12,(12*$O$124),$V$148))*-1","v":{"$error":"#DIV/0!"}},{"$f":"(PMT($O$127/12,(12*$O$124),$W$148))*-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AA$125,$T$141:$W$142,2,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly payment","USD/y",{"$f":"U149*12","v":{"$error":"#NUM!"}},{"$f":"V149*12","v":{"$error":"#DIV/0!"}},{"$f":"W149*12","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$82","v":"Manual collection"},null,null,null,null,null,"ha/y","land collected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel consumption","TJ/y",{"$f":"IFERROR(HLOOKUP($AA$125,$R$181:$V$183,2,FALSE),\"\")","v":0},null,null,null,null,null,null,{"$f":"HLOOKUP($AA$125,$T$144:$W$145,2,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GHG emissions","t-CO2eq/y",{"$f":"IFERROR(HLOOKUP($AA$125,$R$181:$V$183,3,FALSE),\"\")","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuel type",{"$f":"P118","v":"Diesel oil"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating value","Density (kg/L)","kg CO2e/MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline",44.3,0.89,7.0985000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Oil",43,0.73721999999999999,7.5390899999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Oil / Lubrificants",40.200000000000003,0.95,7.4590899999999988E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LPG",47.3,0.54500000000000004,6.4463999999999994E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas",48,0.65,{"$f":"0.0156","v":1.5599999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peat",9.76,0.68235294117647061,4.86E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Butane",45.27677203684572,2,1.9480010617414268E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Propane",46.295535660398848,1.92,1.7257603537859503E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Methanol",20.093562745097504,0.79179999999999995,8.6423182179058061E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol",26.95163409308779,0.78900000000000003,4.2277931942379249E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biodiesel",{"$f":"35.7/0.88","v":40.56818181818182},0.88,4.2590356310978073E-3]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel heating value",{"$f":"VLOOKUP($U$160,$T$162:$W$173,2,FALSE)","v":43},"MJ/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"emission factor",{"$f":"VLOOKUP($U$160,$T$162:$W$173,4,FALSE)","v":7.5390899999999997E-2},"kg CO2e/MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuel density",{"$f":"VLOOKUP($U$160,$T$162:$W$173,3,FALSE)","v":0.73721999999999999},"Density (kg/L)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manual collection","Semi-mechanized collection","Mechanized collection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel consumption","TJ/y",{"$f":"$P$111*U118*U102*$Z$98*$U$178*$U$176/(1000*1000)","v":0},{"$f":"$P$111*V118*V102*$Z$98*$U$178*$U$176/(1000*1000)","v":{"$error":"#DIV/0!"}},{"$f":"$P$111*W118*W102*$Z$98*$U$178*$U$176/(1000*1000)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GHG emissions","t-CO2eq/y",{"$f":"T182*1000*$U$177","v":0},{"$f":"U182*1000*$U$177","v":{"$error":"#DIV/0!"}},{"$f":"V182*1000*$U$177","v":{"$error":"#DIV/0!"}}]

{"sheet":"SIZERED_C","index":12,"n_rows":266,"n_cols":38,"rows_kept":266,"cut":false,"hidden":true,"merged":[[2,2,2,8],[5,2,5,3],[5,4,5,6],[9,2,9,8],[13,6,13,8],[54,2,54,4],[54,5,54,8],[14,6,14,8],[41,7,43,8],[22,6,22,8],[15,6,15,8],[19,6,19,8],[20,6,20,8],[21,6,21,8]]}
[]
[]
[null,null,{"$f":"+\"CALCULATION OF PRIMARY SIZE REDUCTION COSTS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"CALCULATION OF PRIMARY SIZE REDUCTION COSTS OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"Primary size reduction technology at the collection centre"]
[]
[null,null,{"$f":"R78","v":"Operation not included in sequence. Check data entry"}]
[]
[null,null,"Primary size reduction input parameters"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" to be chipped (t/year)\")","v":" to be chipped (t/year)"},null,null,null,{"$f":"IFERROR(R86,0)","v":0}]
[null,null,{"$f":"+\"Moisture content of  \"&('Data Entry Needs'!$E$11&\" (wt%)\")","v":"Moisture content of   (wt%)"},null,null,null,{"$f":"IFERROR(R89,0)","v":0}]
[null,null,{"$f":"+\"\"&('Data Entry Needs'!$E$11&\" particle size (mm)\")","v":" particle size (mm)"},null,null,null,{"$f":"IFERROR(R95*R82,0)","v":0}]
[]
[null,null,"Primary size reduction output parameters"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" chipped (t/year)\")","v":" chipped (t/year)"},null,null,null,{"$f":"IFERROR(AG86,0)","v":0}]
[null,null,{"$f":"+\"Moisture content of  \"&('Data Entry Needs'!$E$11&\" (wt%)\")","v":"Moisture content of   (wt%)"},null,null,null,{"$f":"IFERROR(T86,0)","v":0}]
[null,null,{"$f":"+\"\"&('Data Entry Needs'!$E$11&\" final particle size (mm)\")","v":" final particle size (mm)"},null,null,null,{"$f":"IFERROR(R101*R82,0)","v":0}]
[null,null,{"$f":"+\"\"&('Data Entry Needs'!$E$11&\" chips density (kg/m3)\")","v":" chips density (kg/m3)"},null,null,null,{"$f":"IFERROR(AG89*R82,0)","v":0}]
[]
[null,null,"Primary size reduction costs per collection site"]
[]
[null,null,"Category","USD/y"]
[null,null,"Labor Unskilled",{"$f":"AG92","v":0}]
[null,null,"Labor Skilled",0]
[null,null,"Miscellaneous",0]
[null,null,"Machinery rental",0]
[null,null,"Maintenance",0]
[null,null,"Fuel",0]
[null,null,"Power",0]
[null,null,"Loan",0]
[null,null,"Overhead",0]
[null,null,"General & adm.",0]
[null,null,"Total",{"$f":"SUM(D28:D37)","v":0}]
[]
[null,null,"Size reduction costs per biomass "]
[]
[null,null,null,null,null,null,null,"Primary size reduction costs per t of biomass"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Energy consumption and Greenhouse gas emissions"]
[]
[null,null,"Energy consumption",null,null,"GHG emissions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R82=0,\"Operation not included in sequence. Check data entry\",R92)","v":"Operation not included in sequence. Check data entry"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R82=0,TRUE, FALSE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!N21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations",null,null,null,null,null,null,null,"Ouput to tool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data inputs",null,null,null,null,null,null,null,"Biomass after chipping",null,null,null,null,null,null,"technology",{"$f":"R92","v":"Small chipper"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Input",null,"Moisture",null,null,null,null,null,"Small chipper","Medium chipper","Large chipper",null,null,null,null,"Biomass chipped"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!P21","v":0},"t/y",{"$f":"Allocator!R21","v":0},null,null,null,null,"t/year",{"$f":"$R$86*$R$98","v":0},{"$f":"$R$86*$R$98","v":0},{"$f":"$R$86*$R$98","v":0},null,null,null,null,{"$f":"HLOOKUP($AH$84,$Y$85:$AB$86,2,FALSE)","v":0},"t/y"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass initial water content",null,null,null,null,null,null,null,"Density",null,null,null,null,null,null,"Density"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!R21","v":0},null,null,null,null,null,null,null,"Small chipper","Medium chipper","Large chipper",null,null,null,null,{"$f":"HLOOKUP($AH$84,$Y$89:$AB$90,2,FALSE)","v":235.88},"kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kg/m3",{"$f":"728.81*($T$86)^2-41.754*$T$86+235.88","v":235.88},{"$f":"728.81*($T$86)^2-41.754*$T$86+235.88","v":235.88},{"$f":"728.81*($T$86)^2-41.754*$T$86+235.88","v":235.88}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chipper type",null,null,null,null,null,null,null,null,null,null,null,null,null,"USD/y","Costs",null,null,"USD/y","USD/tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!O275","v":"Small chipper"},null,null,null,null,null,null,null,"Capacity",null,null,null,null,2,"Labor Unskilled",{"$f":"IFERROR(HLOOKUP($AH$84,$Y$129:$AB$139,AE92,FALSE),0)","v":0},null,null,"Labor Unskilled",{"$f":"IFERROR(AG92/$AG$86,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small chipper","Medium chipper","Large chipper",null,null,3,"Labor Skilled",{"$f":"IFERROR(HLOOKUP($AH$84,$Y$129:$AB$139,AE93,FALSE),0)","v":0},null,null,"Labor Skilled",{"$f":"IFERROR(AG93/$AG$86,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Particle size",null,null,null,null,null,null,"ton/h",{"$f":"PARAMETERS!H31","v":6},{"$f":"PARAMETERS!H32","v":10},{"$f":"PARAMETERS!H33","v":20},null,null,4,"Miscellaneous",0,null,null,"Miscellaneous",{"$f":"IFERROR(AG94/$AG$86,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E93","v":0},"mm",null,null,null,null,null,null,null,null,null,null,null,5,"Machinery rental",0,null,null,"Machinery rental",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small chipper","Medium chipper","Large chipper",null,null,6,"Maintenance",0,null,null,"Maintenance",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass recovery",null,null,null,null,null,null,"hours working/year/machine",{"$f":"$R$107*$R$109","v":0},{"$f":"$R$107*$R$109","v":0},{"$f":"$R$107*$R$109","v":0},null,null,7,"Fuel",0,null,null,"Fuel",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H30","v":0.99},null,null,null,null,null,null,null,null,null,null,null,null,8,"Power",0,null,null,"Power",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chipping efficiency",null,null,null,null,9,"Loan",0,null,null,"Loan",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chip sizer",null,null,null,null,null,null,null,"tonne/machine/year (dry)",null,null,null,null,10,"Overhead",0,null,null,"Overhead",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E94","v":0},"mm",null,null,null,null,null,null,"Small chipper","Medium chipper","Large chipper",null,null,11,"General & adm.",0,null,null,"General & adm.",{"$f":"IFERROR(AG101/$AG$86,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z97*Z94","v":0},{"$f":"AA97*AA94","v":0},{"$f":"AB97*AB94","v":0},null,null,null,"Total",{"$f":"SUM(AG92:AG101)","v":0},null,null,"Total",{"$f":"SUM(AK92:AK101)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equation of density as function of moisture in wt%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"728.81*(moist)^2-41.754*moist+235.88",null,null,null,null,null,null,null,"number of machines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small chipper","Medium chipper","Large chipper"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"days per year",null,null,null,null,null,null,null,{"$f":"ROUNDUP(Z86*(100%-$T$86)/Z102,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AA86*(100%-$T$86)/AA102,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AB86*(100%-$T$86)/AB102,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Emission factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E73","v":0},"day/y",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E117","v":"Please select"},{"$f":"VLOOKUP($AG$107,$R$132:$S$266,2,FALSE)","v":0},"gCO2-eq/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hour per day",null,null,null,null,null,null,null,"Labor",null,null,null,null,null,"Energy figures",null,null,null,null,null,"Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I73","v":0},"h/day",null,null,null,null,null,null,"Small chipper","Medium chipper","Large chipper",null,null,2,"Fuel ",{"$f":"IFERROR(HLOOKUP($AH$84,$X$124:$AB$126,AE109,FALSE),0)","v":0},"TJ/y",null,null,"Unskilled",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of workers per chipper /Skilled",1,1,1,null,null,3,"Electricity",{"$f":"IFERROR(HLOOKUP($AH$84,$X$124:$AB$126,AE110,FALSE),0)","v":0},"TJ/y",null,null,"Skilled",{"$f":"IFERROR(HLOOKUP($AH$84,$Y$109:$AB$114,6,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skilled labor costs",null,null,null,null,null,null,"Number of shifts",{"$f":"IF($R$109>8,IF($R$109>16,3,2),1)","v":1},{"$f":"IF($R$109>8,IF($R$109>16,3,2),1)","v":1},{"$f":"IF($R$109>8,IF($R$109>16,3,2),1)","v":1},null,null,null,"Total",{"$f":"SUM(AG109:AG110)","v":0},"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E79","v":0},"USD/h",null,null,null,null,null,"Working hours per shift",{"$f":"$R$109/Z111","v":0},{"$f":"$R$109/AA111","v":0},{"$f":"$R$109/AB111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hours per working year per man",{"$f":"Z112*$R$107","v":0},{"$f":"AA112*$R$107","v":0},{"$f":"AB112*$R$107","v":0},null,null,null,"GHG emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery rental",null,null,null,null,null,null,"number of persons involved per year",{"$f":"Z111*Z106*Z110*$R$82","v":{"$error":"#DIV/0!"}},{"$f":"AA111*AA106*AA110*$R$82","v":{"$error":"#DIV/0!"}},{"$f":"AB111*AB106*AB110*$R$82","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I93","v":0},"USD/h",null,null,null,null,null,null,null,null,null,null,null,null,"Fuel ",{"$f":"IFERROR(AG109*1000*1000*$X$151/1000,0)","v":0},"t CO2-eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy requirements",null,null,null,null,null,"Electricity",{"$f":"IFERROR(AG110*$AH$107/3.6,0)","v":0},"t CO2-eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",null,null,null,null,null,null,null,"Small chipper","Medium chipper","Large chipper",null,null,null,"Total",{"$f":"SUM(AG115:AG116)","v":0},"t CO2-eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E121","v":0},"of rental",null,null,null,null,"Chipper fuel consumption","L Diesel / dry tonne",{"$f":"1.1*AA118","v":1.9800000000000002},1.8,{"$f":"0.8*AA118","v":1.4400000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chipper electricity consumption","MJ/dry tonne",{"$f":"1.1*AA119","v":19.8},18,{"$f":"0.8*AA119","v":14.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel",null,null,null,null,null,null,null,"Small chipper","Medium chipper","Large chipper"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"MJ/kg",null,null,null,null,"Diesel","L/y",{"$f":"Z118*Z86*(1-$T$86)","v":0},{"$f":"AA118*AA86*(1-$T$86)","v":0},{"$f":"AB118*AB86*(1-$T$86)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73721999999999999,"kg/L",null,null,null,null,"Electricity","MJ/y",{"$f":"Z119*Z86*(1-$T$86)","v":0},{"$f":"AA119*AA86*(1-$T$86)","v":0},{"$f":"AB119*AB86*(1-$T$86)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I78","v":0},"USD/L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy figures",null,"Small chipper","Medium chipper","Large chipper"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"electricity price",null,null,null,null,null,"Fuel","TJ/y",{"$f":"Z121*$W$151*$V$151/(1000*1000)","v":0},{"$f":"AA121*$W$151*$V$151/(1000*1000)","v":0},{"$f":"AB121*$W$151*$V$151/(1000*1000)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I79","v":0},"USD/kWh",null,null,null,null,"Electricity","TJ/y",{"$f":"Z122/(1000*1000)","v":0},{"$f":"AA122/(1000*1000)","v":0},{"$f":"AB122/(1000*1000)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General and administrative",null,null,null,"Miscelaneous"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I121","v":0},null,null,null,{"$f":"'Data Entry Needs'!$I$122","v":0},null,null,null,"Small chipper","Medium chipper","Large chipper"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead",null,null,"Labor Unskilled"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission Rates for electricity","gCO2 /kWh",null,null,{"$f":"'Data Entry Needs'!$E$123","v":0},null,null,"Labor Skilled",{"$f":"Z114*Z113*$R$112","v":{"$error":"#DIV/0!"}},{"$f":"AA114*AA113*$R$112","v":{"$error":"#DIV/0!"}},{"$f":"AB114*AB113*$R$112","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select",null,null,null,null,null,null,"Miscellaneous",{"$f":"$V$129*$R$82*(Z130+Z131)","v":{"$error":"#DIV/0!"}},{"$f":"$V$129*$R$82*(AA130+AA131)","v":{"$error":"#DIV/0!"}},{"$f":"$V$129*$R$82*(AB130+AB131)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania",11,null,null,null,null,null,"Machinery rental",{"$f":"Z106*$R$109*$R$107*$R$115","v":{"$error":"#DIV/0!"}},{"$f":"AA106*$R$109*$R$107*$R$115","v":{"$error":"#DIV/0!"}},{"$f":"AB106*$R$109*$R$107*$R$115","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria",576,null,null,null,null,null,"Maintenance",{"$f":"Z133*$R$118","v":{"$error":"#DIV/0!"}},{"$f":"AA133*$R$118","v":{"$error":"#DIV/0!"}},{"$f":"AB133*$R$118","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola",237,null,null,null,null,null,"Fuel",{"$f":"Z121*$R$123","v":0},{"$f":"AA121*$R$123","v":0},{"$f":"AB121*$R$123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Argentina",355,null,null,null,null,null,"Power",{"$f":"Z122*$R$126/3.6","v":0},{"$f":"AA122*$R$126/3.6","v":0},{"$f":"AB122*$R$126/3.6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia",108,null,null,null,null,null,"Loan",{"$f":"AH148*$R$82","v":{"$error":"#DIV/0!"}},{"$f":"AI148*$R$82","v":{"$error":"#DIV/0!"}},{"$f":"AJ148*$R$82","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Australia",853,null,null,null,null,null,"Overhead",{"$f":"$V$131*$R$82*(Z130+Z131+Z134)","v":{"$error":"#DIV/0!"}},{"$f":"$V$131*$R$82*(AA130+AA131+AA134)","v":{"$error":"#DIV/0!"}},{"$f":"$V$131*$R$82*(AB130+AB131+AB134)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Austria",163,null,null,null,null,null,"General & administrative",{"$f":"$R$129*(Z131+Z130+Z134+Z135+Z136)*$R$82","v":{"$error":"#DIV/0!"}},{"$f":"$R$129*(AA131+AA130+AA134+AA135+AA136)*$R$82","v":{"$error":"#DIV/0!"}},{"$f":"$R$129*(AB131+AB130+AB134+AB135+AB136)*$R$82","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Azerbaijan",443,null,null,null,null,null,"Total",{"$f":"SUM(Z131:Z139)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AA131:AA139)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AB131:AB139)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain",665,null,null,null,null,null,null,null,null,null,null,null,null,"Loan term",{"$f":"'Data Entry Needs'!I128","v":0},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh",585,null,null,null,null,null,null,null,null,null,null,null,null,"Loan ratio",{"$f":"'Data Entry Needs'!E128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belarus",302,null,null,null,null,null,null,null,null,null,null,null,null,"Loan interest",{"$f":"'Data Entry Needs'!I127","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium",218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benin",725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small chipper","Medium chipper","Large chipper"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bolivia",393,null,null,null,null,null,null,null,null,null,null,null,null,"Loan","USD",{"$f":"$AG$141*Z133*$AG$142","v":{"$error":"#DIV/0!"}},{"$f":"$AG$141*AA133*$AG$142","v":{"$error":"#DIV/0!"}},{"$f":"$AG$141*AB133*$AG$142","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bosnia and Herzegovina",776,null,null,null,null,null,null,null,null,null,null,null,null,"Monthyly payment","USD/month",{"$f":"(PMT($AG$143/12,(12*$AG$141),AH146))*-1","v":{"$error":"#DIV/0!"}},{"$f":"(PMT($AG$143/12,(12*$AG$141),AI146))*-1","v":{"$error":"#DIV/0!"}},{"$f":"(PMT($AG$143/12,(12*$AG$141),AJ146))*-1","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana",2063,null,null,"Heating value","Density (kg/L)","kg CO2e/MJ","g CO2e/MJ",null,null,null,null,null,null,"Annual payment","USD/y",{"$f":"AH147*12","v":{"$error":"#DIV/0!"}},{"$f":"AI147*12","v":{"$error":"#DIV/0!"}},{"$f":"AJ147*12","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil",64,null,"Please Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunei Darus salam",755,null,"Gasoline",44.3,0.89,7.0985000000000006E-2,{"$f":"X150*1000","v":70.984999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria",463,null,"Diesel Oil",43,0.73721999999999999,7.5390899999999997E-2,{"$f":"X151*1000","v":75.390900000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia",1151,null,"Waste Oil / Lubrificants",40.200000000000003,0.95,7.4590899999999988E-2,74.590899999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cameroon",243,null,"LPG",47.3,0.54500000000000004,6.4463999999999994E-2,64.463999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chile",373,null,"Natural Gas",48,0.65,{"$f":"0.0156","v":1.5599999999999999E-2},15.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan",743,null,"Peat",9.76,0.68235294117647061,4.86E-4,0.48599999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chinese Taipei",635,null,"Butane",45.27677203684572,2,1.9480010617414268E-2,19.480010617414269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombia",175,null,"Propane",46.295535660398848,1.92,1.7257603537859503E-2,17.257603537859502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congo",207,null,"Methanol",20.093562745097504,0.79179999999999995,8.6423182179058061E-2,86.42318217905806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica",40,null,"Ethanol",26.95163409308779,0.78900000000000003,4.2277931942379249E-3,4.2277931942379245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Côted'Ivoire",426,null,"Biodiesel",{"$f":"35.7/0.88","v":40.56818181818182},0.88,4.2590356310978073E-3,4.2590356310978077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Croatia",283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuba",752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus",744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic",514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dem. Rep. of Congo",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark",303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic",591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPR of Korea",499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador",290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egypt",466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador",319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea",672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia",704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia",118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finland",205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France",90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FYR of Macedonia",710]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabon",322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia",129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Germany",430]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ghana",187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gibraltar",740]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece",722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala",349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti",547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Honduras",344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HongKong, China",763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iceland",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"India",951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia",746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iraq",684]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland",465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Islamic Rep. Of Iran",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Israel",695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy",386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica",544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Japan",415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jordan",581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenya",395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Korea",498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait",870]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan",81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia",153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon",717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libyan Arab Jamahiriya",872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania",111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia",649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta",850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia",535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco",638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar",196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Namibia",237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nepal",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands Antilles",707]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand",167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua",506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria",416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norway",17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman",842]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan",458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"People's Rep. of China",743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peru",236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines",478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland",640]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal",368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar",494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Moldova",400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania",414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Russian Federation",317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia",757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senegal",614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serbia",680]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Singapore",519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovak Republic",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia",316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa",926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain",299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SriLanka",460]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudan",356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden",43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Syrian Arab Republic",641]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand",513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo",202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago",719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia",538]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan",789]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates",631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom",450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Rep.of Tanzania",281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay",253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan",461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela",199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe",619]

{"sheet":"BALING_C","index":13,"n_rows":148,"n_cols":40,"rows_kept":148,"cut":false,"hidden":true,"merged":[[53,2,53,4],[53,5,53,8],[2,2,2,8],[5,2,5,3],[5,4,5,6],[9,2,9,8],[13,6,13,8],[14,6,14,8],[18,6,18,8],[19,6,19,8],[20,6,20,8],[21,6,21,8],[40,7,42,8]]}
[]
[]
[null,null,{"$f":"+\"CALCULATION OF BALING COSTS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"CALCULATION OF BALING COSTS OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"Baling technology at the collection centre"]
[]
[null,null,{"$f":"U69","v":"Operation not included in sequence. Check data entry"}]
[]
[null,null,"Baling input parameters"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" to be baled (t/year)\")","v":" to be baled (t/year)"},null,null,null,{"$f":"IFERROR(U82,0)","v":0}]
[null,null,{"$f":"+\"Initial moisture content of  \"&('Data Entry Needs'!$E$11&\" (wt%)\")","v":"Initial moisture content of   (wt%)"},null,null,null,{"$f":"IFERROR(W82,0)","v":0}]
[]
[null,null,"Baling output parameters"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" to baled (t/year)\")","v":" to baled (t/year)"},null,null,null,{"$f":"IFERROR(AK79,0)","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" density (kg/m3)\")","v":" density (kg/m3)"},null,null,null,{"$f":"IFERROR(AK82*AA121,0)","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" number of bales (bales/y)\")","v":" number of bales (bales/y)"},null,null,null,{"$f":"IFERROR(AK88,0)","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" weight per bale (kg)\")","v":" weight per bale (kg)"},null,null,null,{"$f":"IFERROR(AK85*AA121,0)","v":0}]
[]
[null,null,"Baling costs per collection site"]
[]
[null,null,"Category","USD/y"]
[null,null,"Labor Unskilled",{"$f":"AK90","v":0}]
[null,null,"Labor Skilled",0]
[null,null,"Miscellaneous",0]
[null,null,"Machinery rental",0]
[null,null,"Maintenance",0]
[null,null,"Fuel",0]
[null,null,"Power",0]
[null,null,"Loan",0]
[null,null,"Overhead",0]
[null,null,"General & adm.",0]
[null,null,"Total",{"$f":"SUM(D27:D36)","v":0}]
[]
[null,null,"Baling costs per biomass "]
[]
[null,null,null,null,null,null,null,"Baling costs per t of biomass"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Energy consumption and Greenhouse gas emissions"]
[]
[null,null,"Energy consumption",null,null,"GHG emissions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U73=0,\"Operation not included in sequence. Check data entry\",U78)","v":"Operation not included in sequence. Check data entry"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U73=0,TRUE, FALSE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!N22","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/y","Medium round bales","Large round bales","Large square bales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Teachnology",null,null,null,null,null,"Biomass baled",{"$f":"$AK$79","v":0},{"$f":"$AK$79","v":0},{"$f":"$AK$79","v":0},null,null,null,null,null,null,"Output to tool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!O296","v":"Medium round bales"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass baled"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kg","Medium round bales","Large round bales","Large square bales",null,null,null,null,null,null,{"$f":"U85*U82","v":0},"t/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs",null,null,null,null,null,"Bale weigths",{"$f":"U108*U92","v":271.43360527015813},{"$f":"U109*U98","v":530.14376029327752},{"$f":"U110*U105","v":702.71999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass to be baled",null,"moisture content",null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass density"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!P22","v":0},"t/y",{"$f":"Allocator!R22","v":0},null,null,null,"Production per baler","Medium round bales","Large round bales","Large square bales",null,null,null,null,null,null,{"$f":"HLOOKUP($U$78,$AA$96:$AD$97,2,FALSE)","v":200},"kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/y",{"$f":"U113*$U$118*$U$119","v":0},{"$f":"U114*$U$118*$U$119","v":0},{"$f":"U115*$U$118*$U$119","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Baling efficiencu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bale weight"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H37","v":0.99},null,null,null,null,null,"number of balers required","Medium round bales","Large round bales","Large square bales",null,null,null,null,null,null,{"$f":"HLOOKUP($U$78,$AA$79:$AD$80,2,FALSE)","v":271.43360527015813},"kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#",{"$f":"ROUNDUP(AB77/AB83,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AC77/AC83,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AD77/AD83,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number of bales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bales dimensions",null,null,null,null,null,null,"Labor",null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($U$78,$AA$99:$AD$100,2,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium round",null,null,null,null,null,null,"Medium round bales","Large round bales","Large square bales",null,null,null,null,null,null,"USD/y",null,null,"USD/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"cm","length",null,null,null,"Number of workers per baler /Skilled",1,1,1,null,null,null,null,2,"Labor Unskilled",{"$f":"IFERROR(HLOOKUP($U$78,$AA$102:$AD$112,AI90,FALSE),0)","v":0},null,"Labor Unskilled",{"$f":"IFERROR(AK90/$AK$79,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"cm ","Diameter",null,null,null,"Number of shifts",{"$f":"IF($U$118>8,IF($U$118>16,3,2),1)","v":1},{"$f":"IF($U$118>8,IF($U$118>16,3,2),1)","v":1},{"$f":"IF($U$118>8,IF($U$118>16,3,2),1)","v":1},null,null,null,null,3,"Labor Skilled",{"$f":"IFERROR(HLOOKUP($U$78,$AA$102:$AD$112,AI91,FALSE),0)","v":0},null,"Labor Skilled",{"$f":"IFERROR(AK91/$AK$79,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PI()*((U91/2)/100)^2*(U90/100)","v":1.3571680263507906},"m3","Volume",null,null,null,"Working hours per shift",{"$f":"$U$114/AB91","v":18},{"$f":"$U$114/AC91","v":18},{"$f":"$U$114/AD91","v":18},null,null,null,null,4,"Miscellaneous",0,null,"Miscellaneous",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U91/100)*(U91/100)*(U90/100)","v":1.728},"m3","effective volume for transport",null,null,null,"hours per working year per man",{"$f":"AB92*$U$119","v":0},{"$f":"AC92*$U$119","v":0},{"$f":"AD92*$U$119","v":0},null,null,null,null,5,"Machinery rental",0,null,"Machinery rental",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number of persons involved per year",{"$f":"AB91*AB86*AB90*$U$73","v":{"$error":"#DIV/0!"}},{"$f":"AC91*AC86*AC90*$U$73","v":{"$error":"#DIV/0!"}},{"$f":"AD91*AD86*AD90*$U$73","v":{"$error":"#DIV/0!"}},null,null,null,null,6,"Maintenance",0,null,"Maintenance",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"large round",null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Fuel",0,null,"Fuel",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,"cm","length",null,null,null,"density","Medium round bales","Large round bales","Large square bales",null,null,null,null,8,"Power",0,null,"Power",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,"cm ","Diameter",null,null,null,"kg/m3",{"$f":"U108","v":200},{"$f":"U109","v":200},{"$f":"U110","v":200},null,null,null,null,9,"Loan",0,null,"Loan",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PI()*((U97/2)/100)^2*(U96/100)","v":2.6507188014663878},"m3","Volume",null,null,null,null,null,null,null,null,null,null,null,10,"Overhead",0,null,"Overhead",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U97/100)*(U97/100)*(U96/100)","v":3.375},"m3","effective volume for transport",null,null,null,"Number of bales per year","Medium round bales","Large round bales","Large square bales",null,null,null,null,11,"General & adm",0,null,"General & adm",{"$f":"IFERROR(AK99/$AK$79,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#",{"$f":"AB77*1000/AB80","v":0},{"$f":"AC77*1000/AC80","v":0},{"$f":"AD77*1000/AD80","v":0},null,null,null,null,null,"Total",{"$f":"SUM(AK90:AK99)","v":0},null,"Total",{"$f":"SUM(AN90:AN99)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"large square"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"cm","Width",null,null,null,"Costs","Medium round bales","Large round bales","Large square bales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"cm ","Depth",null,null,null,"Labor Unskilled"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244,"cm","Length",null,null,null,"Labor Skilled",{"$f":"AB94*AB93*$U$122","v":{"$error":"#DIV/0!"}},{"$f":"AC94*AC93*$U$122","v":{"$error":"#DIV/0!"}},{"$f":"AD94*AD93*$U$122","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Unskilled",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U102/100)*(U103/100)*(U104/100)","v":3.5135999999999998},"m3","effective volume for transport",null,null,null,"Miscellaneous",{"$f":"$U$146*$U$73*(AB103+AB104)","v":{"$error":"#DIV/0!"}},{"$f":"$U$146*$U$73*(AC103+AC104)","v":{"$error":"#DIV/0!"}},{"$f":"$U$146*$U$73*(AD103+AD104)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Skilled",{"$f":"IFERROR(HLOOKUP($U$78,$AA$89:$AD$94,6,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery rental",{"$f":"AB86*$U$119*$U$118*$U$125","v":{"$error":"#DIV/0!"}},{"$f":"AC86*$U$119*$U$118*$U$125","v":{"$error":"#DIV/0!"}},{"$f":"AD86*$U$119*$U$118*$U$125","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical densities",null,null,null,null,null,"Maintenance",{"$f":"AB106*$U$128","v":{"$error":"#DIV/0!"}},{"$f":"AC106*$U$128","v":{"$error":"#DIV/0!"}},{"$f":"AD106*$U$128","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H38","v":200},"kg/m3","Medium round bales",null,null,null,"Fuel",{"$f":"$U$118*$U$119*$U$143*U138*AA121","v":0},{"$f":"$U$118*$U$119*$U$143*U139*AA121","v":0},{"$f":"$U$118*$U$119*$U$143*U140*AA121","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H39","v":200},"kg/m3","Large round bales",null,null,null,"Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H40","v":200},"kg/m3","Large square bales",null,null,null,"Loan",{"$f":"AL134","v":{"$error":"#DIV/0!"}},{"$f":"AM134","v":{"$error":"#DIV/0!"}},{"$f":"AN134","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead",{"$f":"$U$148*$U$73*(AB107+AB103+AB104)","v":{"$error":"#DIV/0!"}},{"$f":"$U$148*$U$73*(AC107+AC103+AC104)","v":{"$error":"#DIV/0!"}},{"$f":"$U$148*$U$73*(AD107+AD103+AD104)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baling capacity",null,null,null,null,null,"General & adm",{"$f":"$X$119*(AB103+AB104+AB107+AB108+AB109)","v":{"$error":"#DIV/0!"}},{"$f":"$X$119*(AC103+AC104+AC107+AC108+AC109)","v":{"$error":"#DIV/0!"}},{"$f":"$X$119*(AD103+AD104+AD107+AD108+AD109)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H41","v":12},"t/h","Medium round bales",null,null,null,"Total",{"$f":"SUM(AB104:AB112)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC104:AC112)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD104:AD112)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Fuel",{"$f":"IFERROR(HLOOKUP($U$78,$AA$116:$AD$118,3,FALSE),0)","v":0},"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H42","v":18},"t/h","Large round bales",null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H43","v":13},"t/h","Large square bales",null,null,null,"Fuel consumption",null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AK113:AK114)","v":0},"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium round bales","Large round bales","Large square bales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baling operation",null,null,null,null,null,"L Diesel/y",{"$f":"U138*$U$118*$U$119*$AA$121","v":0},{"$f":"U139*$U$118*$U$119*$AA$121","v":0},{"$f":"U140*$U$118*$U$119*$AA$121","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I73","v":0},"h/day",null,"General and ad.",null,null,"TJ/y",{"$f":"AB117*$AC$130*$AB$130/(1000*1000)","v":0},{"$f":"AC117*$AC$130*$AB$130/(1000*1000)","v":0},{"$f":"AD117*$AC$130*$AB$130/(1000*1000)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E73","v":0},"days/y",null,{"$f":"'Data Entry Needs'!I121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"GHG emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GHG emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salary costs",null,null,null,null,"multi",{"$f":"Allocator!N22","v":0},null,null,null,null,null,null,null,null,"Fuel",{"$f":"IFERROR(AK113*1000*$AD$130,0)","v":0},"tCO2eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E79","v":0},"USD/h",null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,"tCO2eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"SUM(AK121:AK122)","v":0},"tCO2eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E98","v":0},"USD/h"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",null,null,null,null,null,null,"Heating value MJ/kg","Density (kg/L)","kg CO2e/MJ","g CO2e/MJ",null,null,null,null,"Loan term",{"$f":"'Data Entry Needs'!$I$128","v":0},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E121","v":0},"of machinery rental",null,null,null,null,"Please Select",null,null,null,null,null,null,null,null,"Loan ratio",{"$f":"'Data Entry Needs'!$E$128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gasoline",44.3,0.89,7.0985000000000006E-2,{"$f":"AD129*1000","v":70.984999999999999},null,null,null,null,"Loan interest",{"$f":"'Data Entry Needs'!$I$127","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor power",null,null,null,null,null,"Diesel Oil",43,0.73721999999999999,7.5390899999999997E-2,{"$f":"AD130*1000","v":75.390900000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"kW","Medium round bales",null,null,null,"Waste Oil / Lubrificants",40.200000000000003,0.95,7.4590899999999988E-2,74.590899999999991,null,null,null,null,null,null,"Small chipper","Medium chipper","Large chipper"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"kW","Large round bales",null,null,null,"LPG",47.3,0.54500000000000004,6.4463999999999994E-2,64.463999999999999,null,null,null,null,"Loan","USD",{"$f":"$AK$127*AB106*$AK$128","v":{"$error":"#DIV/0!"}},{"$f":"$AK$127*AC106*$AK$128","v":{"$error":"#DIV/0!"}},{"$f":"$AK$127*AD106*$AK$128","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,"kW","Large square bales",null,null,null,"Natural Gas",48,0.65,{"$f":"0.0156","v":1.5599999999999999E-2},15.6,null,null,null,null,"Monthyly payment","USD/month",{"$f":"(PMT(AK129/12,(12*AK127),AL132))*-1","v":{"$error":"#DIV/0!"}},{"$f":"(PMT(AK129/12,(12*AK127),AM132))*-1","v":{"$error":"#DIV/0!"}},{"$f":"(PMT(AK129/12,(12*AK127),AN132))*-1","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peat",9.76,0.68235294117647061,4.86E-4,0.48599999999999999,null,null,null,null,"Annual payment","USD/y",{"$f":"AL133*12*U73","v":{"$error":"#DIV/0!"}},{"$f":"AM133*12*U73","v":{"$error":"#DIV/0!"}},{"$f":"AN133*12*U73","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel consumption",null,null,null,null,null,"Butane",45.27677203684572,2,1.9480010617414268E-2,19.480010617414269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,"L/h-kW",null,null,null,null,"Propane",46.295535660398848,1.92,1.7257603537859503E-2,17.257603537859502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Methanol",20.093562745097504,0.79179999999999995,8.6423182179058061E-2,86.42318217905806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$136*U131","v":9},"L/h","Medium round bales",null,null,null,"Ethanol",26.95163409308779,0.78900000000000003,4.2277931942379249E-3,4.2277931942379245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$136*U132","v":10.799999999999999},"L/h","Large round bales",null,null,null,"Biodiesel",{"$f":"35.7/0.88","v":40.56818181818182},0.88,4.2590356310978073E-3,4.2590356310978077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$136*U133","v":9.9},"L/h","Large square bales"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I78","v":0},"USD/L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miscelaneous"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$E$123","v":0}]

{"sheet":"DRYING_C","index":14,"n_rows":283,"n_cols":44,"rows_kept":283,"cut":false,"hidden":true,"merged":[[52,2,52,4],[52,5,52,8],[38,6,40,8],[14,6,14,8],[18,6,18,8],[19,6,19,8],[9,2,9,8],[2,2,2,8],[5,2,5,3],[5,4,5,6],[13,6,13,8]]}
[]
[]
[null,null,{"$f":"+\"CALCULATION OF DRYING COSTS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"CALCULATION OF DRYING COSTS OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"Drying technology at the collection centre"]
[]
[null,null,{"$f":"S72","v":"Operation not included in sequence. Check data entry"}]
[]
[null,null,"Drying input parameters"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" to be dried (t/year)\")","v":" to be dried (t/year)"},null,null,null,{"$f":"IFERROR(S85,0)","v":0}]
[null,null,{"$f":"+\"Initial moisture content of  \"&('Data Entry Needs'!$E$11&\" (wt%)\")","v":"Initial moisture content of   (wt%)"},null,null,null,{"$f":"IFERROR(U85,0)","v":0}]
[]
[null,null,"Drying output results"]
[]
[null,null,{"$f":"+\"Dried \"&('Data Entry Needs'!$E$11&\"  (t/year)\")","v":"Dried   (t/year)"},null,null,null,{"$f":"IFERROR(AM84,0)","v":0}]
[null,null,{"$f":"+\"Final moisture content of  \"&('Data Entry Needs'!$E$11&\" (wt%)\")","v":"Final moisture content of   (wt%)"},null,null,null,{"$f":"IFERROR(S95*AD112,0)","v":0}]
[]
[null,null,"Drying costs per collection site"]
[]
[null,null,"Category","USD/y"]
[null,null,"Labor Unskilled",{"$f":"AM88","v":0}]
[null,null,"Labor Skilled",0]
[null,null,"Miscellaneous",0]
[null,null,"Depreciation",0]
[null,null,"Maintenance",0]
[null,null,"Fuel",0]
[null,null,"Power",0]
[null,null,"Loan",0]
[null,null,"Overhead",0]
[null,null,"General & adm.",0]
[null,null,"Total",{"$f":"SUM(D25:D34)","v":0}]
[]
[null,null,"Drying costs per biomass dried"]
[]
[null,null,null,null,null,null,"Drying costs per t of dried biomass at the desired moisture content"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Energy consumption and Greenhouse gas emissions"]
[]
[null,null,"Energy consumption",null,null,"GHG emissions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S76=0,\"Operation not included in sequence. Check data entry\",S82)","v":"Operation not included in sequence. Check data entry"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S76=0,TRUE, FALSE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!N23","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iput paramaters"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drying method"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!O282","v":"Natural drying"},null,null,null,null,null,null,null,null,null,"Calculations",null,null,null,null,null,null,null,null,null,"Outcome to the tool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass dried at desired moisture"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass to be dryed",null,"Moisture biomass",null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer",null,null,null,null,null,"Biomass dried","t/year",{"$f":"HLOOKUP($S$82,AB$84:AE$85,2,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!P23","v":0},"t/year",{"$f":"Allocator!R23","v":0},null,null,null,null,null,null,"t/year",{"$f":"$S$85*(1-$U$85)*(1-$S$98)/(1-$S$95)","v":0},{"$f":"$S$85*(1-$U$85)*(1-$S$98)/(1-$S$95)","v":0},{"$f":"$S$85*(1-$U$85)*(1-$S$98)/(1-$S$95)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"USD/y",{"$f":"HLOOKUP($S$82,AB$122:AE$129,AK87,FALSE)","v":"Natural drying"},null,null,"USD/tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass water content",null,null,null,null,null,null,null,null,"Energy efficieny ",null,null,null,null,null,null,null,null,2,"Labor Unskilled",{"$f":"IFERROR(HLOOKUP($S$82,AB$122:AE$132,AK88,FALSE),0)","v":0},null,null,"Labor Unskilled",{"$f":"IFERROR(AM88/$AM$84,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S85*U85","v":0},"t/year",null,null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer",null,null,null,null,null,3,"Labor Skilled",{"$f":"IFERROR(HLOOKUP($S$82,AB$122:AE$132,AK89,FALSE),0)","v":0},null,null,"Labor Skilled",{"$f":"IFERROR(AM89/$AM$84,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.85,0.9,null,null,null,null,null,4,"Miscellaneous",0,null,null,"Miscellaneous",{"$f":"IFERROR(AM90/$AM$84,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass bulk density",null,null,null,null,null,null,null,null,"energy recovery",1,0.65,0.8,null,null,null,null,null,5,"Depreciation",0,null,null,"Depreciation",{"$f":"IFERROR(AM91/$AM$84,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!T23","v":0},"kg/m3",null,null,null,null,null,null,"water to be removed",null,"Natural drying","Belt/Coveyor dryer","Rotary dryer",null,null,null,null,null,6,"Maintenance",0,null,null,"Maintenance",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/year",{"$f":"$S$85-AC85","v":0},{"$f":"$S$85-AD85","v":0},{"$f":"$S$85-AE85","v":0},null,null,null,null,null,7,"Fuel",0,null,null,"Fuel",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desired biomass moisture content",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Power",0,null,null,"Power",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E88","v":0},null,null,null,null,null,null,null,"Energy needed including efficiency (primary energy) - assumption gas natural as fuel",null,null,null,null,null,null,null,null,null,9,"Loan",0,null,null,"Loan",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer",null,null,null,null,null,10,"Overhead",0,null,null,"Overhead",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumed biomass loss in VOC in dry basis",null,null,null,null,null,null,null,null,"GJ/y",{"$f":"AC93*$S$101*(1-AC91)*1000/AC90/1000","v":0},{"$f":"AD93*$S$101*(1-AD91)*1000/AD90/1000","v":0},{"$f":"AE93*$S$101*(1-AE91)*1000/AE90/1000","v":0},null,null,null,null,null,11,"General & adm",0,null,null,"General & adm",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AM88:AM97)","v":0},null,null,"Total",{"$f":"SUM(AQ88:AQ97)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dryer time/capacity",null,"Drying time -h","Capacity t/h","Capacity  t/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water latent heat",null,null,null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2579199999999999,"MJ/kg",null,null,null,null,null,null,null,"t/h",{"$f":"PARAMETERS!H21","v":2},{"$f":"PARAMETERS!H22","v":8},{"$f":"PARAMETERS!H23","v":12},null,null,null,null,null,null,null,null,null,"Unskilled",{"$f":"IFERROR(HLOOKUP($S$82,AC100:AE107,7,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"drying capacity per machine/batch","t/year",{"$f":"AC101*$S$108*$S$104","v":0},{"$f":"AD101*$S$107*$S$104","v":0},{"$f":"AE101*$S$107*$S$104","v":0},null,null,null,null,null,null,null,null,null,"Skilled",{"$f":"IFERROR(HLOOKUP($S$82,AC100:AE107,8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual drying operation",null,null,null,null,null,null,null,"number of mach/batches",null,{"$f":"ROUNDUP(AC85/AC102,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AD85/AD102,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AE85/AE102,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E73","v":0},"day/year",null,null,null,null,null,null,"number of shifts per day",null,{"$f":"IF(S108=8,1,IF(S108=16,2,3))","v":3},{"$f":"IF($S$107=8,1,IF($S$107=16,2,3))","v":3},{"$f":"IF($S$107=8,1,IF($S$107=16,2,3))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of persons per mach",null,1,0.5,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating time",null,null,null,null,null,null,null,"Number of persons, un",null,{"$f":"AC104*AC103*AC105*$S$76","v":{"$error":"#DIV/0!"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mech",{"$f":"'Data Entry Needs'!I73","v":0},"h/day",null,null,null,null,null,null,"Number of persons, sk",null,0,{"$f":"AD104*AD103*AD105*$S$76","v":{"$error":"#DIV/0!"}},{"$f":"AE104*AE103*AE105*$S$76","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural",{"$f":"'Data Entry Needs'!E74","v":0},"h/day",null,null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"investment","USD",0,{"$f":"S124*AD103*(AD101/50)^0.6","v":{"$error":"#DIV/0!"}},{"$f":"S119*AE103*(AE101/50)^0.6","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor cost unskilled worker (USD/person-h)",{"$f":"'Data Entry Needs'!E78","v":0},"USD/h",null,null,null,null,null,null,"Depreciation","USD/y",{"$f":"AC109/$S$113","v":0},{"$f":"AD109/$S$113","v":{"$error":"#DIV/0!"}},{"$f":"AE109/$S$113","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Country",{"$f":"'Data Entry Needs'!E117","v":"Please select"},{"$f":"IFERROR(VLOOKUP($AL$110,$AA$149:$AB$283,2,FALSE),0)","v":0},"gCO2 /kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor cost skilled worker (USD/person-h)",{"$f":"'Data Entry Needs'!E79","v":0},"USD/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",{"$f":"'Data Entry Needs'!E89","v":"Please select"},{"$f":"IFERROR(VLOOKUP($AL$111,$AE$149:$AI$160,5,FALSE),0)","v":0},"gCO2 /MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,"Multi",{"$f":"Allocator!N23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation time",{"$f":"PARAMETERS!H24","v":20},"years",null,null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer",null,null,null,null,null,null,"Fuel",{"$f":"IFERROR(HLOOKUP($S$82,$AB$96:$AE$97,2,FALSE),0)","v":0},"GJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HP",0,{"$f":"PARAMETERS!H25*AD112","v":0},{"$f":"PARAMETERS!H26*AD112","v":0},null,null,null,null,null,null,"Electricity",{"$f":"IFERROR(HLOOKUP($S$82,$AB$113:$AE$117,5,FALSE),0)","v":0},"kWh/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kJ/h",0,{"$f":"0.7457*AD114*3600","v":0},{"$f":"0.7457*AE114*3600","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KWh/h",0,{"$f":"AD115*(1/1000)*(1/3.6)","v":0},{"$f":"AE115*(1/1000)*(1/3.6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"capacity rotary",null,null,null,null,null,null,null,null,"kWh/y",0,{"$f":"AD116*$S$107*$S$104","v":0},{"$f":"AE116*$S$107*$S$104","v":0},null,null,null,null,null,null,"Figure fuel energy consumption",null,null,null,"Emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 tonne/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",{"$f":"AM113/1000","v":0},"TJ/y",null,"Fuel",{"$f":"AM113*AM111/1000","v":0},"t-CO2 eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital",{"$f":"3800000 + 3800000*2","v":11400000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",{"$f":"AM114*3.6*(1/1000)*(1/1000)","v":0},"TJ/y",null,"Electricity",{"$f":"AM114*$AM$110/(1000*1000)","v":0},"t-CO2 eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AM118:AM119)","v":0},"TJ/y",null,"Total",{"$f":"SUM(AQ118:AQ119)","v":0},"t-CO2 eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,"USD/year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"capital conveyor",null,null,null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 tonne/h",null,null,null,null,null,null,null,null,"Labor Unskilled",{"$f":"S104*S108*AC106*S110","v":{"$error":"#DIV/0!"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital",{"$f":"3000000 + 3000000*2","v":9000000},null,null,null,null,null,null,null,null,"Labor Skilled",0,{"$f":"$S$104*($S$107/AD104)*AD107*$S$111","v":{"$error":"#DIV/0!"}},{"$f":"$S$104*($S$107/AE104)*AE107*$S$111","v":{"$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,"Miscellaneous",{"$f":"$R$142*$S$76*(AC123+AC124)","v":{"$error":"#DIV/0!"}},{"$f":"$R$142*$S$76*(AD123+AD124)","v":{"$error":"#DIV/0!"}},{"$f":"$R$142*$S$76*(AE123+AE124)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",{"$f":"'Data Entry Needs'!E122","v":0},null,null,null,null,null,null,null,null,"Depreciation",{"$f":"AC110","v":0},{"$f":"AD110","v":{"$error":"#DIV/0!"}},{"$f":"AE110","v":{"$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,"Maintenance",{"$f":"$S$126*AC109","v":0},{"$f":"$S$126*AD109","v":{"$error":"#DIV/0!"}},{"$f":"$S$126*AE109","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel price",{"$f":"'Data Entry Needs'!I89","v":0},"USD/GJ",null,null,null,null,null,null,null,"Fuel",{"$f":"AC97*$S$128*0","v":0},{"$f":"AD97*$S$128","v":0},{"$f":"AE97*$S$128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power",0,{"$f":"AD117*$S$130","v":0},{"$f":"AE117*$S$130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity price",{"$f":"'Data Entry Needs'!I79","v":0},"USD/kWh",null,null,null,null,null,null,null,"Loan",{"$f":"AD143","v":{"$error":"#NUM!"}},{"$f":"AE143","v":{"$error":"#DIV/0!"}},{"$f":"AF143","v":{"$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,"Overhead",{"$f":"$R$144*$S$76*(AC127+AC124+AC123)","v":{"$error":"#DIV/0!"}},{"$f":"$R$144*$S$76*(AD127+AD124+AD123)","v":{"$error":"#DIV/0!"}},{"$f":"$R$144*$S$76*(AE127+AE124+AE123)","v":{"$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,"General & adm",{"$f":"$R$139*(AC123+AC124+AC127+AC128+AC129)*$S$76","v":{"$error":"#DIV/0!"}},{"$f":"$R$139*(AD123+AD124+AD127+AD128+AD129)*$S$76","v":{"$error":"#DIV/0!"}},{"$f":"$R$139*(AE123+AE124+AE127+AE128+AE129)*$S$76","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input density",{"$f":"Allocator!T23","v":0},"kg/m3",null,null,null,null,null,null,null,"Total",{"$f":"SUM(AC123:AC132)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD123:AD132)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AE123:AE132)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Output density",{"$f":"S133*1.04","v":0},"kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan term",{"$f":"'Data Entry Needs'!$I$128","v":0},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan ratio",{"$f":"'Data Entry Needs'!$E$128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General and adminis",null,null,null,null,null,null,null,null,null,"Loan interest",{"$f":"'Data Entry Needs'!$I$127","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$121","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small chipper","Medium chipper","Large chipper"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miscelaneous",null,null,null,null,null,null,null,null,null,"Loan","USD",{"$f":"AC109*$AC$137","v":0},{"$f":"AD109*$AC$137","v":{"$error":"#DIV/0!"}},{"$f":"AE109*$AC$137","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$122","v":0},null,null,null,null,null,null,null,null,null,"Monthyly payment","USD/month",{"$f":"(PMT(AC138/12,(12*AC136),AD141))*-1","v":{"$error":"#NUM!"}},{"$f":"(PMT(AC138/12,(12*AC136),AE141))*-1","v":{"$error":"#DIV/0!"}},{"$f":"(PMT(AC138/12,(12*AC136),AF141))*-1","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead",null,null,null,null,null,null,null,null,null,"Annual payment","USD/y",{"$f":"AD142*12*$S$76","v":{"$error":"#NUM!"}},{"$f":"AE142*12*$S$76","v":{"$error":"#DIV/0!"}},{"$f":"AF142*12*$S$76","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$E$123","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission Rates for electricity","gCO2 /kWh",null,null,null,"Heating value","Density (kg/L)","kg CO2e/MJ","g CO2e/MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select",null,null,null,"Please Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania",11,null,null,"Gasoline",44.3,0.89,7.0985000000000006E-2,{"$f":"AH150*1000","v":70.984999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria",576,null,null,"Diesel Oil",43,0.73721999999999999,7.5390899999999997E-2,{"$f":"AH151*1000","v":75.390900000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola",237,null,null,"Waste Oil / Lubrificants",40.200000000000003,0.95,7.4590899999999988E-2,74.590899999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Argentina",355,null,null,"LPG",47.3,0.54500000000000004,6.4463999999999994E-2,64.463999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia",108,null,null,"Natural Gas",48,0.65,{"$f":"0.0156","v":1.5599999999999999E-2},15.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Australia",853,null,null,"Peat",9.76,0.68235294117647061,4.86E-4,0.48599999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Austria",163,null,null,"Butane",45.27677203684572,2,1.9480010617414268E-2,19.480010617414269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Azerbaijan",443,null,null,"Propane",46.295535660398848,1.92,1.7257603537859503E-2,17.257603537859502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain",665,null,null,"Methanol",20.093562745097504,0.79179999999999995,8.6423182179058061E-2,86.42318217905806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh",585,null,null,"Ethanol",26.95163409308779,0.78900000000000003,4.2277931942379249E-3,4.2277931942379245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belarus",302,null,null,"Biodiesel",{"$f":"35.7/0.88","v":40.56818181818182},0.88,4.2590356310978073E-3,4.2590356310978077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium",218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benin",725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bolivia",393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bosnia and Herzegovina",776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana",2063]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil",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,"Brunei Darus salam",755]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria",463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia",1151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cameroon",243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chile",373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan",743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chinese Taipei",635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombia",175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congo",207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Côted'Ivoire",426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Croatia",283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuba",752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus",744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic",514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dem. Rep. of Congo",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,"Denmark",303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic",591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPR of Korea",499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador",290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egypt",466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador",319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea",672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia",704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia",118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finland",205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France",90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FYR of Macedonia",710]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabon",322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia",129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Germany",430]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ghana",187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gibraltar",740]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece",722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala",349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti",547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Honduras",344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HongKong, China",763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iceland",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"India",951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia",746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iraq",684]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland",465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Islamic Rep. Of Iran",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Israel",695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy",386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica",544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Japan",415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jordan",581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenya",395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Korea",498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait",870]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan",81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia",153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon",717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libyan Arab Jamahiriya",872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania",111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia",649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta",850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia",535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco",638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique",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,"Myanmar",196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Namibia",237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nepal",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands Antilles",707]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand",167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua",506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria",416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norway",17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman",842]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan",458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"People's Rep. of China",743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peru",236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines",478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland",640]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal",368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar",494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Moldova",400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania",414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Russian Federation",317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia",757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senegal",614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serbia",680]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Singapore",519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovak Republic",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia",316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa",926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain",299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SriLanka",460]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudan",356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden",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,"Switzerland",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Syrian Arab Republic",641]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand",513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo",202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago",719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia",538]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan",789]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates",631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom",450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Rep.of Tanzania",281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay",253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan",461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela",199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia",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,"Zimbabwe",619]

{"sheet":"MILLING_C","index":15,"n_rows":286,"n_cols":43,"rows_kept":286,"cut":false,"hidden":true,"merged":[[52,2,52,4],[52,5,52,8],[2,2,2,8],[5,2,5,3],[5,4,5,6],[9,2,9,8],[13,6,13,8],[14,6,14,8],[18,6,18,8],[19,6,19,8],[20,6,20,8],[39,7,41,8]]}
[]
[]
[null,null,{"$f":"+\"CALCULATION OF MILLING/GRINDING COSTS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"CALCULATION OF MILLING/GRINDING COSTS OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"Milling technology at the collection centre"]
[]
[null,null,{"$f":"U70","v":"Operation not included in sequence. Check data entry"}]
[]
[null,null,"Milling input parameters"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" to be milled (t/year)\")","v":" to be milled (t/year)"},null,null,null,{"$f":"U81","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" average input particle size (mm)\")","v":" average input particle size (mm)"},null,null,null,{"$f":"IFERROR(U88*U74,0)","v":0}]
[]
[null,null,"Milling output parameters"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" milled (t/year)\")","v":" milled (t/year)"},null,null,null,{"$f":"AK78","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" density (kg/m3)\")","v":" density (kg/m3)"},null,null,null,{"$f":"AK81","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" average particle size (mm)\")","v":" average particle size (mm)"},null,null,null,{"$f":"IFERROR(U87*U74,0)","v":0}]
[]
[null,null,"Milling costs per collection site"]
[]
[null,null,"Category","USD/y"]
[null,null,"Labor Unskilled",{"$f":"AK83","v":0}]
[null,null,"Labor Skilled",0]
[null,null,"Miscellaneous",0]
[null,null,"Depreciation",0]
[null,null,"Maintenance",0]
[null,null,"Fuel",0]
[null,null,"Power",0]
[null,null,"Loan",0]
[null,null,"Overhead",0]
[null,null,"General & adm.",0]
[null,null,"Total",{"$f":"SUM(D26:D35)","v":0}]
[]
[null,null,"Milling costs per biomass "]
[]
[null,null,null,null,null,null,null,"Milling costs per t of biomass"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Energy consumption and Greenhouse gas emissions"]
[]
[null,null,"Energy consumption",null,null,"GHG emissions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U74=0,\"Operation not included in sequence. Check data entry\",U77)","v":"Operation not included in sequence. Check data entry"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U74=0,TRUE, FALSE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!N26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/y","Hammer mill","Disk mill","Knife mill"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Teachnology",null,null,null,null,null,"Biomass baled",{"$f":"$AK$78","v":0},{"$f":"$AK$78","v":0},{"$f":"$AK$78","v":0},null,null,null,null,null,null,"Output to tool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$O$303","v":"Hammer mill"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass milled"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production per miller","Hammer mill","Disk mill","Knife mill",null,null,null,null,null,null,{"$f":"U84*U81","v":0},"t/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs",null,null,null,null,null,"t/y",{"$f":"U100*$U$90*$U$91","v":0},{"$f":"U101*$U$90*$U$91","v":0},{"$f":"U102*$U$90*$U$91","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass to be milled",null,"moisture content",null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass density"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!P26","v":0},"t/y",{"$f":"Allocator!R26","v":0},null,null,null,"number of millers required","Hammer mill","Disk mill","Knife mill",null,null,null,null,null,null,{"$f":"HLOOKUP($U$77,$AA$92:$AD$93,2,FALSE)","v":0},"kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#",{"$f":"ROUNDUP(AB76/AB79,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AC76/AC79,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AD76/AD79,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass milling recovery efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Labor Unskilled",{"$f":"IFERROR(HLOOKUP($U$77,$AA$98:$AD$108,AI83,FALSE),0)","v":0},null,"Labor Unskilled",{"$f":"IFERROR(AK83/$AK$78,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H47","v":0.99},null,null,null,null,null,null,"Labor",null,null,null,null,null,null,3,"Labor Skilled",{"$f":"IFERROR(HLOOKUP($U$77,$AA$98:$AD$108,AI84,FALSE),0)","v":0},null,"Labor Skilled",{"$f":"IFERROR(AK84/$AK$78,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hammer mill","Disk mill","Knife mill",null,null,null,null,4,"Miscellanous",0,null,"Miscellanous",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Particle size",null,null,null,null,null,"Number of workers per baler /Skilled",0.3,0.3,0.3,null,null,null,null,5,"Depreciation",0,null,"Depreciation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I102","v":0},"mm","output",null,null,null,"Number of shifts",{"$f":"IF($U$90>8,IF($U$90>16,3,2),1)","v":1},{"$f":"IF($U$90>8,IF($U$90>16,3,2),1)","v":1},{"$f":"IF($U$90>8,IF($U$90>16,3,2),1)","v":1},null,null,null,null,6,"Maintenance",0,null,"Maintenance",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E102","v":0},"mm","input",null,null,null,"Working hours per shift",{"$f":"$U$90/AB87","v":0},{"$f":"$U$90/AC87","v":0},{"$f":"$U$90/AD87","v":0},null,null,null,null,7,"Fuel",0,null,"Fuel",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milling operation",null,null,null,null,null,"hours per working year per man",{"$f":"AB88*$U$91","v":0},{"$f":"AC88*$U$91","v":0},{"$f":"AD88*$U$91","v":0},null,null,null,null,8,"Power",0,null,"Power",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I73","v":0},"h/day",null,null,null,null,"number of persons involved per year",{"$f":"ROUNDUP(AB87*AB82*AB86*$U$74,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AC87*AC82*AC86*$U$74,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AD87*AD82*AD86*$U$74,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,9,"Loan",0,null,"Loan",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E73","v":0},"days/y",null,null,null,null,null,null,null,null,null,null,null,null,10,"Overhead",0,null,"Overhead",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"density","Hammer mill","Disk mill","Knife mill",null,null,null,null,11,"General & adm",0,null,"General & adm",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salary costs",null,null,null,null,null,"kg/m3",{"$f":"$U$105*0.87","v":0},{"$f":"$U$105*0.87","v":0},{"$f":"$U$105*0.87","v":0},null,null,null,null,null,"Total",{"$f":"SUM(AK83:AK92)","v":0},null,"Total",{"$f":"SUM(AN83:AN92)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E79","v":0},"USD/h"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E98","v":0},"USD/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs","Hammer mill","Disk mill","Knife mill"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milling capacity",null,null,null,null,null,"Labor Unskilled",null,null,null,null,null,null,null,null,null,"Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hammer",{"$f":"PARAMETERS!H48","v":3},"t/h",null,null,null,null,"Labor Skilled",{"$f":"AB90*AB89*$U$94","v":{"$error":"#DIV/0!"}},{"$f":"AC90*AC89*$U$94","v":{"$error":"#DIV/0!"}},{"$f":"AD90*AD89*$U$94","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Fuel",0,"TJ/y",null,"Country",{"$f":"'Data Entry Needs'!E117","v":"Please select"},{"$f":"IFERROR(VLOOKUP($AO$100,$U$152:$V$286,2,FALSE),0)","v":0},"gCO2 /kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disk",{"$f":"PARAMETERS!H49","v":2},"t/h",null,null,null,null,"Miscellaneous",{"$f":"$AD$113*$U$74*(AB99+AB100)","v":{"$error":"#DIV/0!"}},{"$f":"$AD$113*$U$74*(AC99+AC100)","v":{"$error":"#DIV/0!"}},{"$f":"$AD$113*$U$74*(AD99+AD100)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Electricity",{"$f":"IFERROR(HLOOKUP($U$77,$AA$122:$AD$124,3,FALSE),0)","v":0},"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Knife",{"$f":"PARAMETERS!H50","v":2},"t/h",null,null,null,null,"Depreciation",{"$f":"AB153*AB82","v":{"$error":"#DIV/0!"}},{"$f":"AC153*AC82","v":{"$error":"#DIV/0!"}},{"$f":"AD153*AD82","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Total",{"$f":"SUM(AK100:AK101)","v":0},"TJ/y",null,null,null,"Unskilled",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",{"$f":"AB151*$U$111*U74","v":0},{"$f":"AC151*$U$111*U74","v":0},{"$f":"AD151*$U$111*U74","v":0},null,null,null,null,null,null,null,null,null,null,null,"Skilled",{"$f":"IFERROR(HLOOKUP($U$77,$AA$85:$AD$90,6,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input biomass density",null,null,null,null,null,"Fuel",null,null,null,null,null,null,null,null,"kWh/y",{"$f":"HLOOKUP($U$77,$AA$122:$AD$124,2,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!T26","v":0},"kg/m3",null,null,null,null,"Power",{"$f":"$W$120*AB76*$U$114","v":{"$error":"#N/A"}},{"$f":"$W$120*AC76*$U$114","v":{"$error":"#N/A"}},{"$f":"$W$120*AD76*$U$114","v":{"$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,"Loan",{"$f":"AC118","v":{"$error":"#NUM!"}},{"$f":"AD118","v":{"$error":"#NUM!"}},{"$f":"AE118","v":{"$error":"#NUM!"}},null,null,null,null,null,null,"GHG emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General and adminis",null,null,null,null,null,"Overhead",{"$f":"$AD$115*$U$74*(AB99+AB100+AB103)","v":{"$error":"#DIV/0!"}},{"$f":"$AD$115*$U$74*(AC99+AC100+AC103)","v":{"$error":"#DIV/0!"}},{"$f":"$AD$115*$U$74*(AD99+AD100+AD103)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"GHG emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$121","v":0},null,null,null,null,null,"General & adm",{"$f":"$U$108*(AB99+AB100+AB103+AB104+AB105)*$U$74","v":{"$error":"#DIV/0!"}},{"$f":"$U$108*(AC99+AC100+AC103+AC104+AC105)*$U$74","v":{"$error":"#DIV/0!"}},{"$f":"$U$108*(AD99+AD100+AD103+AD104+AD105)*$U$74","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Fuel",null,"tCO2eq/y"]
[null,null,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",{"$f":"SUM(AB100:AB108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC100:AC108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD100:AD108)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Electricity",{"$f":"IFERROR(AK104*AP100/(1000*1000),0)","v":0},"tCO2eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AK108:AK109)","v":0},"tCO2eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E122","v":0},"of machinery rental"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan term",{"$f":"'Data Entry Needs'!$I$128","v":0},"years","Miscelaneous"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity price",null,null,null,null,null,"Loan ratio",{"$f":"'Data Entry Needs'!$E$128","v":0},null,{"$f":"'Data Entry Needs'!$I$122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I79","v":0},"USD/kWh",null,null,null,null,"Loan interest",{"$f":"'Data Entry Needs'!$I$127","v":0},null,"Overhead"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$E$123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan","USD",{"$f":"$AB$113*AB151","v":0},{"$f":"$AB$113*AC151","v":0},{"$f":"$AB$113*AD151","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthyly payment","USD/month",{"$f":"(PMT(AB114/12,(12*AB112),AC116))*-1","v":{"$error":"#NUM!"}},{"$f":"(PMT(AB114/12,(12*AB112),AD116))*-1","v":{"$error":"#NUM!"}},{"$f":"(PMT(AB114/12,(12*AB112),AE116))*-1","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual payment","USD/y",{"$f":"AC117*12*$U$74","v":{"$error":"#NUM!"}},{"$f":"AD117*12*$U$74","v":{"$error":"#NUM!"}},{"$f":"AE117*12*$U$74","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass type",null,"Energy consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E11","v":""},null,{"$f":"VLOOKUP($U$120,$U$124:$W$135,3,FALSE)","v":{"$error":"#N/A"}},"KWh/tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hammer mill","Disk mill","Knife mill"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh/y",{"$f":"$W$120*AB76","v":{"$error":"#N/A"}},{"$f":"$W$120*AC76","v":{"$error":"#N/A"}},{"$f":"$W$120*AD76","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kJ/kg","KWh/tonne",null,null,null,"TJ/y",{"$f":"AB123*3.6/(1000*1000)","v":{"$error":"#N/A"}},{"$f":"AC123*3.6/(1000*1000)","v":{"$error":"#N/A"}},{"$f":"AD123*3.6/(1000*1000)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"Barley straw",{"$f":"T125/2","v":90},{"$f":"V125/3.6","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,"Maize stover",{"$f":"T126/2","v":92.5},{"$f":"V126/3.6","v":25.694444444444443}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,"Oat straw",92.5,25.694444444444443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"Rice straw",90,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,"Sorghum straw",87.5,24.305555555555554]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,"Wheat straw",85,23.611111111111111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,"Sugarcane bagasse",95,26.388888888888889,null,null,null,null,"Heating value MJ/kg","Density (kg/L)","kg CO2e/MJ","g CO2e/MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,"Oil palm empty fruit bunch",97.5,27.083333333333332,null,null,null,"Please Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Pruining ",10,2.7777777777777777,null,null,null,"Gasoline",44.3,0.89,7.0985000000000006E-2,{"$f":"AD133*1000","v":70.984999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,"Wood forest residues",105,29.166666666666664,null,null,null,"Diesel Oil",43,0.73721999999999999,7.5390899999999997E-2,{"$f":"AD134*1000","v":75.390900000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,"Wood processing residues",105,29.166666666666664,null,null,null,"Waste Oil / Lubrificants",40.200000000000003,0.95,7.4590899999999988E-2,74.590899999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LPG",47.3,0.54500000000000004,6.4463999999999994E-2,64.463999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas",48,0.65,{"$f":"0.0156","v":1.5599999999999999E-2},15.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peat",9.76,0.68235294117647061,4.86E-4,0.48599999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Butane",45.27677203684572,2,1.9480010617414268E-2,19.480010617414269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Propane",46.295535660398848,1.92,1.7257603537859503E-2,17.257603537859502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Methanol",20.093562745097504,0.79179999999999995,8.6423182179058061E-2,86.42318217905806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol",26.95163409308779,0.78900000000000003,4.2277931942379249E-3,4.2277931942379245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biodiesel",{"$f":"35.7/0.88","v":40.56818181818182},0.88,4.2590356310978073E-3,4.2590356310978077]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hammer mill","Disk mill","Knife mill"]
[null,null,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",180000,170000,150000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base capacity -t/h",3,2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"new capacity",{"$f":"U100","v":3},{"$f":"U101","v":2},{"$f":"U102","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission Rates for electricity","gCO2 /kWh",null,null,null,null,"Scaled costs -USD",{"$f":"AB148*(AB150/AB149)^0.6","v":180000},{"$f":"AC148*(AC150/AC149)^0.6","v":170000},{"$f":"AD148*(AD150/AD149)^0.6","v":150000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select",null,null,null,null,null,"Lifetime -years",{"$f":"PARAMETERS!$H$52","v":20},{"$f":"PARAMETERS!$H$52","v":20},{"$f":"PARAMETERS!$H$52","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania",11,null,null,null,null,"Depreciation USD/y",{"$f":"AB151/AB152","v":9000},{"$f":"AC151/AC152","v":8500},{"$f":"AD151/AD152","v":7500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria",576]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola",237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Argentina",355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia",108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Australia",853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Austria",163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Azerbaijan",443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain",665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh",585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belarus",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium",218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benin",725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bolivia",393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bosnia and Herzegovina",776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana",2063]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil",64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunei Darus salam",755]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria",463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia",1151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cameroon",243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chile",373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan",743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chinese Taipei",635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombia",175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congo",207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Côted'Ivoire",426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Croatia",283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuba",752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus",744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic",514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dem. Rep. of Congo",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark",303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic",591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPR of Korea",499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador",290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egypt",466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador",319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea",672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia",704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia",118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finland",205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France",90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FYR of Macedonia",710]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabon",322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia",129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Germany",430]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ghana",187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gibraltar",740]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece",722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala",349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti",547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Honduras",344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HongKong, China",763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iceland",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"India",951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia",746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iraq",684]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland",465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Islamic Rep. Of Iran",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Israel",695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy",386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica",544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Japan",415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jordan",581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenya",395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Korea",498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait",870]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan",81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia",153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon",717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libyan Arab Jamahiriya",872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania",111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia",649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta",850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia",535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco",638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar",196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Namibia",237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nepal",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands Antilles",707]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand",167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua",506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria",416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norway",17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman",842]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan",458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"People's Rep. of China",743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peru",236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines",478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland",640]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal",368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar",494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Moldova",400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania",414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Russian Federation",317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia",757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senegal",614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serbia",680]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Singapore",519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovak Republic",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia",316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa",926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain",299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SriLanka",460]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudan",356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden",43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Syrian Arab Republic",641]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand",513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo",202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago",719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia",538]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan",789]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates",631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom",450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Rep.of Tanzania",281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay",253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan",461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela",199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe",619]

{"sheet":"DENSIFICATION_C","index":16,"n_rows":124,"n_cols":45,"rows_kept":124,"cut":false,"hidden":true,"merged":[[38,7,40,8],[51,2,51,4],[51,5,51,8],[14,6,14,8],[18,6,18,8],[19,6,19,8],[2,2,2,8],[5,2,5,3],[5,4,5,6],[9,2,9,8],[13,6,13,8]]}
[]
[]
[null,null,{"$f":"+\"CALCULATION OF DENSIFICATION COSTS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"CALCULATION OF DENSIFICATION COSTS OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"Densification technology at the collection centre"]
[]
[null,null,{"$f":"U69","v":"Operation not included in sequence. Check data entry"}]
[]
[null,null,"Densification input parameters"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" to be densified (t/y)\")","v":" to be densified (t/y)"},null,null,null,{"$f":"U80","v":0}]
[null,null,"Initial biomass density (kg/m3)",null,null,null,{"$f":"U105","v":0}]
[]
[null,null,"Densification output parameters per collection site"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" densified (t/y)\")","v":" densified (t/y)"},null,null,null,{"$f":"AK77","v":0}]
[null,null,"Biomass density (kg/m3)",null,null,null,{"$f":"AK80","v":0}]
[]
[null,null,"Densification costs per collection site"]
[]
[null,null,"Category","USD/y"]
[null,null,"Labor Unskilled",{"$f":"AK82","v":0}]
[null,null,"Labor Skilled",0]
[null,null,"Miscellaneous",0]
[null,null,"Depreciation",0]
[null,null,"Maintenance",0]
[null,null,"Fuel",0]
[null,null,"Power",0]
[null,null,"Loan",0]
[null,null,"Overhead",0]
[null,null,"General & adm.",0]
[null,null,"Total",{"$f":"SUM(D25:D34)","v":0}]
[]
[null,null,"Densification costs per biomass "]
[]
[null,null,null,null,null,null,null,"Densification costs per t of biomass"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Energy consumption and Greenhouse gas emissions"]
[]
[null,null,"Energy consumption",null,null,"GHG emissions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U73=0,\"Operation not included in sequence. Check data entry\",U76)","v":"Operation not included in sequence. Check data entry"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U73=0,TRUE, FALSE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!N24","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Teachnology",null,null,null,null,null,"t/y","Mechanized piston press","Mechanized pellet mill",null,null,null,null,null,null,null,"Output to tool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!O309","v":"Mechanized pellet mill"},null,null,null,null,null,"Biomass delivered",{"$f":"$AK$77","v":0},{"$f":"$AK$77","v":0},null,null,null,null,null,null,null,"Biomass delivered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U83*U80","v":0},"t/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs",null,null,null,null,null,"Biomass density","Mechanized piston press","Mechanized pellet mill"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass to be transported",null,"moisture content",null,null,null,"kg/m3",1100,800,null,null,null,null,null,null,null,"Biomass density"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!P24","v":0},"t/y",{"$f":"Allocator!R24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP($U$76,$AA$78:$AC$79,2,FALSE)*U73,0)","v":0},"kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity","Mechanized piston press","Mechanized pellet mill",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unskilled",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomassrecovery efficiency",null,null,null,null,null,"t/h",{"$f":"PARAMETERS!H63","v":4},{"$f":"PARAMETERS!H64","v":4},null,null,null,null,null,2,"Labor Unskilled",{"$f":"IFERROR(HLOOKUP($U$76,$AA$94:$AD$104,AI82,FALSE),0)","v":0},null,"Labor Unskilled",{"$f":"IFERROR(AK82/$AK$77,0)","v":0},null,null,null,"Skilled",{"$f":"IFERROR(HLOOKUP($U$76,$AA$86:$AD$91,6,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H62","v":0.99},null,null,null,null,null,"t/y",{"$f":"AB82*$U$86*$U$87","v":0},{"$f":"AC82*$U$86*$U$87","v":0},null,null,null,null,null,3,"Labor Skilled",{"$f":"IFERROR(HLOOKUP($U$76,$AA$94:$AD$104,AI83,FALSE),0)","v":0},null,"Labor Skilled",{"$f":"IFERROR(AK83/$AK$77,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number of machines",{"$f":"ROUNDUP(AB76/AB83,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AC76/AC83,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,4,"Miscellaneous",0,null,"Miscellaneous",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Densification",null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Depreciation",0,null,"Depreciation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I73","v":0},"h/day",null,null,null,null,"Labor","Mechanized piston press","Mechanized pellet mill",null,null,null,null,null,6,"Maintenance",0,null,"Maintenance",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E73","v":0},"day/year",null,null,null,null,"people per machine",0.4,0.4,null,null,null,null,null,7,"Fuel",0,null,"Fuel",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#shifts",{"$f":"IF($U$86>8,IF($U$86>16,3,2),1)","v":1},{"$f":"IF($U$86>8,IF($U$86>16,3,2),1)","v":1},null,null,null,null,null,8,"Power",0,null,"Power",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor",null,null,null,null,null,"Working hours per shift",{"$f":"$U$86/AB88","v":0},{"$f":"$U$86/AC88","v":0},null,null,null,null,null,9,"Loan",0,null,"Loan",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E79","v":0},"USD/h",null,null,null,null,"hours per working year per man",{"$f":"AB89*$U$87","v":0},{"$f":"AC89*$U$87","v":0},null,null,null,null,null,10,"Overhead",0,null,"Overhead",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number of persons involved per year",{"$f":"ROUNDUP(AB88*AB84*AB87*$U$73,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AC88*AC84*AC87*$U$73,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,11,"General & adm",0,null,"General & adm",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AK82:AK91)","v":0},null,"Total",{"$f":"SUM(AN82:AN91)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs","Mechanized piston press","Mechanized pellet mill"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Unskilled",null,null,null,null,null,null,null,null,null,"Fuel",null,null,null,null,{"$f":"'Data Entry Needs'!W357","v":"Please select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity consumption",null,null,null,null,null,"Labor Skilled",{"$f":"AB91*$U$90*AB90","v":{"$error":"#DIV/0!"}},{"$f":"AC91*$U$90*AC90","v":{"$error":"#DIV/0!"}},null,"Miscelaneous",null,null,null,null,"Fuel",{"$f":"0","v":0},"TJ/y",null,"emission factor",null,{"$f":"IFERROR('Data Entry Needs'!X357,0)","v":0},"gCO2/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Briquettes","pellets",null,null,null,null,"Miscellaneous",{"$f":"$AE$97*$U$73*(AB95+AB96)","v":{"$error":"#DIV/0!"}},{"$f":"$AE$97*$U$73*(AC95+AC96)","v":{"$error":"#DIV/0!"}},null,{"$f":"'Data Entry Needs'!$I$122","v":0},null,null,null,null,"Electricity",{"$f":"IFERROR(HLOOKUP($U$76,$AA$109:$AD$111,3,FALSE),0)","v":0},"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh/ton",{"$f":"57.2*0.7","v":40.04},{"$f":"45.45*0.7","v":31.815000000000001},null,null,null,null,"Depreciation",{"$f":"AB84*AB124","v":{"$error":"#DIV/0!"}},{"$f":"AC84*AC124","v":{"$error":"#DIV/0!"}},null,"Overhead",null,null,null,null,"Total",{"$f":"SUM(AK96:AK97)","v":0},"TJ/y",null,"Electricity",{"$f":"IFERROR(HLOOKUP($U$76,$AA$109:$AD$111,2,FALSE),0)","v":0},"kWh/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",{"$f":"$U$93*AB122*$U$73","v":0},{"$f":"$U$93*AC122*$U$73","v":0},null,{"$f":"'Data Entry Needs'!$E$123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"electricity price",null,null,null,null,null,"Power",{"$f":"$U$102*AB110","v":0},{"$f":"$U$102*AC110","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I79","v":0},"USD/kWh",null,null,null,null,"Loan",{"$f":"AI124","v":{"$error":"#NUM!"}},{"$f":"AJ124","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,"GHG emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead",{"$f":"$AE$99*$U$73*(AB99+AB96+AB95)","v":{"$error":"#DIV/0!"}},{"$f":"$AE$99*$U$73*(AC99+AC96+AC95)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"GHG emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial density",null,null,null,null,null,"General & admin",{"$f":"$U$109*(AB95+AB96+AB99+AB100+AB101)*$U$73","v":{"$error":"#DIV/0!"}},{"$f":"$U$109*(AC95+AC96+AC99+AC100+AC101)*$U$73","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Fuel",null,"tCO2eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!T24","v":0},"kg/m3",null,null,null,null,"Total",{"$f":"SUM(AB96:AB104)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC96:AC104)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Electricity",{"$f":"IFERROR(AP96*AO98/(1000*1000),0)","v":0},"tCO2eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"SUM(AK104:AK105)","v":0},"tCO2eq/y"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General and adminis",null,null,null,null,null,"Power consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$121","v":0},null,null,null,null,null,null,"Mechanized piston press","Mechanized pellet mill"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh/y",{"$f":"U98*AB76","v":0},{"$f":"V98*AC76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TJ/y",{"$f":"AB110*3.6/(1000*1000)","v":0},{"$f":"AC110*3.6/(1000*1000)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USD","briquetts","Pellets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment (USD)",900000,600000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building (USD)",150000,120000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation (USD)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total",{"$f":"SUM(V114:V116)","v":1050000},{"$f":"SUM(W114:W116)","v":720000},null,null,null,null,"Capital costs",null,null,null,null,"Loan term",{"$f":"'Data Entry Needs'!$I$128","v":0},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mechanized piston press","Mechanized pellet mill",null,null,null,"Loan ratio",{"$f":"'Data Entry Needs'!$E$128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USD",{"$f":"V117","v":1050000},{"$f":"W117","v":720000},null,null,null,"Loan interest",{"$f":"'Data Entry Needs'!$I$127","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base capacity -t/h",4,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"new capacity",{"$f":"AB82","v":4},{"$f":"AC82","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scaled costs -USD",{"$f":"AB119*(AB121/AB120)^0.6","v":1050000},{"$f":"AC119*(AC121/AC120)^0.6","v":720000},null,null,null,"Loan","USD",{"$f":"$AH$118*AB122","v":0},{"$f":"$AH$118*AC122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime -years",{"$f":"PARAMETERS!$H$65","v":20},{"$f":"PARAMETERS!$H$65","v":20},null,null,null,"Monthyly payment","USD/month",{"$f":"(PMT(AH119/12,(12*AH117),AI122))*-1","v":{"$error":"#NUM!"}},{"$f":"(PMT(AH119/12,(12*AH117),AJ122))*-1","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation USD/y",{"$f":"AB122/AB123","v":52500},{"$f":"AC122/AC123","v":36000},null,null,null,"Annual payment","USD/y",{"$f":"AI123*12*$U$73","v":{"$error":"#NUM!"}},{"$f":"AJ123*12*$U$73","v":{"$error":"#NUM!"}}]

{"sheet":"STORAGE_C","index":17,"n_rows":122,"n_cols":37,"rows_kept":122,"cut":false,"hidden":true,"merged":[[13,6,13,8],[2,2,2,8],[5,2,5,3],[5,4,5,6],[11,6,11,8],[12,6,12,8],[7,2,7,8],[68,7,70,8],[83,2,83,4],[83,5,83,8],[14,6,14,8],[32,6,32,8],[33,6,33,8],[34,6,34,8]]}
[]
[]
[null,null,{"$f":"+\"CALCULATION OF STORAGE COSTS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"CALCULATION OF STORAGE COSTS OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,{"$f":"S64","v":"Operation not included in sequence. Check data entry"}]
[]
[null,null,"Storage input parameters at collection centre"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" available (t/year)\")","v":" available (t/year)"},null,null,null,{"$f":"S71","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" available (t/month)\")","v":" available (t/month)"},null,null,null,{"$f":"S72","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" available (t/day)\")","v":" available (t/day)"},null,null,null,{"$f":"S73","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" safety stock rate (t/day)\")","v":" safety stock rate (t/day)"},null,null,null,{"$f":"IFERROR('Data Entry Needs'!E112*Y69,0)","v":0}]
[]
[null,null,"Biomass safety storage definition"]
[]
[null,null,"Month Selection",null,null,"Storage month","Cummulative storage (t)","Storage depletion (t)"]
[null,null,"January",null,null,{"$f":"+IF($AC27=0,0,IF($AC27>$AC38,1,IF($AC27=$AC38,$F31+1,IF($AC38>$AC27,0))))","v":1},{"$f":"+IF(AND($F$20=1,$F$31=0,$F$21=0),$G$13*$AG27+$G$13*$G$15,IF($F20>0,($AG27*$G$13/$AK27)*$F20+$G$13*$G$15,0))","v":0},{"$f":"IF(AND($F$20=1,$F$31=0,$F$21=0),$G$13*$AG27+$H$31-G13,IF($F20>0,IFERROR(($AG27*$G$13/$AK27)*$F20,\"\")+$G$13*$G$15,IF($F20=0,H31-G13)))","v":0}]
[null,null,"February",null,null,{"$f":"+IF($AC28=0,0,IF($AC28>$AC27,1,IF($AC28=$AC27,$F20+1,IF($AC27>$AC28,0))))","v":2},0,{"$f":"+IF($F21>0,IFERROR(($AG28*$G$13/$AK28)*$F21,\"\")+$G$13*$G$15,IF($F21=0,H20-$G$13))","v":0}]
[null,null,"March",null,null,3,0,{"$f":"+IF($F22>0,IFERROR(($AG29*$G$13/$AK29)*$F22,\"\")+$G$13*$G$15,IF($F22=0,H21-$G$13))","v":0}]
[null,null,"April",null,null,4,0,0]
[null,null,"May",null,null,5,0,0]
[null,null,"June",null,null,6,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"July",null,null,7,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storageterm","Storage month","EQ term","Storage time"]
[null,null,"August",null,null,8,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan",true,{"$f":"+N(AB27)","v":1},{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":""},{"$f":"+IF($AC27=1,0,IF($AC27<$AC38,1,IF($AC27=$AC38,$AE38+1,IF($AC38>$AC27,1))))","v":0},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF27,$AD$27:$AE$38,2,FALSE),AK27)","v":1},{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},{"$f":"+IF($AC27=0,0,IF($AC27>$AC38,1,IF($AC27=$AC38,$AI38+1,IF($AC38>$AC27,0))))","v":1},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ27,$AH$27:$AI$38,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$27:$AI$38,2,FALSE))","v":11}]
[null,null,"September",null,null,9,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feb",true,{"$f":"+N(AB28)","v":1},{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},{"$f":"+IF($AC28=1,0,IF($AC28<$AC27,1,IF($AC28=$AC27,$AE27+1,IF($AC27>$AC28,1))))","v":0},{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":1},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF28,$AD$27:$AE$38,2,FALSE),$AG$27)","v":1},{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},{"$f":"+IF($AC28=0,0,IF($AC28>$AC27,1,IF($AC28=$AC27,$AI27+1,IF($AC27>$AC28,0))))","v":2},{"$f":"+IF($AI27>$AI28,$AJ27+1,$AJ27)","v":1},11]
[null,null,"October",null,null,10,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mar",true,1,{"$f":"+IF(AND(AC30>AC29,AC29=0),\"Last\"&AF29,\"\")","v":""},0,1,1,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},3,1,11]
[null,null,"November",null,null,11,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apr",true,1,{"$f":"+IF(AND(AC31>AC30,AC30=0),\"Last\"&AF30,\"\")","v":""},0,1,1,{"$f":"+IF(AND(AI30>AI31,AI31=0),\"Last\"&AJ30,\"\")","v":""},4,1,11]
[null,null,"December",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",true,1,"",0,1,1,{"$f":"+IF(AND(AI31>AI32,AI32=0),\"Last\"&AJ31,\"\")","v":""},5,1,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jun",true,1,"",0,1,1,"",6,1,11]
[null,null,"Maximum required storage capacity (t)",null,null,null,{"$f":"IFERROR(ROUNDUP(MAX(G20:G31),0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jul",true,1,"",0,1,1,"",7,1,11]
[null,null,"Maximum safety storage capacity (t)",null,null,null,{"$f":"IFERROR(ROUNDUP(MIN(H20:H31),0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aug",true,1,"",0,1,1,"",8,1,11]
[null,null,"Storage building required area (m2)",null,null,null,{"$f":"IFERROR(S107,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sep",true,1,"",0,1,1,"",9,1,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct",true,1,"",0,1,1,"",10,1,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nov",true,1,"",0,1,1,"Last1",11,1,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dec",false,0,{"$f":"+IF(AND(AC27>AC38,AC38=0),\"Last\"&AF38,\"\")","v":"Last1"},1,1,1,{"$f":"+IF(AND(AI38>AI27,AI27=0),\"Last\"&AJ38,\"\")","v":""},0,2,11]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC27:AC38,\">0\")","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC42","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Storage costs per collection site"]
[]
[null,null,"Category","USD/y"]
[null,null,"Labor Unskilled",{"$f":"Y96","v":0}]
[null,null,"Labor Skilled",0]
[null,null,"Miscellaneous",0]
[null,null,"Bulding rental cost",{"$f":"Y99","v":0}]
[null,null,"Machinery rental",0]
[null,null,"Maintenance",0]
[null,null,"Power",0]
[null,null,"Loan",{"$f":"IFERROR(Y103,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label"]
[null,null,"Overhead",0]
[null,null,"General & administrative",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y69=0,\"Operation not included in sequence. Check data entry\",\"Storage\")","v":"Operation not included in sequence. Check data entry"}]
[null,null,"Total",{"$f":"SUM(D55:D64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y69=0,TRUE, FALSE)","v":true}]
[]
[null,null,"Storage costs per biomass "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage multipliers"]
[null,null,null,null,null,null,null,"Storage costs per t of biomass",null,null,null,null,null,null,null,null,null,null,"Inputs",null,null,null,null,null,{"$f":"Allocator!N25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass to stored"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Allocator!P25*Y69,0)","v":0},"t/y",null,null,null,null,"Storage capacity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S71/12","v":0},"t/month",null,null,null,null,{"$f":"PARAMETERS!H70","v":5},"t/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S71/365","v":0},"t/day",null,null,null,null,{"$f":"'Data Entry Needs'!E74","v":0},"h/day",null,{"$f":"Y73*Y74","v":0},"h/yperson"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,"day/year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!R25","v":0},"Moisture",null,null,null,"Storage needs","t/month","h/month worked "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!T25","v":0},"density",null,null,null,"Jan",{"$f":"H20","v":0},{"$f":"Y77/$Y$72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feb",0,{"$f":"Y78/$Y$72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recovery",null,null,null,null,"Mar",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H69","v":0.99},null,null,null,null,"Apr",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",0,0]
[null,null,"Energy consumption and Greenhouse gas emissions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S80*S71","v":0},"t/y",null,null,null,"Jun",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jul",0,0]
[null,null,"Energy consumption",null,null,"GHG emissions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aug",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"electricity consumption",null,null,null,null,"Sep",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"kWh/m2.y",null,null,null,"Oct",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nov",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"warehouse height",null,null,null,null,"Dec",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H71","v":10},"m",null,null,null,"Total",{"$f":"SUM(Y77:Y88)","v":0},{"$f":"SUM(Z77:Z88)","v":0},"h/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,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective distribution in bulding",null,null,null,null,"Number of persons",null,{"$f":"IFERROR(ROUNDUP(Z89*Y69/$AB$73,0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oversizing for other stuff"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H72","v":0.05},null,null,null,null,"Costs",null,null,null,null,"USD/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Unskilled",null,null,null,"Labor Unskilled",{"$f":"IFERROR(Y96/$S$71,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Skilled",{"$f":"IFERROR(S99*Z89*Y69,0)","v":0},null,null,"Labor Skilled",{"$f":"IFERROR(Y97/$S$71,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USD/h",null,null,null,null,"Miscellaneous",{"$f":"$V$103*$Y$69*(Y96+Y97)","v":0},null,null,"Miscellaneous",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E79","v":0},null,null,null,null,"Bulding rental cost",{"$f":"IFERROR(STORAGE_C!S107*'Data Entry Needs'!E113*12*Y69,0)","v":0},null,null,"Bulding rental cost",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery rental",{"$f":"IFERROR(Z89*S110*Y69/2,0)","v":0},null,null,"Machinery rental",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum biomass sotrage ",null,null,null,null,"Maintenance",{"$f":"IFERROR((S114*Y99+Y100*S113)*Y69,0)","v":0},null,null,"Maintenance",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G33,0)","v":0},"t",null,"Miscelaneous",null,"Power",{"$f":"IFERROR(S86*S107*S118*Y69,0)","v":0},null,null,"Power",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass volume",null,null,{"$f":"'Data Entry Needs'!$I$122","v":0},null,"Loan",{"$f":"AD122","v":{"$error":"#NUM!"}},null,null,"Loan",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(S102*(1/S77)*1000,0)","v":0},"m3",null,"Overhead",null,"Overhead",{"$f":"$V$105*$Y$69*(Y101+Y96+Y97)","v":0},null,null,"Overhead",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$E$123","v":0},null,"General and administrative",{"$f":"$S$121*(Y96+Y97+Y101+Y102)*$Y$69","v":0},null,null,"General and administrative",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area calculation",null,null,null,null,"Total",{"$f":"SUM(Y97:Y105)","v":{"$error":"#NUM!"}},null,null,"Total",{"$f":"SUM(AC96:AC105)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUNDUP(S104*(1+S95)/(S89*S92),0),0)","v":0},"m2"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery rental "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I112","v":0},null,null,null,null,"electricity ",{"$f":"IFERROR(S86*S107*Y69,0)","v":0},"kWh/y",null,"emission factor",null,{"$f":"IFERROR('Data Entry Needs'!$X$357,0)","v":0},"gCO2/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",null,null,null,null,"Fuel",0,"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery",{"$f":"'Data Entry Needs'!E121","v":0},null,null,null,null,"Electricity",{"$f":"Y110*3.6/(1000*1000)","v":0},"TJ/y",null,"Loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building",{"$f":"PARAMETERS!H73","v":5.0000000000000001E-4},null,null,null,null,"Total",{"$f":"SUM(Y112:Y113)","v":0},"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan term",{"$f":"'Data Entry Needs'!$I$128","v":0},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",null,null,"Loan ratio",{"$f":"'Data Entry Needs'!$E$128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity price",null,null,null,null,"Fuel",0,"TCO2/y",null,"Loan interest",{"$f":"'Data Entry Needs'!$I$127","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I79","v":0},"USD/kWh",null,null,null,"Electricity",{"$f":"Y110*AD110/(1000*1000)","v":0},"TCO2/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y117:Y118)","v":0},"TCO2/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General and adminis",null,null,null,null,null,null,null,null,"Loan","USD",{"$f":"$AC$116*Y99*$AC$115+$AC$115*$AC$116*Y100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$121","v":0},null,null,null,null,null,null,null,null,"Monthyly payment","USD/month",{"$f":"(PMT(AC117/12,(12*AC115),AD120))*-1","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual payment","USD/y",{"$f":"AD121*12*$Y$69","v":{"$error":"#NUM!"}}]

{"sheet":"TRANSPORT_C","index":18,"n_rows":341,"n_cols":44,"rows_kept":341,"cut":false,"hidden":true,"merged":[[56,2,56,4],[56,5,56,8],[24,6,24,8],[2,2,2,8],[5,2,5,3],[5,4,5,6],[9,2,9,8],[14,6,14,8],[15,6,15,8],[13,6,13,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[23,6,23,8],[43,7,45,8],[16,6,16,8]]}
[]
[]
[null,null,{"$f":"+\"CALCULATION OF TRANSPORT COSTS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"CALCULATION OF TRANSPORT COSTS OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"Truck selected for transport"]
[]
[null,null,{"$f":"U74","v":"Operation not included in sequence. Check data entry"}]
[]
[null,null,"Transport input parameters"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" to be transported (t/y)\")","v":" to be transported (t/y)"},null,null,null,{"$f":"IFERROR(U85,\"\")","v":0}]
[null,null,"Truck max. payload (t)",null,null,null,{"$f":"IFERROR(AK109*U78,\"\")","v":0}]
[null,null,"Truck max. volume (m3)",null,null,null,{"$f":"IFERROR(TRANSPORT_C!AK110*U78,\"\")","v":0}]
[null,null,"Transport distance (km)",null,null,null,{"$f":"IFERROR(TRANSPORT_C!AK111,\"\")","v":0}]
[]
[null,null,"Transport output parameters per collection site"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" delivered (t/y)\")","v":" delivered (t/y)"},null,null,null,{"$f":"IFERROR(AK82,\"\")","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" transported per trip (t)\")","v":" transported per trip (t)"},null,null,null,{"$f":"IFERROR(AK112,0)","v":0}]
[null,null,"Number of trips per year (trip/y)",null,null,null,{"$f":"IFERROR(AK113,0)","v":0}]
[null,null,"Transport hours per year (h/y)",null,null,null,{"$f":"IFERROR(AK114,0)","v":0}]
[null,null,"Number of drivers per year (drivers/y)",null,null,null,{"$f":"IFERROR(AK115,0)","v":0}]
[]
[null,null,"Milling costs per collection site"]
[]
[null,null,"Category","USD/y"]
[null,null,"Labor Unskilled",{"$f":"AK87","v":0}]
[null,null,"Labor Skilled",0]
[null,null,"Miscellaneous",0]
[null,null,"Truck rental",0]
[null,null,"Maintenance",0]
[null,null,"Fuel",0]
[null,null,"Power",0]
[null,null,"Loan",0]
[null,null,"Overhead",0]
[null,null,"General & adm.",0]
[null,null,"Total",{"$f":"SUM(D30:D39)","v":0}]
[]
[null,null,"Baling costs per biomass "]
[]
[null,null,null,null,null,null,null,{"$f":"+\"Transport costs per t of biomass for a distance of \"&(TRANSPORT_C!$U$116&\" km\")","v":"Transport costs per t of biomass for a distance of 0 km"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Energy consumption and Greenhouse gas emissions"]
[]
[null,null,"Energy consumption",null,null,"GHG emissions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U78=0,\"Operation not included in sequence. Check data entry\",U81)","v":"Operation not included in sequence. Check data entry"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U78=0,TRUE, FALSE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!N27","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,"t/y","Small truck capacity","Medium truck capacity","Large truck capacity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Teachnology",null,null,null,null,null,"Biomass delivered",{"$f":"$AK$82","v":0},{"$f":"$AK$82","v":0},{"$f":"$AK$82","v":0},null,null,null,null,null,null,"Output to tool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!O289","v":"Small truck capacity"},null,null,null,null,null,null,"Truck payloads and volumes",null,null,null,null,null,null,null,null,"Biomass delivered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small truck capacity","Medium truck capacity","Large truck capacity",null,null,null,null,null,null,{"$f":"U88*U85","v":0},"t/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs",null,null,null,null,null,"payload, tonne",20,30,45,"https://elarum.com/info/references/container-dimensions/"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass to be transported",null,"moisture content",null,null,null,"volume, m3",30,50,58,null,null,null,null,null,null,"Biomass density"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!P27","v":0},"t/y",{"$f":"Allocator!R27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($U$81,$Z$94:$AD$95,2,FALSE)","v":0},"kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small truck capacity","Medium truck capacity","Large truck capacity",null,null,null,null,null,null,null,null,null,null,null,null,"Labor Unskilled",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomassrecovery efficiency",null,null,null,null,null,"Transport time on road, h",{"$f":"$U$116*(1/$U$119)*2","v":{"$error":"#DIV/0!"}},{"$f":"$U$116*(1/$U$119)*2","v":{"$error":"#DIV/0!"}},{"$f":"$U$116*(1/$U$119)*2","v":{"$error":"#DIV/0!"}},"assuming round trip returning empty",null,null,null,2,"Labor Unskilled",{"$f":"IFERROR(HLOOKUP($U$81,$AA$115:$AD$125,AI87,FALSE),0)","v":0},null,"Labor Unskilled",{"$f":"IFERROR(AK87/$AK$82,0)","v":0},null,null,"Labor Skilled",{"$f":"IFERROR(HLOOKUP($U$81,$AA$111:$AD$112,2,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H56","v":0.99},null,null,null,null,null,"Time for loading and unloading, h",{"$f":"$U$122*AB87","v":{"$error":"#DIV/0!"}},{"$f":"$U$122*AC87","v":{"$error":"#DIV/0!"}},{"$f":"$U$122*AD87","v":{"$error":"#DIV/0!"}},null,null,null,null,3,"Labor Skilled",{"$f":"IFERROR(HLOOKUP($U$81,$AA$115:$AD$125,AI88,FALSE),0)","v":0},null,"Labor Skilled",{"$f":"IFERROR(AK88/$AK$82,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"time for breaks",{"$f":"$U$123*AB87","v":{"$error":"#DIV/0!"}},{"$f":"$U$123*AC87","v":{"$error":"#DIV/0!"}},{"$f":"$U$123*AD87","v":{"$error":"#DIV/0!"}},null,null,null,null,4,"Miscellaneous",0,null,"Miscellaneous",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road information",null,null,null,null,null,"Total round trip time, h",{"$f":"SUM(AB87:AB89)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC87:AC89)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD87:AD89)","v":{"$error":"#DIV/0!"}},null,null,null,null,5,"Truck rental",0,null,"Truck rental",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type ",{"$f":"'Data Entry Needs'!D106","v":"Please select"},null,null,null,null,null,"number of drivers per truck",1,1,1,null,null,null,null,6,"Maintenance",0,null,"Maintenance",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altimetry",{"$f":"'Data Entry Needs'!D107","v":"Please select"},null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Fuel",0,null,"Fuel",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation of max load",null,null,null,null,null,null,8,"Power",0,null,"Power",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuel consumption small truck",null,null,null,null,null,null,null,"Small truck capacity","Medium truck capacity","Large truck capacity",null,null,null,null,9,"Loan",0,null,"Loan",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"road type",{"$f":"IF($U$91=\"Highway\",16,12)","v":12},"MPG",{"$f":"U95*1.6093/3.7854","v":5.1016008876208589},{"$f":"1*100/W95","v":19.601690175852855},null,"Density","kg/m3",{"$f":"$U$129","v":0},{"$f":"$U$129","v":0},{"$f":"$U$129","v":0},null,null,null,null,10,"Overhead",0,null,"Overhead",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altimetry",{"$f":"IF($U$92=\"Flat\",16,12)","v":12},"MPG",{"$f":"U96*1.6093/3.7854","v":5.1016008876208589},{"$f":"1*100/W96","v":19.601690175852855},null,"Load ","t",{"$f":"AB95*AB84/1000","v":0},{"$f":"AC95*AC84/1000","v":0},{"$f":"AD95*AD84/1000","v":0},null,null,null,null,11,"General & adm.",0,null,"General & adm.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"SUM(U95:U96)/2","v":12},"MPG",null,null,null,"Volume","m3",{"$f":"(1/AB95)*AB83*1000","v":{"$error":"#DIV/0!"}},{"$f":"(1/AC95)*AC83*1000","v":{"$error":"#DIV/0!"}},{"$f":"(1/AD95)*AD83*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Total",{"$f":"SUM(AK87:AK96)","v":0},null,"Total",{"$f":"SUM(AN87:AN96)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Small",null,null,null,null,null,"Average",{"$f":"U97*1.6093/3.7854","v":5.1016008876208589},"km/L",null,null,null,null,null,"Small truck capacity","Medium truck capacity","Large truck capacity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"1/U98","v":0.19601690175852857},"L/km",null,null,null,null,"Limited by volume",{"$f":"IF(AB97>AB84,1,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC97>AC84,1,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD97>AD84,1,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limited by weight",{"$f":"IF(AB96>AB83,1,0)","v":0},{"$f":"IF(AC96>AC83,1,0)","v":0},{"$f":"IF(AD96>AD83,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuel consumption medium truck",null,null,null,null,null,null,null,"Small truck capacity","Medium truck capacity","Large truck capacity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"road type",{"$f":"IF($U$91=\"Highway\",14,8)","v":8},"MPG",{"$f":"U102*1.6093/3.7854","v":3.4010672584139057},{"$f":"1*100/W102","v":29.402535263779285},null,"load calculated ","tonne/trip",{"$f":"IF(AB99=1,AB96,AB83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC99=1,AC96,AC83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD99=1,AD96,AD83)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"GHG emissions",null,null,null,"Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altimetry",{"$f":"IF($U$92=\"Flat\",14,8)","v":8},"MPG",{"$f":"U103*1.6093/3.7854","v":3.4010672584139057},{"$f":"1*100/W103","v":29.402535263779285},null,null,null,null,null,null,null,null,null,null,null,"GHG emissions",null,null,null,"Fuel",{"$f":"IFERROR(HLOOKUP($U$81,$AA$132:$AD$134,3,FALSE),0)","v":0},"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"SUM(U102:U103)/2","v":8},"MPG",null,null,null,null,null,"Small truck capacity","Medium truck capacity","Large truck capacity",null,null,null,null,null,"Fuel",{"$f":"AO103*1000*$AD$146","v":0},"tCO2eq/y",null,"Electricity",0,"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"U104*1.6093/3.7854","v":3.4010672584139057},"km/L",null,null,null,"Biomass transported","t/y",{"$f":"$U$85","v":0},{"$f":"$U$85","v":0},{"$f":"$U$85","v":0},null,null,null,null,null,"Electricity",{"$f":"AK100*AP96/(1000*1000)","v":0},"tCO2eq/y",null,"Total",{"$f":"SUM(AO103:AO104)","v":0},"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"1/U105","v":0.29402535263779284},"L/km",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AK104:AK105)","v":0},"tCO2eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of trips needed per year","trips/year",{"$f":"AB105/AB102","v":{"$error":"#DIV/0!"}},{"$f":"AC105/AC102","v":{"$error":"#DIV/0!"}},{"$f":"AD105/AD102","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuel consumption large truck",null,null,null,null,null,"Total hours of trips/year","h/year",{"$f":"AB107*AB90","v":{"$error":"#DIV/0!"}},{"$f":"AC107*AC90","v":{"$error":"#DIV/0!"}},{"$f":"AD107*AD90","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"road type",{"$f":"IF($U$91=\"Highway\",12,7)","v":7},"MPG",{"$f":"U109*1.6093/3.7854","v":2.9759338511121678},{"$f":"1*100/W109","v":33.602897444319183},null,null,null,null,null,null,null,null,null,null,null,"Payload",{"$f":"HLOOKUP($U$81,$AA$82:$AD$84,2,FALSE)","v":20},"t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altimetry",{"$f":"IF($U$92=\"Flat\",12,7)","v":7},"MPG",{"$f":"U110*1.6093/3.7854","v":2.9759338511121678},{"$f":"1*100/W110","v":33.602897444319183},null,null,null,"Number of workers",null,null,null,null,null,null,null,"Volume",{"$f":"HLOOKUP($U$81,$AA$82:$AD$84,3,FALSE)","v":30},"m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"SUM(U109:U110)/2","v":7},"MPG",null,null,null,null,null,"Small truck capacity","Medium truck capacity","Large truck capacity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"U111*1.6093/3.7854","v":2.9759338511121678},"km/L",null,null,null,null,"#",{"$f":"ROUNDUP(AB108*$U$78/($U$132*$U$133),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AC108*$U$78/($U$132*$U$133),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AD108*$U$78/($U$132*$U$133),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Transport per trip",{"$f":"HLOOKUP($U$81,$AA$101:$AD$102,2,FALSE)","v":{"$error":"#DIV/0!"}},"t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"1/U112","v":0.3360289744431918},"L/km",null,null,null,null,null,null,null,null,null,null,null,null,null,"trip",{"$f":"HLOOKUP($U$81,$AA$104:$AD$108,4,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hours",{"$f":"HLOOKUP($U$81,$AA$104:$AD$108,5,FALSE)","v":{"$error":"#DIV/0!"}},"h/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aggregation centre transport distance",null,null,null,null,null,"Costs","Small truck capacity","Medium truck capacity","Large truck capacity",null,null,null,null,null,"drivers",{"$f":"HLOOKUP($U$81,$AA$111:$AD$112,2,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I12","v":0},"km",null,null,null,null,"Labor Unskilled"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Skilled",{"$f":"AB108*$U$136","v":{"$error":"#DIV/0!"}},{"$f":"AC108*$U$136","v":{"$error":"#DIV/0!"}},{"$f":"AD108*$U$136","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average tranport speed",null,null,null,null,null,"Miscellaneous",{"$f":"$AF$120*$U$78*(AB116+AB117)","v":{"$error":"#DIV/0!"}},{"$f":"$AF$120*$U$78*(AC116+AC117)","v":{"$error":"#DIV/0!"}},{"$f":"$AF$120*$U$78*(AD116+AD117)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I106","v":0},"km/h",null,null,null,null,"Truck rental",{"$f":"AB108*$U$126","v":{"$error":"#DIV/0!"}},{"$f":"AC108*$U$126","v":{"$error":"#DIV/0!"}},{"$f":"AD108*$U$126","v":{"$error":"#DIV/0!"}},null,"Miscelaneous"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",{"$f":"AB119*$U$139","v":{"$error":"#DIV/0!"}},{"$f":"AC119*$U$139","v":{"$error":"#DIV/0!"}},{"$f":"AD119*$U$139","v":{"$error":"#DIV/0!"}},null,{"$f":"'Data Entry Needs'!$I$122","v":0},null,null,null,"L/100km","Small truck capacity","Medium truck capacity","Large truck capacity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra times",null,null,null,null,null,"Fuel",{"$f":"AB133*$U$142","v":{"$error":"#DIV/0!"}},{"$f":"AC133*$U$142","v":{"$error":"#DIV/0!"}},{"$f":"AD133*$U$142","v":{"$error":"#DIV/0!"}},null,"Overhead",null,null,null,"road type ",{"$f":"X95","v":19.601690175852855},{"$f":"X102","v":29.402535263779285},{"$f":"X109","v":33.602897444319183}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H57","v":0.4},"Loading, uploading",null,null,null,null,"Power",null,null,null,null,{"$f":"'Data Entry Needs'!$E$123","v":0},null,null,null,"altimetry",{"$f":"X96","v":19.601690175852855},{"$f":"X103","v":29.402535263779285},{"$f":"X110","v":33.602897444319183}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H58","v":0.1},"Extras",null,null,null,null,"Loan",{"$f":"AL138","v":{"$error":"#DIV/0!"}},{"$f":"AM138","v":{"$error":"#DIV/0!"}},{"$f":"AN138","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead",{"$f":"$AF$122*$U$78*(AB120+AB116+AB117)","v":{"$error":"#DIV/0!"}},{"$f":"$AF$122*$U$78*(AC120+AC116+AC117)","v":{"$error":"#DIV/0!"}},{"$f":"$AF$122*$U$78*(AD120+AD116+AD117)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck rental cost",null,null,null,null,null,"General & adm.",{"$f":"$U$145*(AB116+AB117+AB120+AB121+AB122)*$U$78","v":{"$error":"#DIV/0!"}},{"$f":"$U$145*(AC116+AC117+AC120+AC121+AC122)*$U$78","v":{"$error":"#DIV/0!"}},{"$f":"$U$145*(AD116+AD117+AD120+AD121+AD122)*$U$78","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"U74","v":"Operation not included in sequence. Check data entry"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I107","v":0},"USD/h",null,null,null,null,"Total",{"$f":"SUM(AB117:AB122)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC117:AC122)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD117:AD122)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"road type ",{"$f":"HLOOKUP($AJ$125,AJ120:AM122,2,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"altimetry",{"$f":"HLOOKUP($AJ$125,AJ120:AM122,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input biomass density",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"SUM(AK126:AK127)/2","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!T27","v":0},"kg/m3"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"working hours per day",null,null,null,null,null,"Fuel consumption",null,null,null,null,null,null,null,null,"Loan term",{"$f":"'Data Entry Needs'!$I$128","v":0},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E74","v":0},"h/day",null,null,null,null,null,"Small truck capacity","Medium truck capacity","Large truck capacity",null,null,null,null,null,"Loan ratio",{"$f":"'Data Entry Needs'!$E$128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E73","v":0},"days/y",null,null,null,null,"L/y",{"$f":"U99*($U$116*2)*AB107","v":{"$error":"#DIV/0!"}},{"$f":"U106*($U$116*2)*AC107","v":{"$error":"#DIV/0!"}},{"$f":"U113*($U$116*2)*AD107","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Loan interest",{"$f":"'Data Entry Needs'!$I$127","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TJ/y",{"$f":"AB133*$AC$146*$AB$146/(1000*1000)","v":{"$error":"#DIV/0!"}},{"$f":"AC133*$AC$146*$AB$146/(1000*1000)","v":{"$error":"#DIV/0!"}},{"$f":"AD133*$AC$146*$AB$146/(1000*1000)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E79","v":0},"USD/h",null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan","USD",{"$f":"$AK$132*$AK$131*AB119","v":{"$error":"#DIV/0!"}},{"$f":"$AK$132*$AK$131*AC119","v":{"$error":"#DIV/0!"}},{"$f":"$AK$132*$AK$131*AD119","v":{"$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,"Monthyly payment","USD/month",{"$f":"(PMT(AK133/12,(12*AK131),AL136))*-1","v":{"$error":"#DIV/0!"}},{"$f":"(PMT(AK133/12,(12*AK131),AM136))*-1","v":{"$error":"#DIV/0!"}},{"$f":"(PMT(AK133/12,(12*AK131),AN136))*-1","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual payment","USD/y",{"$f":"AL137*12*$U$78","v":{"$error":"#DIV/0!"}},{"$f":"AM137*12*$U$78","v":{"$error":"#DIV/0!"}},{"$f":"AN137*12*$U$78","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E121","v":0},"of machinery rental"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel price"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I78","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,"Heating value MJ/kg","Density (kg/L)","kg CO2e/MJ","g CO2e/MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General and adminis",null,null,null,null,null,"Please Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$121","v":0},null,null,null,null,null,"Gasoline",44.3,0.89,7.0985000000000006E-2,{"$f":"AD145*1000","v":70.984999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Oil",43,0.73721999999999999,7.5390899999999997E-2,{"$f":"AD146*1000","v":75.390900000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Oil / Lubrificants",40.200000000000003,0.95,7.4590899999999988E-2,74.590899999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LPG",47.3,0.54500000000000004,6.4463999999999994E-2,64.463999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas",48,0.65,{"$f":"0.0156","v":1.5599999999999999E-2},15.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peat",9.76,0.68235294117647061,4.86E-4,0.48599999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Butane",45.27677203684572,2,1.9480010617414268E-2,19.480010617414269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Propane",46.295535660398848,1.92,1.7257603537859503E-2,17.257603537859502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Methanol",20.093562745097504,0.79179999999999995,8.6423182179058061E-2,86.42318217905806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol",26.95163409308779,0.78900000000000003,4.2277931942379249E-3,4.2277931942379245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biodiesel",{"$f":"35.7/0.88","v":40.56818181818182},0.88,4.2590356310978073E-3,4.2590356310978077]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity price"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I130","v":0},"USD/kWh"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass type",null,"Energy consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E11","v":""},null,{"$f":"VLOOKUP($U$175,$U$179:$W$190,3,FALSE)","v":{"$error":"#N/A"}},"KWh/tonne"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kJ/kg","KWh/tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"Barley straw",{"$f":"T180/2","v":90},{"$f":"V180/3.6","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,"Maize stover",{"$f":"T181/2","v":92.5},{"$f":"V181/3.6","v":25.694444444444443}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,"Oat straw",92.5,25.694444444444443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"Rice straw",90,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,"Sorghum straw",87.5,24.305555555555554]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,"Wheat straw",85,23.611111111111111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,"Sugarcane bagasse",95,26.388888888888889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,"Oil palm empty fruit bunch",97.5,27.083333333333332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Pruining ",10,2.7777777777777777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,"Wood forest residues",105,29.166666666666664]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,"Wood processing residues",105,29.166666666666664]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission Rates for electricity","gCO2 /kWh",null,null,null,null,null,"Capital costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select",null,null,null,null,null,null,"Hammer mill","Disk mill","Knife mill"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania",11,null,null,null,null,"USD",180000,170000,150000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria",576,null,null,null,null,"Base capacity -t/h",3,2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola",237,null,null,null,null,"new capacity",{"$f":"U155","v":0},{"$f":"U156","v":0},{"$f":"U157","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Argentina",355,null,null,null,null,"Scaled costs -USD",{"$f":"AB208*(AB210/AB209)^0.6","v":0},{"$f":"AC208*(AC210/AC209)^0.6","v":0},{"$f":"AD208*(AD210/AD209)^0.6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia",108,null,null,null,null,"Lifetime -years",20,20,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Australia",853,null,null,null,null,"Depreciation USD/y",{"$f":"AB211/AB212","v":0},{"$f":"AC211/AC212","v":0},{"$f":"AD211/AD212","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Austria",163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Azerbaijan",443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain",665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh",585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belarus",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium",218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benin",725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bolivia",393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bosnia and Herzegovina",776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana",2063]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil",64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunei Darus salam",755]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria",463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia",1151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cameroon",243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chile",373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan",743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chinese Taipei",635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombia",175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congo",207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Côted'Ivoire",426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Croatia",283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuba",752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus",744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic",514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dem. Rep. of Congo",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark",303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic",591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPR of Korea",499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador",290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egypt",466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador",319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea",672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia",704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia",118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finland",205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France",90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FYR of Macedonia",710]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabon",322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia",129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Germany",430]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ghana",187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gibraltar",740]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece",722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala",349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti",547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Honduras",344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HongKong, China",763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iceland",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"India",951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia",746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iraq",684]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland",465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Islamic Rep. Of Iran",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Israel",695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy",386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica",544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Japan",415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jordan",581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenya",395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Korea",498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait",870]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan",81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia",153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon",717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libyan Arab Jamahiriya",872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania",111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia",649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta",850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia",535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco",638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar",196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Namibia",237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nepal",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands Antilles",707]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand",167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua",506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria",416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norway",17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman",842]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan",458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"People's Rep. of China",743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peru",236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines",478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland",640]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal",368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar",494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Moldova",400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania",414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Russian Federation",317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia",757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senegal",614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serbia",680]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Singapore",519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovak Republic",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia",316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa",926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain",299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SriLanka",460]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudan",356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden",43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Syrian Arab Republic",641]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand",513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo",202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago",719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia",538]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan",789]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates",631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom",450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Rep.of Tanzania",281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay",253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan",461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela",199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe",619]

{"sheet":"DRYING_A","index":19,"n_rows":283,"n_cols":44,"rows_kept":283,"cut":false,"hidden":true,"merged":[[18,6,18,8],[19,6,19,8],[38,6,40,8],[52,2,52,4],[52,5,52,8],[14,6,14,8],[2,2,2,8],[5,2,5,3],[5,4,5,6],[9,2,9,8],[13,6,13,8]]}
[]
[]
[null,null,{"$f":"+\"CALCULATION OF DRYING COSTS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"CALCULATION OF DRYING COSTS OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"Drying technology at the collection centre"]
[]
[null,null,{"$f":"S70","v":"Operation not included in sequence. Check data entry"}]
[]
[null,null,"Drying input parameters"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" to be dried (t/year)\")","v":" to be dried (t/year)"},null,null,null,{"$f":"S85","v":0}]
[null,null,{"$f":"+\"Initial moisture content of  \"&('Data Entry Needs'!$E$11&\" (wt%)\")","v":"Initial moisture content of   (wt%)"},null,null,null,{"$f":"U85","v":0}]
[]
[null,null,"Drying output results"]
[]
[null,null,{"$f":"+\"Dried \"&('Data Entry Needs'!$E$11&\"  (t/year)\")","v":"Dried   (t/year)"},null,null,null,{"$f":"AM84","v":0}]
[null,null,{"$f":"+\"Final moisture content of  \"&('Data Entry Needs'!$E$11&\" (wt%)\")","v":"Final moisture content of   (wt%)"},null,null,null,{"$f":"IFERROR(S95*S74,0)","v":0}]
[]
[null,null,"Drying costs per collection site"]
[]
[null,null,"Category","USD/y"]
[null,null,"Labor Unskilled",{"$f":"AM88","v":0}]
[null,null,"Labor Skilled",0]
[null,null,"Miscellaneous",0]
[null,null,"Depreciation",0]
[null,null,"Maintenance",0]
[null,null,"Fuel",0]
[null,null,"Power",0]
[null,null,"Loan",0]
[null,null,"Overhead",0]
[null,null,"General & adm.",0]
[null,null,"Total",{"$f":"SUM(D25:D34)","v":0}]
[]
[null,null,"Drying costs per biomass dried"]
[]
[null,null,null,null,null,null,"Drying costs per t of dried biomass at the desired moisture content"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Energy consumption and Greenhouse gas emissions"]
[]
[null,null,"Energy consumption",null,null,"GHG emissions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S74=0,\"Operation not included in sequence. Check data entry\",S82)","v":"Operation not included in sequence. Check data entry"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S74=0,TRUE, FALSE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!N42","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iput paramaters"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drying method"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!O318","v":"Belt/Coveyor dryer"},null,null,null,null,null,null,null,null,null,"Calculations",null,null,null,null,null,null,null,null,null,"Outcome to the tool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass dried at desired moisture"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass to be dryed",null,"Moisture biomass",null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer",null,null,null,null,null,"Biomass dried","t/year",{"$f":"HLOOKUP($S$82,AB$84:AE$85,2,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!P42","v":0},"t/year",{"$f":"Allocator!R42","v":0},null,null,null,null,null,null,"t/year",{"$f":"$S$85*(1-$U$85)*(1-$S$98)/(1-$S$95)","v":0},{"$f":"$S$85*(1-$U$85)*(1-$S$98)/(1-$S$95)","v":0},{"$f":"$S$85*(1-$U$85)*(1-$S$98)/(1-$S$95)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"USD/y",{"$f":"HLOOKUP($S$82,AB$122:AE$129,AK87,FALSE)","v":"Belt/Coveyor dryer"},null,null,"USD/tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass water content",null,null,null,null,null,null,null,null,"Energy efficieny ",null,null,null,null,null,null,null,null,2,"Labor Unskilled",{"$f":"IFERROR(HLOOKUP($S$82,AB$122:AE$132,AK88,FALSE),0)","v":0},null,null,"Labor Unskilled",{"$f":"IFERROR(AM88/$AM$84,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S85*U85","v":0},"t/year",null,null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer",null,null,null,null,null,3,"Labor Skilled",{"$f":"IFERROR(HLOOKUP($S$82,AB$122:AE$132,AK89,FALSE),0)","v":0},null,null,"Labor Skilled",{"$f":"IFERROR(AM89/$AM$84,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.85,0.9,null,null,null,null,null,4,"Miscellaneous",0,null,null,"Miscellaneous",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass bulk density",null,null,null,null,null,null,null,null,"energy recovery",1,0.75,0.9,null,null,null,null,null,5,"Depreciation",0,null,null,"Depreciation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!T42","v":0},"kg/m3",null,null,null,null,null,null,"water to be removed",null,"Natural drying","Belt/Coveyor dryer","Rotary dryer",null,null,null,null,null,6,"Maintenance",0,null,null,"Maintence",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/year",{"$f":"$S$85-AC85","v":0},{"$f":"$S$85-AD85","v":0},{"$f":"$S$85-AE85","v":0},null,null,null,null,null,7,"Fuel",0,null,null,"Fuel",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desired biomass moisture content",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Power",0,null,null,"Power",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E88","v":0},null,null,null,null,null,null,null,"Energy needed including efficiency (primary energy) - assumption gas natural as fuel",null,null,null,null,null,null,null,null,null,9,"Loan",0,null,null,"Loan",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer",null,null,null,null,null,10,"Overhead",0,null,null,"Overhead",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumed biomass loss in VOC in dry basis",null,null,null,null,null,null,null,null,"GJ/y",{"$f":"AC93*$S$101*(1-AC91)*1000/AC90/1000","v":0},{"$f":"AD93*$S$101*(1-AD91)*1000/AD90/1000","v":0},{"$f":"AE93*$S$101*(1-AE91)*1000/AE90/1000","v":0},null,null,null,null,null,11,"General & adm",0,null,null,"General & adm",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AM88:AM97)","v":0},null,null,"Total",{"$f":"SUM(AQ88:AQ97)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dryer time/capacity",null,"Drying time -h","Capacity t/h","Capacity  t/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water latent heat",null,null,null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2579199999999999,"MJ/kg",null,null,null,null,null,null,null,"t/h",{"$f":"PARAMETERS!H21","v":2},{"$f":"PARAMETERS!H79","v":40},{"$f":"PARAMETERS!H80","v":50},null,null,null,null,null,null,null,null,null,"Unskilled",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"drying capacity per machine/batch","t/year",{"$f":"AC101*$S$108*$S$104","v":0},{"$f":"AD101*$S$107*$S$104","v":0},{"$f":"AE101*$S$107*$S$104","v":0},null,null,null,null,null,null,null,null,null,"Skilled",{"$f":"IFERROR(HLOOKUP($S$82,AC100:AE106,7,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual drying operation",null,null,null,null,null,null,null,"number of mach/batches",null,{"$f":"ROUNDUP(AC85/AC102,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AD85/AD102,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AE85/AE102,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Country",{"$f":"'Data Entry Needs'!E117","v":"Please select"},{"$f":"IFERROR(VLOOKUP($AL$103,$AA$149:$AB$283,2,FALSE),0)","v":0},"gCO2 /kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E73","v":0},"day/year",null,null,null,null,null,null,"number of shifts per day",null,{"$f":"IF(S108=8,1,IF(S108=16,2,3))","v":3},{"$f":"IF($S$107=8,1,IF($S$107=16,2,3))","v":3},{"$f":"IF($S$107=8,1,IF($S$107=16,2,3))","v":3},null,null,null,null,null,"Fuel",{"$f":"'Data Entry Needs'!E89","v":"Please select"},{"$f":"IFERROR(VLOOKUP($AL$104,$AE$149:$AI$160,5,FALSE),0)","v":0},"gCO2 /MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of persons per mach",null,1,0.5,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating time",null,null,null,null,null,null,null,"Number of persons",null,{"$f":"ROUNDUP(AC104*AC103*AC105*$S$74,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AD104*AD103*AD105*$S$74,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AE104*AE103*AE105*$S$74,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Fuel",{"$f":"IFERROR(HLOOKUP($S$82,$AB$96:$AE$97,2,FALSE),0)","v":0},"GJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mech",{"$f":"'Data Entry Needs'!I73","v":0},"h/day",null,null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer",null,null,null,null,null,null,"Electricity",{"$f":"IFERROR(HLOOKUP($S$82,$AB$113:$AE$117,5,FALSE),0)","v":0},"kWh/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural",{"$f":"'Data Entry Needs'!E74","v":0},"h/day",null,null,null,null,null,null,"investment","USD",0,{"$f":"S124*AD103*(AD101/50)^0.6","v":{"$error":"#DIV/0!"}},{"$f":"S119*AE103*(AE101/50)^0.6","v":{"$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,"Depreciation","USD/y",{"$f":"AC108/$S$113","v":0},{"$f":"AD108/$S$113","v":{"$error":"#DIV/0!"}},{"$f":"AE108/$S$113","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor cost unskilled worker (USD/person-h)",{"$f":"'Data Entry Needs'!E78","v":0},"USD/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Figure fuel energy consumption",null,null,null,"Emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor cost skilled worker (USD/person-h)",{"$f":"'Data Entry Needs'!E79","v":0},"USD/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",{"$f":"IFERROR(AM106/1000,0)","v":0},"TJ/y",null,"Fuel",{"$f":"IFERROR(AM106*AM104/1000,0)","v":0},"t-CO2 eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,null,null,null,null,null,null,null,null,null,"Electricity",{"$f":"IFERROR(AM107*3.6*(1/1000)*(1/1000),0)","v":0},"TJ/y",null,"Electricity",{"$f":"IFERROR(AM107*$AM$103/(1000*1000),0)","v":0},"t-CO2 eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation time",{"$f":"PARAMETERS!H81","v":20},"years",null,null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer",null,null,null,null,null,null,"Total",{"$f":"SUM(AM111:AM112)","v":0},"TJ/y",null,"Total",{"$f":"SUM(AQ111:AQ112)","v":0},"t-CO2 eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HP",0,{"$f":"PARAMETERS!H82*S74","v":0},{"$f":"PARAMETERS!H83*S74","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,"kJ/h",0,{"$f":"0.7457*AD114*3600","v":0},{"$f":"0.7457*AE114*3600","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,"KWh/h",0,{"$f":"AD115*(1/1000)*(1/3.6)","v":0},{"$f":"AE115*(1/1000)*(1/3.6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"capacity rotary",null,null,null,null,null,null,null,null,"kWh/y",0,{"$f":"AD116*$S$107*$S$104","v":0},{"$f":"AE116*$S$107*$S$104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 tonne/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital",{"$f":"3800000 + 3800000*2","v":11400000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,"USD/year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"capital conveyor",null,null,null,null,null,null,null,null,null,"Natural drying","Belt/Coveyor dryer","Rotary dryer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 tonne/h",null,null,null,null,null,null,null,null,"Labor Unskilled",{"$f":"S104*S108*AC106*S110","v":{"$error":"#DIV/0!"}},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital",{"$f":"3000000 + 3000000*2","v":9000000},null,null,null,null,null,null,null,null,"Labor Skilled",0,{"$f":"$S$104*($S$107/AD104)*AD106*$S$111","v":{"$error":"#DIV/0!"}},{"$f":"$S$104*($S$107/AE104)*AE106*$S$111","v":{"$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,"Miscellaneous",{"$f":"$Z$129*$S$74*(AC123+AC124)","v":{"$error":"#DIV/0!"}},{"$f":"$Z$129*$S$74*(AD123+AD124)","v":{"$error":"#DIV/0!"}},{"$f":"$Z$129*$S$74*(AE123+AE124)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",{"$f":"'Data Entry Needs'!E122","v":0},null,null,null,null,null,null,null,null,"Depreciation",{"$f":"AC109","v":0},{"$f":"AD109","v":{"$error":"#DIV/0!"}},{"$f":"AE109","v":{"$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,"Maintenance",{"$f":"$S$126*AC108","v":0},{"$f":"$S$126*AD108","v":{"$error":"#DIV/0!"}},{"$f":"$S$126*AE108","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel price",{"$f":"'Data Entry Needs'!I89","v":0},"USD/GJ",null,null,null,null,null,"Miscelaneous",null,"Fuel",{"$f":"AC97*$S$128*0","v":0},{"$f":"AD97*$S$128","v":0},{"$f":"AE97*$S$128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$122","v":0},null,"Power",0,{"$f":"AD117*$S$130","v":0},{"$f":"AE117*$S$130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity price",{"$f":"'Data Entry Needs'!I79","v":0},"USD/kWh",null,null,null,null,null,"Overhead",null,"Loan",{"$f":"AD144","v":{"$error":"#NUM!"}},{"$f":"AE144","v":{"$error":"#DIV/0!"}},{"$f":"AF144","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$E$123","v":0},null,"Overhead",{"$f":"$Z$131*$S$74*(AC127+AC124+AC123)","v":{"$error":"#DIV/0!"}},{"$f":"$Z$131*$S$74*(AD127+AD124+AD123)","v":{"$error":"#DIV/0!"}},{"$f":"$Z$131*$S$74*(AE127+AE124+AE123)","v":{"$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,"General & adm",{"$f":"$R$139*$S$74*(AC123+AC124+AC127+AC128+AC129)","v":{"$error":"#DIV/0!"}},{"$f":"$R$139*$S$74*(AD123+AD124+AD127+AD128+AD129)","v":{"$error":"#DIV/0!"}},{"$f":"$R$139*$S$74*(AE123+AE124+AE127+AE128+AE129)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input density",{"$f":"Allocator!T42","v":0},"kg/m3",null,null,null,null,null,null,null,"Total",{"$f":"SUM(AC123:AC132)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD123:AD132)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AE123:AE132)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Output density",{"$f":"S133*1.04","v":0},"kg/m3"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General and adminis",null,null,null,null,null,null,null,null,null,"Loan term",{"$f":"'Data Entry Needs'!$I$128","v":0},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$121","v":0},null,null,null,null,null,null,null,null,null,"Loan ratio",{"$f":"'Data Entry Needs'!$E$128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan interest",{"$f":"'Data Entry Needs'!$I$127","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small chipper","Medium chipper","Large chipper"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan","USD",{"$f":"AC108*$AC$139","v":0},{"$f":"AD108*$AC$139","v":{"$error":"#DIV/0!"}},{"$f":"AE108*$AC$139","v":{"$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,"Monthyly payment","USD/month",{"$f":"(PMT(AC140/12,(12*AC138),AD142))*-1","v":{"$error":"#NUM!"}},{"$f":"(PMT(AC140/12,(12*AC138),AE142))*-1","v":{"$error":"#DIV/0!"}},{"$f":"(PMT(AC140/12,(12*AC138),AF142))*-1","v":{"$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,"Annual payment","USD/y",{"$f":"AD143*12*$S$74","v":{"$error":"#NUM!"}},{"$f":"AE143*12*$S$74","v":{"$error":"#DIV/0!"}},{"$f":"AF143*12*$S$74","v":{"$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,"Emission Rates for electricity","gCO2 /kWh",null,null,null,"Heating value","Density (kg/L)","kg CO2e/MJ","g CO2e/MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select",null,null,null,"Please Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania",11,null,null,"Gasoline",44.3,0.89,7.0985000000000006E-2,{"$f":"AH150*1000","v":70.984999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria",576,null,null,"Diesel Oil",43,0.73721999999999999,7.5390899999999997E-2,{"$f":"AH151*1000","v":75.390900000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola",237,null,null,"Waste Oil / Lubrificants",40.200000000000003,0.95,7.4590899999999988E-2,74.590899999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Argentina",355,null,null,"LPG",47.3,0.54500000000000004,6.4463999999999994E-2,64.463999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia",108,null,null,"Natural Gas",48,0.65,{"$f":"0.0156","v":1.5599999999999999E-2},15.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Australia",853,null,null,"Peat",9.76,0.68235294117647061,4.86E-4,0.48599999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Austria",163,null,null,"Butane",45.27677203684572,2,1.9480010617414268E-2,19.480010617414269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Azerbaijan",443,null,null,"Propane",46.295535660398848,1.92,1.7257603537859503E-2,17.257603537859502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain",665,null,null,"Methanol",20.093562745097504,0.79179999999999995,8.6423182179058061E-2,86.42318217905806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh",585,null,null,"Ethanol",26.95163409308779,0.78900000000000003,4.2277931942379249E-3,4.2277931942379245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belarus",302,null,null,"Biodiesel",{"$f":"35.7/0.88","v":40.56818181818182},0.88,4.2590356310978073E-3,4.2590356310978077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium",218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benin",725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bolivia",393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bosnia and Herzegovina",776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana",2063]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil",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,"Brunei Darus salam",755]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria",463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia",1151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cameroon",243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chile",373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan",743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chinese Taipei",635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombia",175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congo",207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Côted'Ivoire",426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Croatia",283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuba",752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus",744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic",514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dem. Rep. of Congo",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,"Denmark",303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic",591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPR of Korea",499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador",290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egypt",466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador",319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea",672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia",704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia",118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finland",205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France",90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FYR of Macedonia",710]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabon",322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia",129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Germany",430]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ghana",187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gibraltar",740]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece",722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala",349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti",547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Honduras",344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HongKong, China",763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iceland",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"India",951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia",746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iraq",684]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland",465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Islamic Rep. Of Iran",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Israel",695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy",386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica",544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Japan",415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jordan",581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenya",395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Korea",498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait",870]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan",81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia",153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon",717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libyan Arab Jamahiriya",872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania",111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia",649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta",850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia",535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco",638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique",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,"Myanmar",196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Namibia",237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nepal",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands Antilles",707]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand",167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua",506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria",416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norway",17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman",842]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan",458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"People's Rep. of China",743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peru",236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines",478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland",640]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal",368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar",494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Moldova",400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania",414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Russian Federation",317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia",757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senegal",614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serbia",680]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Singapore",519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovak Republic",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia",316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa",926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain",299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SriLanka",460]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudan",356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden",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,"Switzerland",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Syrian Arab Republic",641]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand",513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo",202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago",719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia",538]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan",789]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates",631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom",450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Rep.of Tanzania",281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay",253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan",461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela",199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia",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,"Zimbabwe",619]

{"sheet":"MILLING_A","index":20,"n_rows":286,"n_cols":43,"rows_kept":286,"cut":false,"hidden":true,"merged":[[18,6,18,8],[19,6,19,8],[20,6,20,8],[39,7,41,8],[52,2,52,4],[52,5,52,8],[14,6,14,8],[2,2,2,8],[5,2,5,3],[5,4,5,6],[9,2,9,8],[13,6,13,8]]}
[]
[]
[null,null,{"$f":"+\"CALCULATION OF MILLING/GRINDING COSTS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"CALCULATION OF MILLING/GRINDING COSTS OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"Milling technology at the collection centre"]
[]
[null,null,{"$f":"U69","v":"Operation not included in sequence. Check data entry"}]
[]
[null,null,"Milling input parameters"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" to be milled (t/year)\")","v":" to be milled (t/year)"},null,null,null,{"$f":"U81","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" average input particle size (mm)\")","v":" average input particle size (mm)"},null,null,null,{"$f":"IFERROR(U88*U73,0)","v":0}]
[]
[null,null,"Milling output parameters"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" milled (t/year)\")","v":" milled (t/year)"},null,null,null,{"$f":"AK78","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" density (kg/m3)\")","v":" density (kg/m3)"},null,null,null,{"$f":"AK81","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" average particle size (mm)\")","v":" average particle size (mm)"},null,null,null,{"$f":"IFERROR(U87*U73,0)","v":0}]
[]
[null,null,"Milling costs per collection site"]
[]
[null,null,"Category","USD/y"]
[null,null,"Labor Unskilled",{"$f":"AK83","v":0}]
[null,null,"Labor Skilled",0]
[null,null,"Miscellaneous",0]
[null,null,"Depreciation",0]
[null,null,"Maintenance",0]
[null,null,"Fuel",0]
[null,null,"Power",0]
[null,null,"Loan",0]
[null,null,"Overhead",0]
[null,null,"General & adm.",0]
[null,null,"Total",{"$f":"SUM(D26:D35)","v":0}]
[]
[null,null,"Milling costs per biomass "]
[]
[null,null,null,null,null,null,null,"Milling costs per t of biomass"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Energy consumption and Greenhouse gas emissions"]
[]
[null,null,"Energy consumption",null,null,"GHG emissions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U73=0,\"Operation not included in sequence. Check data entry\",U77)","v":"Operation not included in sequence. Check data entry"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U73=0,TRUE, FALSE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!N43","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/y","Hammer mill","Disk mill","Knife mill"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Teachnology",null,null,null,null,null,"Biomass baled",{"$f":"$AK$78","v":0},{"$f":"$AK$78","v":0},{"$f":"$AK$78","v":0},null,null,null,null,null,null,"Output to tool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$O$303","v":"Hammer mill"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass milled"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production per miller","Hammer mill","Disk mill","Knife mill",null,null,null,null,null,null,{"$f":"U84*U81","v":0},"t/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs",null,null,null,null,null,"t/y",{"$f":"U100*$U$90*$U$91","v":0},{"$f":"U101*$U$90*$U$91","v":0},{"$f":"U102*$U$90*$U$91","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass to be milled",null,"moisture content",null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass density"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!P43","v":0},"t/y",{"$f":"Allocator!R43","v":0},null,null,null,"number of millers required","Hammer mill","Disk mill","Knife mill",null,null,null,null,null,null,{"$f":"HLOOKUP($U$77,$AA$92:$AD$93,2,FALSE)","v":0},"kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#",{"$f":"ROUNDUP(AB76/AB79,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AC76/AC79,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AD76/AD79,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass milling recovery efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Labor Unskilled",{"$f":"IFERROR(HLOOKUP($U$77,$AA$98:$AD$108,AI83,FALSE),0)","v":0},null,"Labor Unskilled",{"$f":"IFERROR(AK83/$AK$78,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H87","v":0.99},null,null,null,null,null,null,"Labor",null,null,null,null,null,null,3,"Labor Skilled",{"$f":"IFERROR(HLOOKUP($U$77,$AA$98:$AD$108,AI84,FALSE),0)","v":0},null,"Labor Skilled",{"$f":"IFERROR(AK84/$AK$78,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hammer mill","Disk mill","Knife mill",null,null,null,null,4,"Miscellaneous",0,null,"Miscellaneous",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Particle size",null,null,null,null,null,"Number of workers per baler /Skilled",0.3,0.3,0.3,null,null,null,null,5,"Depreciation",0,null,"Depreciation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I102","v":0},"mm","output",null,null,null,"Number of shifts",{"$f":"IF($U$90>8,IF($U$90>16,3,2),1)","v":1},{"$f":"IF($U$90>8,IF($U$90>16,3,2),1)","v":1},{"$f":"IF($U$90>8,IF($U$90>16,3,2),1)","v":1},null,null,null,null,6,"Maintenance",0,null,"Maintenance",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E102","v":0},"mm","input",null,null,null,"Working hours per shift",{"$f":"$U$90/AB87","v":0},{"$f":"$U$90/AC87","v":0},{"$f":"$U$90/AD87","v":0},null,null,null,null,7,"Fuel",0,null,"Fuel",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milling operation",null,null,null,null,null,"hours per working year per man",{"$f":"AB88*$U$91","v":0},{"$f":"AC88*$U$91","v":0},{"$f":"AD88*$U$91","v":0},null,null,null,null,8,"Power",0,null,"Power",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I73","v":0},"h/day",null,null,null,null,"number of persons involved per year",{"$f":"ROUNDUP(AB87*AB82*AB86*$U$73,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AC87*AC82*AC86*$U$73,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AD87*AD82*AD86*$U$73,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,9,"Loan",0,null,"Loan",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E73","v":0},"days/y",null,null,null,null,null,null,null,null,null,null,null,null,10,"Overhead",0,null,"Overhead",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"density","Hammer mill","Disk mill","Knife mill",null,null,null,null,11,"General & adm",0,null,"General & adm",{"$f":"IFERROR(AK92/$AK$78,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salary costs",null,null,null,null,null,"kg/m3",{"$f":"$U$105*0.87","v":0},{"$f":"$U$105*0.87","v":0},{"$f":"$U$105*0.87","v":0},null,null,null,null,null,"Total",{"$f":"SUM(AK83:AK92)","v":0},null,"Total",{"$f":"SUM(AN83:AN92)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E79","v":0},"USD/h"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E98","v":0},"USD/h",null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",0,"TJ/y",null,"Country",{"$f":"'Data Entry Needs'!E117","v":"Please select"},{"$f":"IFERROR(VLOOKUP($AO$97,$U$152:$V$286,2,FALSE),0)","v":0},"gCO2 /kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs","Hammer mill","Disk mill","Knife mill",null,null,null,null,null,"Electricity",{"$f":"IFERROR(HLOOKUP($U$77,$AA$124:$AD$126,3,FALSE),0)","v":0},"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milling capacity",null,null,null,null,2,"Labor Unskilled",null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AK97:AK98)","v":0},"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hammer",{"$f":"PARAMETERS!H88","v":15},"t/h",null,null,null,3,"Labor Skilled",{"$f":"AB90*AB89*$U$94","v":{"$error":"#DIV/0!"}},{"$f":"AC90*AC89*$U$94","v":{"$error":"#DIV/0!"}},{"$f":"AD90*AD89*$U$94","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disk",{"$f":"PARAMETERS!H89","v":12},"t/h",null,null,null,4,"Miscellaneous",{"$f":"$AF$103*$U$73*(AB99+AB100)","v":{"$error":"#DIV/0!"}},{"$f":"$AF$103*$U$73*(AC99+AC100)","v":{"$error":"#DIV/0!"}},{"$f":"$AF$103*$U$73*(AD99+AD100)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"kWh/y",{"$f":"IFERROR(HLOOKUP($U$77,$AA$124:$AD$126,2,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Knife",{"$f":"PARAMETERS!H90","v":12},"t/h",null,null,null,5,"Depreciation",{"$f":"AB150*AB82","v":{"$error":"#DIV/0!"}},{"$f":"AC150*AC82","v":{"$error":"#DIV/0!"}},{"$f":"AD150*AD82","v":{"$error":"#DIV/0!"}},null,"Miscelaneous",null,null,null,null,null,null,null,null,null,"Unskilled",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Maintenance",{"$f":"AB148*$U$111*$U$73","v":0},{"$f":"AC148*$U$111*$U$73","v":0},{"$f":"AD148*$U$111*$U$73","v":0},null,{"$f":"'Data Entry Needs'!$I$122","v":0},null,null,null,null,"GHG emissions",null,null,null,null,"Skilled",{"$f":"IFERROR(HLOOKUP($U$77,$AA$85:$AD$90,6,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input biomass density",null,null,null,null,7,"Fuel",null,null,null,null,"Overhead",null,null,null,"GHG emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!T43","v":0},"kg/m3",null,null,null,8,"Power",{"$f":"$W$120*AB76*$U$114","v":{"$error":"#N/A"}},{"$f":"$W$120*AC76*$U$114","v":{"$error":"#N/A"}},{"$f":"$W$120*AD76*$U$114","v":{"$error":"#N/A"}},null,{"$f":"'Data Entry Needs'!$E$123","v":0},null,null,null,"Fuel",null,"tCO2eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Loan",{"$f":"AC119","v":{"$error":"#NUM!"}},{"$f":"AD119","v":{"$error":"#NUM!"}},{"$f":"AE119","v":{"$error":"#NUM!"}},null,null,null,null,null,"Electricity",{"$f":"IFERROR(AK101*AP97/(1000*1000),0)","v":0},"tCO2eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General and adminis",null,null,null,null,10,"Overhead",{"$f":"$AF$105*$U$73*(AB103+AB99+AB100)","v":{"$error":"#DIV/0!"}},{"$f":"$AF$105*$U$73*(AC103+AC99+AC100)","v":{"$error":"#DIV/0!"}},{"$f":"$AF$105*$U$73*(AD103+AD99+AD100)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Total",{"$f":"SUM(AK105:AK106)","v":0},"tCO2eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$121","v":0},null,null,null,null,11,"General & adm",{"$f":"$U$108*$U$73*(AB99+AB100+AB103+AB104+AB105)","v":{"$error":"#DIV/0!"}},{"$f":"$U$108*$U$73*(AC99+AC100+AC103+AC104+AC105)","v":{"$error":"#DIV/0!"}},{"$f":"$U$108*$U$73*(AD99+AD100+AD103+AD104+AD105)","v":{"$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,"Total",{"$f":"SUM(AB100:AB108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC100:AC108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD100:AD108)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E122","v":0},"of machinery rental"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan term",{"$f":"'Data Entry Needs'!$I$128","v":0},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity price",null,null,null,null,null,"Loan ratio",{"$f":"'Data Entry Needs'!$E$128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I79","v":0},"USD/kWh",null,null,null,null,"Loan interest",{"$f":"'Data Entry Needs'!$I$127","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan","USD",{"$f":"$AB$113*AB148","v":0},{"$f":"$AB$113*AC148","v":0},{"$f":"$AB$113*AD148","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthyly payment","USD/month",{"$f":"(PMT(AB114/12,(12*AB112),AC117))*-1","v":{"$error":"#NUM!"}},{"$f":"(PMT(AB114/12,(12*AB112),AD117))*-1","v":{"$error":"#NUM!"}},{"$f":"(PMT(AB114/12,(12*AB112),AE117))*-1","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass type",null,"Energy consumption",null,null,null,"Annual payment","USD/y",{"$f":"AC118*12*$U$73","v":{"$error":"#NUM!"}},{"$f":"AD118*12*$U$73","v":{"$error":"#NUM!"}},{"$f":"AE118*12*$U$73","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E11","v":""},null,{"$f":"VLOOKUP($U$120,$U$124:$W$135,3,FALSE)","v":{"$error":"#N/A"}},"KWh/tonne"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kJ/kg","KWh/tonne",null,null,null,null,"Hammer mill","Disk mill","Knife mill"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"Barley straw",{"$f":"T125/2","v":90},{"$f":"V125/3.6","v":25},null,null,null,"kWh/y",{"$f":"$W$120*AB76","v":{"$error":"#N/A"}},{"$f":"$W$120*AC76","v":{"$error":"#N/A"}},{"$f":"$W$120*AD76","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,"Maize stover",{"$f":"T126/2","v":92.5},{"$f":"V126/3.6","v":25.694444444444443},null,null,null,"TJ/y",{"$f":"AB125*3.6/(1000*1000)","v":{"$error":"#N/A"}},{"$f":"AC125*3.6/(1000*1000)","v":{"$error":"#N/A"}},{"$f":"AD125*3.6/(1000*1000)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,"Oat straw",92.5,25.694444444444443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"Rice straw",90,25,null,null,null,null,"Heating value MJ/kg","Density (kg/L)","kg CO2e/MJ","g CO2e/MJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,"Sorghum straw",87.5,24.305555555555554,null,null,null,"Please Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,"Wheat straw",85,23.611111111111111,null,null,null,"Gasoline",44.3,0.89,7.0985000000000006E-2,{"$f":"AD130*1000","v":70.984999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,"Sugarcane bagasse",95,26.388888888888889,null,null,null,"Diesel Oil",43,0.73721999999999999,7.5390899999999997E-2,{"$f":"AD131*1000","v":75.390900000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,"Oil palm empty fruit bunch",97.5,27.083333333333332,null,null,null,"Waste Oil / Lubrificants",40.200000000000003,0.95,7.4590899999999988E-2,74.590899999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Pruining ",10,2.7777777777777777,null,null,null,"LPG",47.3,0.54500000000000004,6.4463999999999994E-2,64.463999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,"Wood forest residues",105,29.166666666666664,null,null,null,"Natural Gas",48,0.65,{"$f":"0.0156","v":1.5599999999999999E-2},15.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,"Wood processing residues",105,29.166666666666664,null,null,null,"Peat",9.76,0.68235294117647061,4.86E-4,0.48599999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Butane",45.27677203684572,2,1.9480010617414268E-2,19.480010617414269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Propane",46.295535660398848,1.92,1.7257603537859503E-2,17.257603537859502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Methanol",20.093562745097504,0.79179999999999995,8.6423182179058061E-2,86.42318217905806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol",26.95163409308779,0.78900000000000003,4.2277931942379249E-3,4.2277931942379245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biodiesel",{"$f":"35.7/0.88","v":40.56818181818182},0.88,4.2590356310978073E-3,4.2590356310978077]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hammer mill","Disk mill","Knife mill"]
[null,null,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",180000,170000,150000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base capacity -t/h",3,2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"new capacity",{"$f":"U100","v":15},{"$f":"U101","v":12},{"$f":"U102","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scaled costs -USD",{"$f":"AB145*(AB147/AB146)^0.6","v":472775.00479267805},{"$f":"AC145*(AC147/AC146)^0.6","v":498126.52876919863},{"$f":"AD145*(AD147/AD146)^0.6","v":439523.40773752821}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime -years",{"$f":"PARAMETERS!$H$91","v":20},{"$f":"PARAMETERS!$H$91","v":20},{"$f":"PARAMETERS!$H$91","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation USD/y",{"$f":"AB148/AB149","v":23638.750239633904},{"$f":"AC148/AC149","v":24906.326438459932},{"$f":"AD148/AD149","v":21976.170386876409}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission Rates for electricity","gCO2 /kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania",11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria",576]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola",237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Argentina",355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia",108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Australia",853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Austria",163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Azerbaijan",443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain",665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh",585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belarus",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium",218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benin",725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bolivia",393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bosnia and Herzegovina",776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana",2063]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil",64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunei Darus salam",755]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria",463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia",1151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cameroon",243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chile",373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan",743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chinese Taipei",635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombia",175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congo",207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Côted'Ivoire",426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Croatia",283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuba",752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus",744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic",514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dem. Rep. of Congo",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark",303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic",591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPR of Korea",499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador",290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egypt",466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador",319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea",672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia",704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia",118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finland",205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France",90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FYR of Macedonia",710]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabon",322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia",129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Germany",430]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ghana",187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gibraltar",740]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece",722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala",349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti",547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Honduras",344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HongKong, China",763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iceland",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"India",951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia",746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iraq",684]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland",465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Islamic Rep. Of Iran",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Israel",695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy",386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica",544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Japan",415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jordan",581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenya",395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Korea",498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait",870]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan",81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia",153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon",717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libyan Arab Jamahiriya",872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania",111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia",649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta",850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia",535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco",638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar",196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Namibia",237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nepal",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands Antilles",707]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand",167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua",506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria",416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norway",17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman",842]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan",458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama",302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"People's Rep. of China",743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peru",236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines",478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland",640]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal",368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar",494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Republic of Moldova",400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania",414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Russian Federation",317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia",757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senegal",614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serbia",680]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Singapore",519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovak Republic",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia",316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa",926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain",299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SriLanka",460]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudan",356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden",43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland",40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Syrian Arab Republic",641]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand",513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo",202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago",719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia",538]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey",480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan",789]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine",374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates",631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom",450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Rep.of Tanzania",281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay",253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan",461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela",199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam",384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen",630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe",619]

{"sheet":"DENSIFICATION_A","index":21,"n_rows":124,"n_cols":45,"rows_kept":124,"cut":false,"hidden":true,"merged":[[18,6,18,8],[19,6,19,8],[38,7,40,8],[51,2,51,4],[51,5,51,8],[14,6,14,8],[2,2,2,8],[5,2,5,3],[5,4,5,6],[9,2,9,8],[13,6,13,8]]}
[]
[]
[null,null,{"$f":"+\"CALCULATION OF DENSIFICATION COSTS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"CALCULATION OF DENSIFICATION COSTS OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,"Truck selected for transport"]
[]
[null,null,{"$f":"U68","v":"Operation not included in sequence. Check data entry"}]
[]
[null,null,"Transport input parameters"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" to be densified (t/y)\")","v":" to be densified (t/y)"},null,null,null,{"$f":"U80","v":0}]
[null,null,"Initial biomass density (kg/m3)",null,null,null,{"$f":"U105","v":0}]
[]
[null,null,"Transport output parameters per collection site"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" densified (t/y)\")","v":" densified (t/y)"},null,null,null,{"$f":"AK77","v":0}]
[null,null,"Biomass density (kg/m3)",null,null,null,{"$f":"AK80","v":0}]
[]
[null,null,"Milling costs per collection site"]
[]
[null,null,"Category","USD/y"]
[null,null,"Labor Unskilled",{"$f":"AK82","v":0}]
[null,null,"Labor Skilled",0]
[null,null,"Miscellaneous",0]
[null,null,"Depreciation",0]
[null,null,"Maintenance",0]
[null,null,"Fuel",0]
[null,null,"Power",0]
[null,null,"Loan",0]
[null,null,"Overhead",0]
[null,null,"General & adm.",0]
[null,null,"Total",{"$f":"SUM(D25:D34)","v":0}]
[]
[null,null,"Baling costs per biomass "]
[]
[null,null,null,null,null,null,null,"Densification costs per t of biomass"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Energy consumption and Greenhouse gas emissions"]
[]
[null,null,"Energy consumption",null,null,"GHG emissions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U72=0,\"Operation not included in sequence. Check data entry\",U76)","v":"Operation not included in sequence. Check data entry"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U72=0,TRUE, FALSE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!N44","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Teachnology",null,null,null,null,null,"t/y","Mechanized piston press","Mechanized pellet mill",null,null,null,null,null,null,null,"Output to tool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!O309","v":"Mechanized pellet mill"},null,null,null,null,null,"Biomass delivered",{"$f":"$AK$77","v":0},{"$f":"$AK$77","v":0},null,null,null,null,null,null,null,"Biomass delivered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U83*U80","v":0},"t/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs",null,null,null,null,null,"Biomass density","Mechanized piston press","Mechanized pellet mill"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass to be transported",null,"moisture content",null,null,null,"kg/m3",1100,800,null,null,null,null,null,null,null,"Biomass density"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!P44","v":0},"t/y",{"$f":"Allocator!R44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP($U$76,$AA$78:$AC$79,2,FALSE)*U72,0)","v":0},"kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity","Mechanized piston press","Mechanized pellet mill",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unskilled",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomassrecovery efficiency",null,null,null,null,null,"t/h",{"$f":"PARAMETERS!H96","v":12},{"$f":"PARAMETERS!H97","v":12},null,null,null,null,null,2,"Labor Unskilled",{"$f":"IFERROR(HLOOKUP($U$76,$AA$94:$AD$104,AI82,FALSE),0)","v":0},null,"Labor Unskilled",{"$f":"IFERROR(AK82/$AK$77,0)","v":0},null,null,null,"Skilled",{"$f":"IFERROR(HLOOKUP($U$76,$AA$86:$AD$91,6,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H95","v":0.99},null,null,null,null,null,"t/y",{"$f":"AB82*$U$86*$U$87","v":0},{"$f":"AC82*$U$86*$U$87","v":0},null,null,null,null,null,3,"Labor Skilled",{"$f":"IFERROR(HLOOKUP($U$76,$AA$94:$AD$104,AI83,FALSE),0)","v":0},null,"Labor Skilled",{"$f":"IFERROR(AK83/$AK$77,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number of machines",{"$f":"ROUNDUP(AB76/AB83,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AC76/AC83,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,4,"Miscellaneous",0,null,"Miscellaneous",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Densification",null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Depreciation",0,null,"Depreciation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I73","v":0},"h/day",null,null,null,null,"Labor","Mechanized piston press","Mechanized pellet mill",null,null,null,null,null,6,"Maintenance",0,null,"Maintenance",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E73","v":0},"day/year",null,null,null,null,"people per machine",0.4,0.4,null,null,null,null,null,7,"Fuel",0,null,"Fuel",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#shifts",{"$f":"IF($U$86>8,IF($U$86>16,3,2),1)","v":1},{"$f":"IF($U$86>8,IF($U$86>16,3,2),1)","v":1},null,null,null,null,null,8,"Power",0,null,"Power",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor",null,null,null,null,null,"Working hours per shift",{"$f":"$U$86/AB88","v":0},{"$f":"$U$86/AC88","v":0},null,null,null,null,null,9,"Loan",0,null,"Loan",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E79","v":0},"USD/h",null,null,null,null,"hours per working year per man",{"$f":"AB89*$U$87","v":0},{"$f":"AC89*$U$87","v":0},null,null,null,null,null,10,"Overhead",0,null,"Overhead",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"number of persons involved per year",{"$f":"ROUNDUP(AB88*AB84*AB87*$U$72,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(AC88*AC84*AC87*$U$72,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,11,"General & admin",0,null,"General & admin",{"$f":"IFERROR(AK91/$AK$77,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AK82:AK91)","v":0},null,"Total",{"$f":"SUM(AN82:AN91)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E122","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,"Costs","Mechanized piston press","Mechanized pellet mill"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Unskilled",null,null,null,null,null,null,null,null,null,"Fuel",null,null,null,null,{"$f":"'Data Entry Needs'!W357","v":"Please select"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity consumption",null,null,null,null,null,"Labor Skilled",{"$f":"AB91*$U$90*AB90","v":{"$error":"#DIV/0!"}},{"$f":"AC91*$U$90*AC90","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Fuel",{"$f":"0","v":0},"TJ/y",null,"emission factor",null,{"$f":"IFERROR('Data Entry Needs'!X357,0)","v":0},"gCO2/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Briquettes","pellets",null,null,null,null,"Miscellaneous",{"$f":"$Y$99*$U$72*(AB95+AB96)","v":{"$error":"#DIV/0!"}},{"$f":"$Y$99*$U$72*(AC95+AC96)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Electricity",{"$f":"IFERROR(HLOOKUP($U$76,$AA$113:$AD$115,3,FALSE),0)","v":0},"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh/ton",57.2,45.45,null,null,"Miscelaneous",null,"Depreciation",{"$f":"AB84*AB124","v":{"$error":"#DIV/0!"}},{"$f":"AC84*AC124","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(AK96:AK97)","v":0},"TJ/y",null,"Electricity",{"$f":"HLOOKUP($U$76,$AA$113:$AD$115,2,FALSE)","v":0},"kWh/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$122","v":0},null,"Maintenance",{"$f":"$U$93*AB122*$U$72","v":0},{"$f":"$U$93*AC122*$U$72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead",null,"Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"electricity price",null,null,null,{"$f":"'Data Entry Needs'!$E$123","v":0},null,"Power",{"$f":"$U$102*AB114","v":0},{"$f":"$U$102*AC114","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I79","v":0},"USD/kWh",null,null,null,null,"Loan",{"$f":"AI124","v":{"$error":"#NUM!"}},{"$f":"AJ124","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,"GHG emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead",{"$f":"$Y$101*$U$72*(AB99+AB95+AB96)","v":{"$error":"#DIV/0!"}},{"$f":"$Y$101*$U$72*(AC99+AC95+AC96)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"GHG emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial density",null,null,null,null,null,"General & admin",{"$f":"$U$109*$U$72*(AB95+AB96+AB99+AB100+AB101)","v":{"$error":"#DIV/0!"}},{"$f":"$U$109*$U$72*(AC95+AC96+AC99+AC100+AC101)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Fuel",null,"tCO2eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!T44","v":0},"kg/m3",null,null,null,null,"Total",{"$f":"SUM(AB96:AB104)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC96:AC104)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Electricity",{"$f":"IFERROR(AP96*AO98/(1000*1000),0)","v":0},"tCO2eq/y"]
[null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"SUM(AK104:AK105)","v":0},"tCO2eq/y"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General and adminis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$121","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment ",null,null,null,null,"Power consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USD","briquetts","Pellets",null,null,null,null,"Mechanized piston press","Mechanized pellet mill"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment (USD)",900000,600000,null,null,null,"kWh/y",{"$f":"U98*AB76","v":0},{"$f":"V98*AC76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building (USD)",150000,120000,null,null,null,"TJ/y",{"$f":"AB114*3.6/(1000*1000)","v":0},{"$f":"AC114*3.6/(1000*1000)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation (USD)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total",{"$f":"SUM(V114:V116)","v":1050000},{"$f":"SUM(W114:W116)","v":720000},null,null,null,null,"Capital costs",null,null,null,null,"Loan term",{"$f":"'Data Entry Needs'!$I$128","v":0},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mechanized piston press","Mechanized pellet mill",null,null,null,"Loan ratio",{"$f":"'Data Entry Needs'!$E$128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USD",{"$f":"V117","v":1050000},{"$f":"W117","v":720000},null,null,null,"Loan interest",{"$f":"'Data Entry Needs'!$I$127","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base capacity -t/h",4,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"new capacity",{"$f":"AB82","v":12},{"$f":"AC82","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scaled costs -USD",{"$f":"AB119*(AB121/AB120)^0.6","v":2029841.1471783509},{"$f":"AC119*(AC121/AC120)^0.6","v":1391891.0723508692},null,null,null,"Loan","USD",{"$f":"$AH$118*AB122","v":0},{"$f":"$AH$118*AC122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime -years",{"$f":"PARAMETERS!$H$98","v":20},{"$f":"PARAMETERS!$H$98","v":20},null,null,null,"Monthyly payment","USD/month",{"$f":"(PMT(AH119/12,(12*AH117),AI122))*-1","v":{"$error":"#NUM!"}},{"$f":"(PMT(AH119/12,(12*AH117),AJ122))*-1","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation USD/y",{"$f":"AB122/AB123","v":101492.05735891755},{"$f":"AC122/AC123","v":69594.553617543454},null,null,null,"Annual payment","USD/y",{"$f":"AI123*12*$U$72","v":{"$error":"#NUM!"}},{"$f":"AJ123*12*$U$72","v":{"$error":"#NUM!"}}]

{"sheet":"STORAGE_A","index":22,"n_rows":122,"n_cols":37,"rows_kept":122,"cut":false,"hidden":true,"merged":[[83,2,83,4],[83,5,83,8],[2,2,2,8],[5,2,5,3],[5,4,5,6],[11,6,11,8],[12,6,12,8],[13,6,13,8],[14,6,14,8],[32,6,32,8],[33,6,33,8],[34,6,34,8],[68,7,70,8],[7,2,7,8]]}
[]
[]
[null,null,{"$f":"+\"CALCULATION OF STORAGE COSTS OF \"&UPPER('Data Entry Needs'!$E$11&\" \")","v":"CALCULATION OF STORAGE COSTS OF  "}]
[]
[]
[null,null,"Use white cells to input data",null,"Grey cells are used for calculations"]
[]
[null,null,{"$f":"S64","v":"Operation not included in sequence. Check data entry"}]
[]
[null,null,"Storage input parameters at aggregation centre"]
[]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" available (t/year)\")","v":" available (t/year)"},null,null,null,{"$f":"S71","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" available (t/month)\")","v":" available (t/month)"},null,null,null,{"$f":"S72","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" available (t/day)\")","v":" available (t/day)"},null,null,null,{"$f":"S73","v":0}]
[null,null,{"$f":"+('Data Entry Needs'!$E$11&\" safety stock rate (t/day)\")","v":" safety stock rate (t/day)"},null,null,null,{"$f":"IFERROR('Data Entry Needs'!E112*Y69,0)","v":0}]
[]
[null,null,"Biomass safety storage definition"]
[]
[null,null,"Month Selection",null,null,"Storage month","Cummulative storage (t)","Storage depletion (t)"]
[null,null,"January",null,null,{"$f":"+IF($AC27=0,0,IF($AC27>$AC38,1,IF($AC27=$AC38,$F31+1,IF($AC38>$AC27,0))))","v":0},{"$f":"+IF(AND($F$20=1,$F$31=0,$F$21=0),$G$13*$AG27+$G$13*$G$15,IF($F20>0,($AG27*$G$13/$AK27)*$F20+$G$13*$G$15,0))","v":0},{"$f":"IF(AND($F$20=1,$F$31=0,$F$21=0),$G$13*$AG27+$H$31-G13,IF($F20>0,IFERROR(($AG27*$G$13/$AK27)*$F20,\"\")+$G$13*$G$15,IF($F20=0,H31-G13)))","v":0}]
[null,null,"February",null,null,{"$f":"+IF($AC28=0,0,IF($AC28>$AC27,1,IF($AC28=$AC27,$F20+1,IF($AC27>$AC28,0))))","v":1},0,{"$f":"+IF($F21>0,IFERROR(($AG28*$G$13/$AK28)*$F21,\"\")+$G$13*$G$15,IF($F21=0,H20-$G$13))","v":0}]
[null,null,"March",null,null,2,0,{"$f":"+IF($F22>0,IFERROR(($AG29*$G$13/$AK29)*$F22,\"\")+$G$13*$G$15,IF($F22=0,H21-$G$13))","v":0}]
[null,null,"April",null,null,3,0,0]
[null,null,"May",null,null,4,0,0]
[null,null,"June",null,null,5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depletion time definition"]
[null,null,"July",null,null,6,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest Period ","Harvest Period ","Depletion term","Depletion month","EQ term","Depletion time","Storageterm","Storage month","EQ term","Storage time"]
[null,null,"August",null,null,7,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan",false,{"$f":"+N(AB27)","v":0},{"$f":"+IF(AND(AC28>AC27,AC27=0),\"Last\"&AF27,\"\")","v":"Last1"},{"$f":"+IF($AC27=1,0,IF($AC27<$AC38,1,IF($AC27=$AC38,$AE38+1,IF($AC38>$AC27,1))))","v":1},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF27,$AD$27:$AE$38,2,FALSE),AK27)","v":1},{"$f":"+IF(AND(AI27>AI28,AI28=0),\"Last\"&AJ27,\"\")","v":""},{"$f":"+IF($AC27=0,0,IF($AC27>$AC38,1,IF($AC27=$AC38,$AI38+1,IF($AC38>$AC27,0))))","v":0},1,{"$f":"IFERROR(VLOOKUP(\"LAST\"&AJ27,$AH$27:$AI$38,2,FALSE),VLOOKUP(\"LAST\"&1,$AH$27:$AI$38,2,FALSE))","v":11}]
[null,null,"September",null,null,8,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feb",true,{"$f":"+N(AB28)","v":1},{"$f":"+IF(AND(AC29>AC28,AC28=0),\"Last\"&AF28,\"\")","v":""},{"$f":"+IF($AC28=1,0,IF($AC28<$AC27,1,IF($AC28=$AC27,$AE27+1,IF($AC27>$AC28,1))))","v":0},{"$f":"+IF($AE27>$AE28,$AF27+1,$AF27)","v":2},{"$f":"IFERROR(VLOOKUP(\"LAST\"&AF28,$AD$27:$AE$38,2,FALSE),$AG$27)","v":1},{"$f":"+IF(AND(AI28>AI29,AI29=0),\"Last\"&AJ28,\"\")","v":""},{"$f":"+IF($AC28=0,0,IF($AC28>$AC27,1,IF($AC28=$AC27,$AI27+1,IF($AC27>$AC28,0))))","v":1},{"$f":"+IF($AI27>$AI28,$AJ27+1,$AJ27)","v":1},11]
[null,null,"October",null,null,9,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mar",true,1,{"$f":"+IF(AND(AC30>AC29,AC29=0),\"Last\"&AF29,\"\")","v":""},0,2,1,{"$f":"+IF(AND(AI29>AI30,AI30=0),\"Last\"&AJ29,\"\")","v":""},2,1,11]
[null,null,"November",null,null,10,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apr",true,1,{"$f":"+IF(AND(AC31>AC30,AC30=0),\"Last\"&AF30,\"\")","v":""},0,2,1,{"$f":"+IF(AND(AI30>AI31,AI31=0),\"Last\"&AJ30,\"\")","v":""},3,1,11]
[null,null,"December",null,null,11,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",true,1,"",0,2,1,{"$f":"+IF(AND(AI31>AI32,AI32=0),\"Last\"&AJ31,\"\")","v":""},4,1,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jun",true,1,"",0,2,1,"",5,1,11]
[null,null,"Maximum required storage capacity (t)",null,null,null,{"$f":"IFERROR(ROUNDUP(MAX(G20:G31),0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jul",true,1,"",0,2,1,"",6,1,11]
[null,null,"Maximum safety storage capacity (t)",null,null,null,{"$f":"IFERROR(ROUNDUP(MIN(H20:H31),0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aug",true,1,"",0,2,1,"",7,1,11]
[null,null,"Storage building required area (m2)",null,null,null,{"$f":"IFERROR(S107,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sep",true,1,"",0,2,1,"",8,1,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct",true,1,"",0,2,1,"",9,1,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nov",true,1,"",0,2,1,"",10,1,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dec",true,1,{"$f":"+IF(AND(AC27>AC38,AC38=0),\"Last\"&AF38,\"\")","v":""},0,2,1,{"$f":"+IF(AND(AI38>AI27,AI27=0),\"Last\"&AJ38,\"\")","v":"Last1"},11,1,11]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. Storage Months",{"$f":"+COUNTIF(AC27:AC38,\">0\")","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depletion Period",{"$f":"12-AC42","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Storage costs per aggregation centre"]
[]
[null,null,"Category","USD/y"]
[null,null,"Labor Unskilled",{"$f":"Y96","v":0}]
[null,null,"Labor Skilled",0]
[null,null,"Miscellaneous",0]
[null,null,"Bulding rental cost",0]
[null,null,"Machinery rental",0]
[null,null,"Maintenance",0]
[null,null,"Power",0]
[null,null,"Loan",{"$f":"IFERROR(Y103,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label"]
[null,null,"Overhead",0]
[null,null,"General & administrative",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y69=0,\"Operation not included in sequence. Check data entry\",\"Storage\")","v":"Operation not included in sequence. Check data entry"}]
[null,null,"Total",{"$f":"SUM(D55:D64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y69=0,TRUE, FALSE)","v":true}]
[]
[null,null,"Storage costs per biomass "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage multipliers"]
[null,null,null,null,null,null,null,"Storage costs per t of biomass",null,null,null,null,null,null,null,null,null,null,"Inputs",null,null,null,null,null,{"$f":"Allocator!N45","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass to stored"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!P45","v":0},"t/y",null,null,null,null,"Storage capacity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S71/12","v":0},"t/month",null,null,null,null,{"$f":"PARAMETERS!H103","v":15},"t/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S71/365","v":0},"t/day",null,null,null,null,{"$f":"'Data Entry Needs'!E74","v":0},"h/day",null,{"$f":"Y73*Y74","v":0},"h/yperson"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,"day/year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!R45","v":0},"Moisture",null,null,null,"Storage needs","t/month","h/month worked "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocator!T45","v":0},"density",null,null,null,"Jan",{"$f":"H20","v":0},{"$f":"Y77/$Y$72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feb",0,{"$f":"Y78/$Y$72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recovery",null,null,null,null,"Mar",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H102","v":0.99},null,null,null,null,"Apr",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",0,0]
[null,null,"Energy consumption and Greenhouse gas emissions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S80*S71","v":0},"t/y",null,null,null,"Jun",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jul",0,0]
[null,null,"Energy consumption",null,null,"GHG emissions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aug",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"electricity consumption",null,null,null,null,"Sep",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"kWh/m2.y",null,null,null,"Oct",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nov",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"warehouse height",null,null,null,null,"Dec",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H104","v":9},"m",null,null,null,"Total",{"$f":"SUM(Y77:Y88)","v":0},{"$f":"SUM(Z77:Z88)","v":0},"h/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,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective distribution in bulding",null,null,null,null,"Number of persons",null,{"$f":"ROUNDUP(Z89*Y69/$AB$73,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oversizing for other stuff"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARAMETERS!H105","v":0.02},null,null,null,null,"Costs",null,null,null,null,"USD/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Unskilled",null,null,null,"Labor Unskilled",{"$f":"IFERROR(Y96/$S$71,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Skilled",{"$f":"IFERROR(S99*Z89*Y69,0)","v":0},null,null,"Labor Skilled",{"$f":"IFERROR(Y97/$S$71,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USD/h",null,null,"Miscelaneous",null,"Miscellaneous",{"$f":"$V$99*$Y$69*(Y96+Y97)","v":0},null,null,"Miscellaneous",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!E79","v":0},null,null,{"$f":"'Data Entry Needs'!$I$122","v":0},null,"Bulding rental cost",{"$f":"IFERROR(STORAGE_A!S107*'Data Entry Needs'!E113*12*Y69,0)","v":0},null,null,"Bulding rental cost",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead",null,"Machinery rental",{"$f":"IFERROR(Z89*S110*Y69/2,0)","v":0},null,null,"Machinery rental",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum biomass sotrage ",null,null,{"$f":"'Data Entry Needs'!$E$123","v":0},null,"Maintenance",{"$f":"IFERROR((S114*Y99+Y100*S113)*Y69,0)","v":0},null,null,"Maintenance",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G33,0)","v":0},"t",null,null,null,"Power",{"$f":"IFERROR(S86*S107*S118*Y69,0)","v":0},null,null,"Power",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass volume",null,null,null,null,"Loan",{"$f":"AD122","v":{"$error":"#NUM!"}},null,null,"Loan",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(S102*(1/S77)*1000,0)","v":0},"m3",null,null,null,"Overhead",{"$f":"$V$101*$Y$69*(Y101+Y96+Y97)","v":0},null,null,"Overhead",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General and administrative",{"$f":"$S$121*(Y96+Y97+Y101+Y102)*$Y$69","v":0},null,null,"General and administrative",{"$f":"IFERROR(Y105/$S$71,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area calculation",null,null,null,null,"Total",{"$f":"SUM(Y97:Y105)","v":{"$error":"#NUM!"}},null,null,"total",{"$f":"SUM(AC96:AC105)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUNDUP(S104*(1+S95)/(S89*S92),0),0)","v":0},"m2"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery rental ",null,null,null,null,"electricity ",{"$f":"IFERROR(S86*S107*Y69,0)","v":0},"kWh/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I112","v":0},null,null,null,null,null,"Fuel",null,null,"emission factor",null,{"$f":"IFERROR('Data Entry Needs'!$X$357,0)","v":0},"gCO2/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",0,"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",null,null,null,null,"Electricity",{"$f":"Y109*3.6/(1000*1000)","v":0},"TJ/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery",{"$f":"'Data Entry Needs'!E121","v":0},null,null,null,null,"Total",{"$f":"SUM(Y111:Y112)","v":0},"TJ/y",null,"Loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building",{"$f":"PARAMETERS!H106","v":5.0000000000000001E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan term",{"$f":"'Data Entry Needs'!$I$128","v":0},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",null,null,"Loan ratio",{"$f":"'Data Entry Needs'!$E$128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity price",null,null,null,null,"Fuel",0,"TCO2/y",null,"Loan interest",{"$f":"'Data Entry Needs'!$I$127","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!I79","v":0},"USD/kWh",null,null,null,"Electricity",{"$f":"Y109*AD110/(1000*1000)","v":0},"TCO2/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y117:Y118)","v":0},"TCO2/y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General and adminis",null,null,null,null,null,null,null,null,"Loan","USD",{"$f":"$AC$116*Y99*$AC$115+$AC$115*$AC$116*Y100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Entry Needs'!$I$121","v":0},null,null,null,null,null,null,null,null,"Monthyly payment","USD/month",{"$f":"(PMT(AC117/12,(12*AC115),AD120))*-1","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual payment","USD/y",{"$f":"AD121*12*$Y$69","v":{"$error":"#NUM!"}}]