{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Welcome","1 - Input technical data","2 - Input economic data ","3 - Sensitivity analysis","4 - Results","5 - Sensitivity results","BC_Cash Flow","Bio_Cash Flow","DF_Cash Flow","Database","Sens_Analysis"],"not_rendered":{"charts":25,"images":2,"macros":1,"external_links":0,"defined_names":2,"comments":1,"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":"Welcome","index":0,"n_rows":33,"n_cols":24,"rows_kept":33,"cut":false,"hidden":false,"merged":[[32,3,32,7],[32,8,32,15],[29,3,29,7],[29,8,29,15],[30,3,30,7],[30,8,30,15],[31,3,31,7],[31,8,31,15],[1,7,1,15],[0,3,3,6],[5,3,17,15],[19,3,19,15],[28,3,28,7],[28,8,28,15],[26,3,26,16],[20,3,20,14],[21,3,21,15],[23,3,23,15],[24,3,24,15],[22,3,22,15]]}
[]
[null,null,null,null,null,null,null,"Welcome to the BSEAA2 project LCC/LCOE assessment tool!"]
[]
[]
[]
[null,null,null,"This Life Cycle Cost (LCC) tool for bioenergy projects in Sub-Saharan Africa was developed by AIGUASOL for Phase 2 of the Bioenergy for Sustainable Local Energy Services and Energy Access in Africa (BSEAA2) project, part of the Transforming Energy Access (TEA) programme funded with UK aid from the UK government. The main objective of the tool is to provide a Levelised Cost of Energy (LCOE) for electricity and/or heat, based on a series os user-defined parameters, though it has the capacity to generate a range of other outputs of commercial and operational interest.\n\nThe LCC Tool compares a ‘Base Case’ and a ‘Bioenergy Case’. The Base Case refers to the industry standard for energy use in the given demand sector in the target country; that is, the default heat, power or CHP solution used by most similar businesses. The Bioenergy Case refers to a specific enterprise that has adopted bioenergy for heat and/or electricity generation in the target demand sector, using either combustion or anaerobic digestion (AD). Source data were drawn from a selection of operational projects in Ghana, Kenya, Nigeria, South Africa and Tanzania."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"How to use the tool"]
[null,null,null,"1) Fill in the \"1 - Input technical data\" tab."]
[null,null,null,"2) Fill in the \"2 - Input Economic Data\" tab."]
[null,null,null,"3) Fill in the \"3 - Sensitivity analysis\" tab. (optional)"]
[null,null,null,"4) Check the obtained results in the \"4 - Results\" tab."]
[null,null,null,"5) Check the obtained results in the \"5 - Sensibility results\" tab."]
[]
[null,null,null,"Cells in the tool are differentiated by shading:"]
[]
[null,null,null,"Type of cell",null,null,null,null,"Colour cell"]
[null,null,null,"Default value",null,null,null,null,"These cells have a default value, but can be overwritten. The default value is reset when the corresponding drop-down list is re-selected.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graphical representation of the LCC Tool (generic)"]
[null,null,null,"User defined",null,null,null,null,"These cells must be filled in by the user and are critical for the results."]
[null,null,null,"Blocked ",null,null,null,null,"These cells cannot be modified."]
[null,null,null,"Warning",null,null,null,null,"If this colour appears, there is a warning."]

{"sheet":"1 - Input technical data","index":1,"n_rows":207,"n_cols":11,"rows_kept":207,"cut":false,"hidden":false,"merged":[[142,3,142,4],[142,5,142,9],[126,3,126,4],[127,3,127,4],[89,5,89,9],[99,5,99,9],[116,1,116,2],[116,3,116,4],[116,5,116,9],[94,1,94,3],[94,4,94,9],[95,4,95,9],[95,1,95,3],[112,3,112,4],[112,5,112,9],[110,3,110,4],[110,5,110,9],[98,1,98,2],[98,3,98,4],[89,3,89,4],[103,1,103,2],[103,3,103,4],[103,5,103,9],[131,1,131,2],[86,5,86,9],[205,5,205,9],[164,1,164,2],[164,3,164,4],[164,5,164,9],[160,1,160,2],[176,5,176,9],[171,5,171,9],[195,5,195,9],[150,1,150,2],[105,1,105,2],[105,3,105,4],[124,1,124,2],[124,3,124,4],[96,1,96,2],[88,3,88,4],[88,5,88,9],[110,1,110,2],[90,1,90,2],[90,3,90,4],[90,5,90,9],[108,3,108,4],[108,5,108,9],[142,1,142,2],[178,5,178,9],[172,1,172,2],[172,3,172,4],[172,5,172,9],[174,1,174,2],[174,3,174,4],[177,1,177,2],[177,3,177,4],[178,1,178,2],[178,3,178,4],[175,5,175,9],[177,5,177,9],[176,1,176,2],[147,1,147,2],[147,3,147,4],[88,1,88,2],[92,0,92,9],[93,0,93,9],[102,1,102,2],[102,3,102,4],[100,1,100,2],[100,3,100,4],[100,5,100,9],[101,1,101,2],[101,3,101,4],[101,5,101,9],[99,1,99,2],[99,3,99,4],[98,5,98,9],[96,3,96,4],[96,5,96,9],[97,1,97,2],[97,3,97,4],[97,5,97,9],[89,1,89,2],[130,1,130,2],[147,5,147,9],[87,1,87,2],[87,3,87,4],[87,5,87,9],[86,1,86,2],[61,1,61,2],[61,3,61,4],[86,3,86,4],[73,1,73,2],[73,3,73,4],[82,1,82,2],[82,3,82,4],[82,5,82,9],[70,5,70,9],[71,5,71,9],[74,5,74,9],[75,5,75,9],[68,5,68,9],[69,5,69,9],[61,5,61,9],[65,1,65,2],[65,3,65,4],[67,5,67,9],[68,1,68,2],[69,1,69,2],[16,1,16,2],[26,1,26,2],[29,1,29,2],[35,3,35,4],[37,1,37,2],[39,3,39,4],[39,1,39,2],[9,5,9,9],[10,1,10,2],[10,3,10,4],[10,5,10,9],[11,5,11,9],[12,5,12,9],[12,1,12,2],[11,1,11,2],[15,3,15,4],[15,1,15,2],[13,1,13,2],[9,3,9,4],[9,1,9,2],[29,3,29,4],[30,3,30,4],[20,5,20,9],[21,5,21,9],[39,5,39,9],[78,1,78,2],[78,3,78,4],[78,5,78,9],[41,5,41,9],[38,1,38,2],[30,1,30,2],[60,3,60,4],[60,5,60,9],[50,1,50,2],[50,3,50,4],[41,1,41,2],[41,3,41,4],[77,1,77,2],[74,1,74,2],[74,3,74,4],[75,1,75,2],[75,3,75,4],[77,3,77,4],[48,1,48,2],[48,3,48,4],[46,1,46,2],[46,3,46,4],[47,3,47,4],[28,3,28,4],[16,3,16,4],[26,3,26,4],[16,5,16,9],[17,5,17,9],[23,5,23,9],[17,3,17,4],[18,3,18,4],[24,3,24,4],[11,3,11,4],[38,5,38,9],[31,5,31,9],[32,5,32,9],[33,1,33,2],[33,3,33,4],[33,5,33,9],[34,1,34,2],[34,3,34,4],[36,1,36,2],[36,3,36,4],[36,5,36,9],[37,5,37,9],[37,3,37,4],[30,5,30,9],[26,5,26,9],[27,3,27,4],[19,5,19,9],[15,5,15,9],[22,5,22,9],[25,5,25,9],[18,5,18,9],[24,5,24,9],[27,5,27,9],[24,1,24,2],[27,1,27,2],[28,1,28,2],[12,3,12,4],[1,4,1,9],[0,0,0,9],[2,4,2,9],[3,4,3,9],[1,1,1,3],[6,0,6,9],[7,1,7,2],[7,3,7,4],[7,5,7,9],[3,1,3,3],[2,1,2,3],[5,0,5,9],[8,5,8,9],[8,1,8,2],[8,3,8,4],[13,3,13,4],[13,5,13,9],[14,1,14,2],[14,3,14,4],[14,5,14,9],[17,1,17,2],[18,1,18,2],[44,1,44,2],[44,3,44,4],[35,1,35,2],[31,3,31,4],[32,3,32,4],[43,3,43,4],[38,3,38,4],[43,1,43,2],[25,1,25,2],[25,3,25,4],[31,1,31,2],[32,1,32,2],[19,1,19,2],[19,3,19,4],[20,1,20,2],[20,3,20,4],[21,1,21,2],[21,3,21,4],[22,1,22,2],[22,3,22,4],[23,1,23,2],[23,3,23,4],[47,1,47,2],[42,1,42,2],[42,3,42,4],[40,1,40,2],[40,3,40,4],[77,5,77,9],[55,3,55,4],[49,1,49,2],[49,3,49,4],[59,1,59,2],[59,3,59,4],[56,1,56,2],[56,3,56,4],[57,1,57,2],[57,3,57,4],[56,5,56,9],[54,5,54,9],[55,5,55,9],[52,1,52,2],[52,3,52,4],[52,5,52,9],[58,0,58,9],[49,5,49,9],[71,1,71,2],[71,3,71,4],[76,1,76,2],[76,3,76,4],[85,1,85,2],[85,3,85,4],[85,5,85,9],[79,1,79,2],[79,3,79,4],[79,5,79,9],[80,1,80,2],[80,3,80,4],[80,5,80,9],[84,1,84,2],[84,3,84,4],[84,5,84,9],[81,1,81,2],[81,3,81,4],[81,5,81,9],[83,1,83,2],[83,3,83,4],[83,5,83,9],[73,5,73,9],[67,3,67,4],[62,1,62,2],[51,1,51,2],[51,3,51,4],[70,1,70,2],[70,3,70,4],[64,5,64,9],[64,1,64,2],[64,3,64,4],[68,3,68,4],[69,3,69,4],[111,5,111,9],[112,1,112,2],[102,5,102,9],[40,5,40,9],[62,3,62,4],[62,5,62,9],[63,1,63,2],[53,1,53,2],[53,3,53,4],[53,5,53,9],[54,1,54,2],[54,3,54,4],[55,1,55,2],[44,5,44,9],[45,5,45,9],[45,1,45,2],[45,3,45,4],[59,5,59,9],[60,1,60,2],[57,5,57,9],[48,5,48,9],[47,5,47,9],[46,5,46,9],[67,1,67,2],[134,1,134,2],[132,5,132,9],[133,5,133,9],[76,5,76,9],[72,1,72,2],[72,3,72,4],[72,5,72,9],[63,3,63,4],[63,5,63,9],[128,1,128,2],[119,3,119,4],[119,5,119,9],[120,5,120,9],[125,5,125,9],[128,5,128,9],[118,5,118,9],[120,3,120,4],[109,1,109,2],[109,3,109,4],[109,5,109,9],[111,1,111,2],[65,5,65,9],[66,0,66,9],[111,3,111,4],[165,3,165,4],[165,5,165,9],[163,1,163,2],[163,3,163,4],[136,3,136,4],[135,3,135,4],[144,3,144,4],[146,5,146,9],[159,3,159,4],[159,5,159,9],[149,1,149,2],[150,3,150,4],[165,1,165,2],[150,5,150,9],[152,1,152,2],[152,3,152,4],[148,1,148,2],[148,3,148,4],[162,1,162,2],[162,3,162,4],[162,5,162,9],[163,5,163,9],[135,1,135,2],[136,1,136,2],[161,1,161,2],[161,3,161,4],[161,5,161,9],[153,1,153,2],[153,3,153,4],[154,1,154,2],[154,3,154,4],[154,5,154,9],[155,1,155,2],[155,3,155,4],[155,5,155,9],[157,1,157,2],[157,3,157,4],[158,1,158,2],[158,3,158,4],[159,1,159,2],[160,3,160,4],[160,5,160,9],[140,3,140,4],[140,5,140,9],[121,1,121,2],[121,3,121,4],[104,1,104,2],[104,3,104,4],[104,5,104,9],[105,5,105,9],[106,1,106,2],[106,3,106,4],[106,5,106,9],[118,1,118,2],[117,5,117,9],[122,1,122,2],[117,3,117,4],[118,3,118,4],[119,1,119,2],[113,1,113,2],[113,3,113,4],[113,5,113,9],[132,1,132,2],[133,1,133,2],[137,1,137,2],[138,1,138,2],[107,1,107,2],[107,3,107,4],[107,5,107,9],[108,1,108,2],[166,0,166,9],[179,1,179,2],[179,3,179,4],[179,5,179,9],[180,1,180,2],[180,3,180,4],[180,5,180,9],[125,1,125,2],[149,3,149,4],[143,3,143,4],[143,5,143,9],[145,1,145,2],[167,1,167,2],[167,3,167,4],[167,5,167,9],[146,1,146,2],[144,5,144,9],[143,1,143,2],[144,1,144,2],[125,3,125,4],[0,10,0,14],[204,1,204,2],[204,3,204,4],[204,5,204,9],[203,1,203,2],[203,3,203,4],[203,5,203,9],[201,3,201,4],[199,1,199,2],[199,3,199,4],[199,5,199,9],[198,1,198,2],[198,3,198,4],[198,5,198,9],[201,1,201,2],[201,5,201,9],[200,1,200,2],[175,1,175,2],[175,3,175,4],[170,1,170,2],[146,3,146,4],[141,1,141,2],[141,3,141,4],[141,5,141,9],[117,1,117,2],[202,3,202,4],[202,5,202,9],[185,3,185,4],[183,1,183,2],[186,3,186,4],[184,1,184,2],[184,3,184,4],[184,5,184,9],[168,1,168,2],[173,3,173,4],[173,5,173,9],[168,5,168,9],[171,1,171,2],[174,5,174,9],[168,3,168,4],[169,5,169,9],[173,1,173,2],[120,1,120,2],[189,1,189,2],[151,1,151,2],[151,3,151,4],[151,5,151,9],[140,1,140,2],[195,1,195,2],[192,1,192,2],[181,1,181,2],[181,3,181,4],[193,1,193,2],[193,3,193,4],[193,5,193,9],[192,3,192,4],[187,5,187,9],[190,1,190,2],[183,3,183,4],[183,5,183,9],[181,5,181,9],[182,1,182,2],[186,1,186,2],[187,1,187,2],[187,3,187,4],[188,1,188,2],[191,1,191,2],[191,3,191,4],[185,5,185,9],[186,5,186,9],[129,5,129,9],[122,5,122,9],[123,1,123,2],[123,3,123,4],[123,5,123,9],[124,5,124,9],[189,3,189,4],[171,3,171,4],[176,3,176,4],[189,5,189,9],[182,3,182,4],[182,5,182,9],[170,3,170,4],[170,5,170,9],[169,1,169,2],[169,3,169,4],[126,1,126,2],[127,1,127,2],[139,1,139,2],[133,3,133,4],[139,3,139,4],[138,3,138,4],[137,3,137,4],[145,5,145,9],[205,1,205,2],[205,3,205,4],[202,1,202,2],[196,1,196,2],[196,3,196,4],[196,5,196,9],[185,1,185,2],[121,5,121,9],[137,5,137,9],[138,5,138,9],[139,5,139,9],[122,3,122,4],[145,3,145,4],[156,1,156,2],[156,3,156,4],[156,5,156,9],[134,3,134,4],[134,5,134,9],[128,3,128,4],[130,3,130,4],[131,3,131,4],[132,3,132,4],[129,1,129,2],[129,3,129,4],[114,1,114,2],[114,3,114,4],[114,5,114,9],[115,1,115,2],[115,3,115,4],[115,5,115,9],[206,1,206,2],[206,3,206,4],[206,5,206,9],[190,3,190,4],[190,5,190,9],[188,5,188,9],[188,3,188,4],[197,1,197,2],[197,3,197,4],[197,5,197,9],[194,1,194,2],[194,3,194,4],[194,5,194,9],[195,3,195,4],[200,3,200,4],[200,5,200,9],[192,5,192,9],[191,5,191,9]]}
["General project data"]
["Parameter","Drop-down list",null,null,"Description"]
["Country","Other",null,null,"The country choice sets default values for discount rate and electricity retail price, as listed at the beginning of the Input Economic Data tab. If you select 'other', please fill the values manually."]
["Demand sector","Other",null,null,"This parameter sets some default values such as specfic waste generation, specific heat consumption and specific electricity consumption.  If you select 'other', please fill the values manually."]
[]
["Base Case (prior situation)"]
["Baseline characteristics"]
["Parameter","Value",null,"Units",null,"Description"]
["Plant Nominal Capacity ",0,null,"units of finished product per year",null,"Annual nominal production of the plant, e.g. tonnes of made tea, m3 of palm oil, litres of milk, etc.",null,null,null,null,{"$f":"IF(B9=0,\"WARNING! Add a positive value\", \" \")","v":"WARNING! Add a positive value"}]
["Plant Nominal Capacity Factor (CF)",0,null,"%",null,"Percentage of total production over total nominal plant capacity. ",null,null,null,null,{"$f":"IF((B10<=0)+(B10>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":"WARNING! Add a value higher than 0% and lower or equal than 100%"}]
["CF growth rate",0,null,"%",null,"Annual increment of the capacity factor",null,null,null,null,{"$f":"IF((B11<0)+(B11>1),\"WARNING! Add a value higher or equal than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Baseline genset","No",null,null,null,"Select 1 genset, 2 gensets or no genset in the base case"]
["Reference fuel type for genset 1","None",null,null,null,"Select the reference fuel for genset 1. Note that some default values (LHV, emission factor, efficiency and genset utilization rate) will appear in green cells, this values can be overwritten. If the reference fuel is selected again, the default values from database tab will appear again."]
["LHV 1",0,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Emission factor 1",null,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Fuel cost 1",0,null,null,null,{"$f":" \"Write the cost of \" &B13 & \" fuel for genset 1. This is a critical parameter for the results.\"","v":"Write the cost of None fuel for genset 1. This is a critical parameter for the results."},null,null,null,null,{"$f":"IF(AND((B12<>\"No\"),B16<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Genset utilisation rate (grid backup system) 1",0,null,"%",null,"Write the percentage of failure of the grid, as an example a 10% means that 10% of the time that the demand should be covered by the grid, the grid is not available.",null,null,null,null,{"$f":"IF((B17<=0)+(B17>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":"WARNING! Add a value higher than 0% and lower or equal than 100%"}]
["Rated power 1",0,null,"kWe",null,"Write the rated power of genset 1 .This is a critical parameter for the results.",null,null,null,null,{"$f":"IF(AND((B12<>\"No\"),B18<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Efficiency 1",0.35,null,"%",null,"Write the electrical efficiency of genset 1. This is a critical parameter for the results.",null,null,null,null,{"$f":"IF((B19<=0)+(B19>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Reference fuel type for genset 2","None",null,null,null,"Select the reference fuel for genset 2. Note that some default values (LHV, emission factor, efficiency and genset utilization rate) will appear in green cells, this values can be overwritten. If the reference fuel is selected again, the default values from database tab will appear again."]
["LHV 2",0,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Emission factor 2",null,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Fuel cost 2",0,null,null,null,{"$f":" \"Write the cost of \" &B20 & \" fuel for genset 2. This is a critical parameter for the results.\"","v":"Write the cost of None fuel for genset 2. This is a critical parameter for the results."},null,null,null,null,{"$f":"IF(AND((B12=2),B23<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Genset utilisation rate (grid backup system) 2",0,null,"%",null,"Write the percentage of failure of the grid, as an example a 10% means that 10% of the time that the demand should be covered by the grid, the grid is not available.",null,null,null,null,{"$f":"IF((B24<=0)+(B24>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":"WARNING! Add a value higher than 0% and lower or equal than 100%"}]
["Rated power 2",0,null,"kWe",null,"Write the rated power of genset 2. This is a critical parameter for the results.",null,null,null,null,{"$f":"IF(AND((B12=2),B25<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Efficiency 2",0.35,null,"%",null,"Write the electrical efficiency of genset 2 .This is a critical parameter for the results.",null,null,null,null,{"$f":"IF((B26<=0)+(B26>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Baseline boiler","No",null,null,null,"Select 1 boiler, 2 boilers or no boiler in the base case"]
["Reference fuel type for boiler 1","None",null,null,null,"Select the reference fuel for boiler 1. Note that some default values (LHV, emission factor, efficiency and genset utilization rate) will appear in green cells, this values can be overwritten. If the reference fuel is selected again, the default values from database tab will appear again."]
["LHV 1",0,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Emission factor 1",null,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Fuel cost 1",0,null,null,null,{"$f":" \"Write the cost of \" &B28 & \" fuel for boiler 1.This is a critical parameter for the results.\"","v":"Write the cost of None fuel for boiler 1.This is a critical parameter for the results."},null,null,null,null,{"$f":"IF(AND((B27<>\"No\"),B31<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Rated power 1",0,null,"kWth",null,"Write the rated power of boiler 1 .This is a critical parameter for the results.",null,null,null,null,{"$f":"IF(AND((B27<>\"No\"),B32<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Efficiency 1",0.8,null,"%",null,"Write the thermal efficiency of boiler 1 .This is a critical parameter for the results.",null,null,null,null,{"$f":"IF((B33<=0)+(B33>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Reference fuel type for boiler 2","None",null,null,null,"Select the reference fuel for boiler 2. Note that some default values (LHV, emission factor, efficiency and genset utilization rate) will appear in green cells, this values can be overwritten. If the reference fuel is selected again, the default values from database tab will appear again."]
["LHV 2",0,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Emission factor 2",null,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Fuel cost 2",0,null,null,null,{"$f":" \"Write the cost of \" &B34 & \" fuel for boiler 2.This is a critical parameter for the results.\"","v":"Write the cost of None fuel for boiler 2.This is a critical parameter for the results."},null,null,null,null,{"$f":"IF(AND((B27=2),B37<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Rated power 2",0,null,"kWth",null,"Write the thermal efficiency of boiler 2 .This is a critical parameter for the results.",null,null,null,null,{"$f":"IF(AND((B27=2),B38<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Efficiency 2",0.8,null,"%",null,"Write the thermal efficiency of boiler 2 .This is a critical parameter for the results.",null,null,null,null,{"$f":"IF((B39<=0)+(B39>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Boiler 1 utilisation rate",1,null,"%",null,"Percentage of use of boiler 1 over boiler 2.",null,null,null,null,{"$f":"IF((B40<=0)+(B40>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Baseline combined heat and power (CHP)","No",null,null,null,"Select 1 CHP, 2 CHP or no CHP in the base case"]
["Reference fuel type for CHP 1","None",null,null,null,"Select the reference fuel for CHP 1. Note that some default values (LHV, emission factor, efficiency and genset utilization rate) will appear in green cells, this values can be overwritten. If the reference fuel is selected again, the default values from database tab will appear again."]
["LHV 1",0,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Emission factor 1",null,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Fuel cost 1",0,null,null,null,{"$f":" \"Write the cost of \" &B42 & \" fuel for CHP 1.This is a critical parameter for the results.\"","v":"Write the cost of None fuel for CHP 1.This is a critical parameter for the results."},null,null,null,null,{"$f":"IF(AND((B41<>\"No\"),B45<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Feedstock 1 availability ",0,null,null,null,"Write the annual availability of the fuel.",null,null,null,null,{"$f":"IF(AND((B41<>\"No\"),B46<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Rated power 1",0,null,"kW",null,"Write the rated power of CHP 1 .This is a critical parameter for the results.",null,null,null,null,{"$f":"IF(AND((B41<>\"No\"),B47<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Electrical efficiency 1",0.28000000000000003,null,"%",null,"Electrical efficiency of the CHP 1.",null,null,null,null,{"$f":"IF((B48<=0)+(B48>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Thermal efficiency 1",0.56000000000000005,null,"%",null,"Thermal efficiency of the CHP 1.",null,null,null,null,{"$f":"IF((B49<=0)+(B49>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Reference fuel type for CHP 2","None",null,null,null,"Select the reference fuel for CHP 2. Note that some default values (LHV, emission factor, efficiency and genset utilization rate) will appear in green cells, this values can be overwritten. If the reference fuel is selected again, the default values from database tab will appear again."]
["LHV 2",0,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Emission factor 2",null,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Fuel cost 2",0,null,null,null,{"$f":" \"Write the cost of \" &B50 & \" fuel for CHP 2.This is a critical parameter for the results.\"","v":"Write the cost of None fuel for CHP 2.This is a critical parameter for the results."},null,null,null,null,{"$f":"IF(AND((B41=2),B53<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Feedstock 2 availability",0,null,null,null,"Write the annual availability of the fuel.",null,null,null,null,{"$f":"IF(AND((B41=2),B54<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Rated power 2",0,null,"kW",null,"Write the rated power of CHP 2 .This is a critical parameter for the results.",null,null,null,null,{"$f":"IF(AND((B41=2),B55<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Electrical efficiency 2",0.28000000000000003,null,"%",null,"Electrical efficiency of the CHP 2.",null,null,null,null,{"$f":"IF((B56<=0)+(B56>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Thermal efficiency 2",0.56000000000000005,null,"%",null,"Thermal efficiency of the CHP 2.",null,null,null,null,{"$f":"IF((B57<=0)+(B57>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Waste Treatment cost",0,null,"USD/tonne of waste",null,null,null,null,null,null,{"$f":"IF(B58<0,\"WARNING! Add a positive value\", \" \")","v":" "}]
["Industrial process energy demand"]
["Plant production",{"$f":"B10*B9","v":0},null,"units of finished product per year"]
["Specific waste generation",null,null,"tonne of waste/ units of finished product per year"]
["Annual waste generation",{"$f":"B61*B60","v":0},null,"tonne of waste/year"]
["Specific heat consumption",null,null,"MWhth/ units of finished product per year"]
["Specific electricity consumption",null,null,"MWhel/ units of finished product per year"]
["Thermal energy demand",{"$f":"B63*B60","v":0},null,"MWhth/year",null,null,null,null,null,null,{"$f":"IF((B65>B91),\"WARNING! Thermal demand is not covered with the selected elements. \", \" \")  & IF(B65*(1+B11)^(B98)>(B32+B38+B47*B49+B55*B57)*8760,\"WARNING! The thermal demand of the last year is not covered using the selected equipment and a capacitor factor growth rate of \" &B11*100&\"%.\",\"\")","v":" "}]
["Electricity demand ",{"$f":"B64*B60","v":0},null,"MWhe/year",null,null,null,null,null,null,{"$f":"IF((B66>B90),\"WARNING! Electricity demand is not covered with the selected elements. It will be covered by the grid.\", \" \")  & IF(B66*(1+B11)^(B98)>(B18+B25+B47*B48+B55*B56)*8760,\" WARNING! The electricity demand of the last year is not covered using the selected equipment and a capacitor factor growth rate of \" &B11*100&\"%.\",\"\")","v":" "}]
["Industrial process energy consumption and self-production"]
["Baseline combined heat and power (CHP)"]
["CHP 1 thermal self-production",{"$f":"B72*B43*B49/3.6","v":0},null,"MWhth/year",null,"Annual thermal self-production of the CHP 1."]
["CHP 1 electricity self-production",{"$f":"B72*B43*B48/3.6","v":0},null,"MWhel/year",null,"Annual electricity self-production of the CHP 1."]
["CHP 1 industrial production - feedstock consumption ratio",0,null,"/units of finished product per year",null,"Consumption of feedstock per tonne of product of CHP 1.",null,null,null,null,{"$f":"IF(B71<=0,\"WARNING! Add a positive value\", \" \")","v":"WARNING! Add a positive value"}]
["CHP 1 feedstock consumption",{"$f":"MIN(B71*B60,B46)","v":0},null,null,null,"Annual feedstock consumption of CHP 1."]
["CHP 2 thermal self-production",{"$f":"B76*B57*B51/3.6","v":0},null,"MWhth/year",null,"Annual thermal self-production of the CHP 2."]
["CHP 2 electricity self-production",{"$f":"B76*B51*B56/3.6","v":0},null,"MWhel/year",null,"Annual electricity self-production of the CHP 2."]
["CHP 2 industrial production - feedstock consumption ratio",0,null,"/units of finished product per year",null,"Consumption of feedstock per tonne of product of CHP 2.",null,null,null,null,{"$f":"IF(B75<=0,\"WARNING! Add a positive value\", \" \")","v":"WARNING! Add a positive value"}]
["CHP 2 feedstock consumption",{"$f":"MIN(B75*B60,B54)","v":0},null,null,null,"Annual feedstock consumption of CHP 2."]
["Baseline boiler"]
["Boiler thermal self-production 1",{"$f":"IF(B65-B69-B73>0,(B65-B69-B73)*(B28<>\"None\")*B40,0)","v":0},null,"MWhth/year",null,"Annual thermal self-production of the boiler 1."]
["Boiler fuel consumption 1",{"$f":"IFERROR((B78/B33)*(3.6/B29),0)","v":0},null,null,null,"Annual fuel consumption of boiler 1."]
["Boiler thermal self-production 2",{"$f":"IF(B65-B69-B73>0,(B65-B69-B73)*(B34<>\"None\")*(1-B40),0)","v":0},null,"MWhth/year",null,"Annual thermal self-production of the boiler 2."]
["Boiler fuel consumption 2",{"$f":"IFERROR((B78/B39)*(3.6/B35),1)","v":1},null,null,null,"Annual fuel consumption of boiler 2."]
["Baseline genset"]
["Genset electricity self-production 1",{"$f":"IF((B66-B70-B74>0),(B66-B70-B74)*B17*(B12>0),0)","v":0},null,"MWhel/year",null,"Annual electricity self-production of the genset 1."]
["Genset fuel consumption 1",{"$f":"IFERROR((B83/B19)*(3.6/B14),0)","v":0},null,null,null,"Annual fuel consumption of genset 1."]
["Genset electricity self-production 2",{"$f":"IF((B66-B70-B74>0),(B66-B70-B74)*B24*(B12>1),0)","v":0},null,"MWhel/year",null,"Annual electricity self-production of the genset 2."]
["Genset fuel consumption 2",{"$f":"IFERROR((B85/B26)*(3.6/B21),0)","v":0},null,null,null,"Annual fuel consumption of genset 2."]
["Baseline grid"]
["Grid electricity consumption",{"$f":"IF(B66-B70-B74>0,(B66-B70-B74-B83-B85),0)","v":0},null,"MWhe/year"]
["Baseline total energy self-production"]
["Total electricity self-production",{"$f":"B70+B83+B74+B85","v":0},null,"MWhe/year"]
["Total thermal energy self-production",{"$f":"B69+B78+B73+B80","v":0},null,"MWhth/year"]
[]
["Bioenergy Case (after installation of bionergy technology for heat, power or CHP)"]
["Project characteristics"]
["Parameter","Drop-down list",null,null,"Description"]
["Biomass conversion technology","AD + combustion",null,null,"If wet biofuel is used, select AD. If dry biofuel is used, select combustion. If both biofuels are used, select AD + combustion."]
["Parameter","Value",null,"Units",null,"Description"]
["Project service life",10,null,"years","years","Expected period for which an asset remains useful. Maximum period of economic analysis is 20 yrs.",null,null,null,null,{"$f":"IF(B98=0,\"WARNING! Add a value between 1 and 20\",\" \") & IF(B98>20,\"WARNING! The economic analysis periode cannot be longer than 20 years\", \" \")","v":"  "}]
["Biodigestor","No"]
["Biodigestor substrate capacity",100,null,"m3",null,"Volume of the biodigestor.",null,null,null,null,{"$f":"IF((B100<=0)*($B$99=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Use of residue (own process waste)","No",null,null,null,"Select if the waste is used to feed the biodigestor or not."]
["Potencial gas methane content (own process waste)",0,null,"%",null,"Methane content of the gas from own residue digestated."]
["Potencial gas emission factor  (own process waste)",0,null,"tCO2/GJ",null,"CO2 emissions of the gas from own residue digestated."]
["Use of feedstock (out sourced)","No",null,null,null,"Select if the out sourced feedstock (one or two) is used to feed the biodigestor or not. Residue can only be used in one element, example: if it is used in biodigestor it cannot be used in the combustion CHP."]
["Type of feedstock 1","None",null,null,null,"Select the type of feedstock 1."]
["Potencial gas methane content (feedstock 1)",0,null,null,null,"Methane content of the gas from feedstock 1 digestated."]
["Potencial gas emission factor  (feedstock 1)",null,null,null,null,"CO2 emissions of the gas from feedstock 1 digestated."]
["Feedstock 1 cost",0,null,null,null,{"$f":" \"Write the cost of \" &B105 & \" feedstock. This is a critical parameter for the results.\"","v":"Write the cost of None feedstock. This is a critical parameter for the results."},null,null,null,null,{"$f":"IF((B108<=0)*(B104<>\"No\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Feedstock 1 availability",0,null,null,null,"Write the annual availability of the feedstock 1.",null,null,null,null,{"$f":"IF((B109<=0)*(B105<>\"No\")*(B99=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Type of feedstock 2","None",null,null,null,"Select the type of feedstock 2."]
["Potencial gas methane content (feedstock 2)",0,null,null,null,"Methane content of the gas from feedstock 2 digestated."]
["Potencial gas emission factor  (feedstock 2)",null,null,null,null,"CO2 emissions of the gas from feedstock 2 digestated."]
["Feedstock 2 cost",0,null,null,null,{"$f":" \"Write the cost of \" &B110 & \". This is a critical parameter for the results.\"","v":"Write the cost of None. This is a critical parameter for the results."},null,null,null,null,{"$f":"IF((B113<=0)*(B104=2)*(B99=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Feedstock 2 availability",0,null,null,null,"Write the annual availability of the feedstock 1.",null,null,null,null,{"$f":"IF((B114<=0)*(B104=2)*(B99=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Feedstock 1 utilisation ratio",0.5,null,"%",null,"Proportion of feedstock 1 over total feedstock consumption.",null,null,null,null,{"$f":"IF((B115<0)+(B115>1),\"WARNING! Add a value higher or equal than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Biogas combined heat and power (CHP) plant","No",null,null,null,"If CHP is selected, the biogas boiler and biogas engine options cannot be used."]
["Generator nominal power",1,null,"kWel",null,"Electrical nominal power of the CHP",null,null,null,null,{"$f":"IF((B117<=0)*(B116=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Electrical efficiency",0.28000000000000003,null,"%",null,"Electrical efficiency of the CHP",null,null,null,null,{"$f":"IF((B118<=0)+(B118>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Boiler nominal power",1,null,"kWth",null,"Thermal nominal power of the CHP",null,null,null,null,{"$f":"IF((B119<=0)*(B116=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Thermal efficiency",0.56000000000000005,null,"%",null,"Thermal efficiency of the CHP",null,null,null,null,{"$f":"IF(((B120<=0)+(B120>1))*(B116=\"yes\"),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Combustion combined heat and power (CHP)","No",null,null,null,"Select if there 1 or no combustion CHP in the bioenergy case. If fossil fuel is also used in the bioenegy case, it can be defined here."]
["Generator nominal power",2,null,"kWel",null,"Electrical nominal power of the CHP",null,null,null,null,{"$f":"IF((B122<=0)*(B121=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Generator efficiency",0.28000000000000003,null,"%",null,"Electrical efficiency of the CHP",null,null,null,null,{"$f":"IF((B123<=0)+(B123>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Boiler nominal power",2,null,"kWth",null,"Thermal nominal power of the CHP",null,null,null,null,{"$f":"IF((B124<=0)*(B121=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Boiler efficiency",0.56000000000000005,null,"%",null,"Thermal efficiency of the CHP",null,null,null,null,{"$f":"IF(((B125<=0)+(B125>1))*(B121=\"yes\"),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Use of residue (own process waste)","No",null,null,null,"Select if the waste is used in the CHP or not. Residue can only be used in one element, example: if it is used in biodigestor it cannot be used in the combustion CHP."]
["Residue LHV",0,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Residue emission factor",0,null,"tCO2/GJ",null,"This is a reference value for T=30ºC, and P=20 bars."]
["Use of feedstock (out sourced)","No",null,null,null,"Select if the out sourced feedstock (one or two) is used to feed the CHP unit or not."]
["Type of feedstock 1","None",null,null,null,"Select the feedstock 1 for the CHP unit. Note that some default values (LHV, emission factor, efficiency and genset utilization rate) will appear in green cells, this values can be overwritten. If the reference fuel is selected again, the default values from database tab will appear again."]
["Feedstock 1 LHV",0,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Feedstock 1 emission factor",null,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Feedstock 1 cost",0,null,null,null,{"$f":" \"Write the cost of \" &B130 & \" feedstock. This is a critical parameter for the results.\"","v":"Write the cost of None feedstock. This is a critical parameter for the results."},null,null,null,null,{"$f":"IF((B133<=0)*(B129<>\"No\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Feedstock 1 availability",0,null,null,null,"Write the annual availability of the fuel.",null,null,null,null,{"$f":"IF((B134<=0)*(B129<>\"No\")*(B121=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Type of feedstock 2","None",null,null,null,"Select the  for feedstock 2 for the CHP unit. Note that some default values (LHV, emission factor, efficiency and genset utilization rate) will appear in green cells, this values can be overwritten. If the reference fuel is selected again, the default values from database tab will appear again."]
["Feedstock 1 LHV",0,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Feedstock 2 emission factor",null,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Feedstock 2 cost",0,null,null,null,{"$f":" \"Write the cost of \" &B135 & \" feedstock. This is a critical parameter for the results.\"","v":"Write the cost of None feedstock. This is a critical parameter for the results."},null,null,null,null,{"$f":"IF((B138<=0)*(B129=2),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Feedstock 2 availability",0,null,null,null,"Write the annual availability of the fuel.",null,null,null,null,{"$f":"IF((B139<=0)*(B129=2),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Feedstock 1 utilisation ratio",0,null,"%",null,"Proportion of feedstock 1 over total feedstock consumption.",null,null,null,null,{"$f":"IF((B140<0)+(B140>1),\"WARNING! Add a value higher or equal than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Substitution rate",0,null,"%",null,null,null,null,null,null,{"$f":"IF((D76<>D189)*(D72<>D190),\"WARNING! CHP feedstock should have the same units than bioenergy case CHP if you want to use feedstock substitution.\",\"\")&IF((B141<0)+(B141>1),\"WARNING! Add a valuehigher than 0% and lower or equal than 100%.\",\"\")","v":""}]
["Biogas boiler","No",null,null,null,"If boiler is selected, the biogas CHP and biogas engine options cannot be used."]
["Nominal power",1,null,"kWth",null,"Biogas boiler nominal power.",null,null,null,null,{"$f":"IF((B143<=0)*(B142=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Thermal efficiency",0.8,null,"%",null,"Thermal efficiency of the boiler.",null,null,null,null,{"$f":"IF((B144<=0)+(B144>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Combustion boiler","No",null,null,null,"Select if there 1 or no combustion boiler in the bioenergy case. If fossil fuel is also used in the bioenegy case, it can be defined here."]
["Nominal power",1,null,"kWth",null,"Combustion boiler nominal power.",null,null,null,null,{"$f":"IF((B146<=0)*(B145=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Thermal efficiency",0.8,null,"%",null,"Thermal efficiency of the boiler.",null,null,null,null,{"$f":"IF((B147<=0)+(B147>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Use of residue (own process waste)","No",null,null,null,"Select if the waste is used in the combustion boiler or not. Residue can only be used in one element, example: if it is used in biodigestor it cannot be used in the combustion CHP."]
["Residue LHV",0,null,"GJ/tonne",null,"This is a reference value for T=30ºC, and P=20 bars."]
["Residue emission factor",0,null,"tCO2/GJ",null,"This is a reference value for T=30ºC, and P=20 bars."]
["Use of feedstock (out sourced)","No",null,null,null,"Select if the out sourced feedstock (one or two) is used to feed the combustion boiler unit or not."]
["Type of feedstock 1","None",null,null,null,"Select the feedstock 1 for boiler CHP unit. Note that some default values (LHV, emission factor, efficiency and genset utilization rate) will appear in green cells, this values can be overwritten. If the reference fuel is selected again, the default values from database tab will appear again."]
["Feedstock 1 LHV",0,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Feedstock 1 emission factor",null,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Feedstock 1 cost",0,null,null,null,{"$f":" \"Write the cost of \" &B152 & \" feedstock. This is a critical parameter for the results.\"","v":"Write the cost of None feedstock. This is a critical parameter for the results."},null,null,null,null,{"$f":"IF((B155<=0)*(B151<>\"No\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Feedstock 1 availability",0,null,null,null,"Write the annual availability of the fuel.",null,null,null,null,{"$f":"IF((B156<=0)*(B151<>\"No\")*(B145=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Type of feedstock 2","None",null,null,null,"Select the feedstock 2 for boiler CHP unit. Note that some default values (LHV, emission factor, efficiency and genset utilization rate) will appear in green cells, this values can be overwritten. If the reference fuel is selected again, the default values from database tab will appear again."]
["Feedstock 2 LHV",0,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Feedstock 2 emission factor",null,null,null,null,"This is a reference value for T=30ºC, and P=20 bars."]
["Feedstock 2 cost",0,null,null,null,{"$f":" \"Write the cost of \" &B157 & \" feedstock. This is a critical parameter for the results.\"","v":"Write the cost of None feedstock. This is a critical parameter for the results."},null,null,null,null,{"$f":"IF((B160<=0)*(B151=2),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Feedstock 2 availability",0,null,null,null,"Write the annual availability of the fuel.",null,null,null,null,{"$f":"IF((B161<=0)*(B151=2)*(B145=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Feedstock 1 utilisation ratio",0,null,"%",null,"Proportion of feedstock 1 over total feedstock consumption.",null,null,null,null,{"$f":"IF((B162<0)+(B162>1),\"WARNING! Add a value higher or equal than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Substitution rate",0,null,"%",null,"Percentage of energy from the base boiler generated with the new feedstock. Be careful, the units of the base case boiler feedstock must be tonnes, and this parameter can not be used with A171 at the same time",null,null,null,null,{"$f":"IF((D81<>D198)*(D79<>D199),\"WARNING! boiler feedstock should have the same units than bioenergy case boiler if you want to use feedstock substitution.\",\"\")&IF((B163<0)+(B163>1),\"WARNING! Add a valuehigher than 0% and lower or equal than 100%.\",\"\")","v":""}]
["Bioenergy gas engine","No",null,null,null,"If engine is selected, the biogas CHP and biogas boiler options cannot be used."]
["Nominal power",80,null,"kWel",null,"Biogas engine nominal power.",null,null,null,null,{"$f":"IF((B165<=0)*(B164=\"Yes\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Electrical efficiency",0.45,null,"%",null,"Electrical efficiency of the boiler.",null,null,null,null,{"$f":"IF((B166<=0)+(B166>1),\"WARNING! Add a value higher than 0% and lower or equal than 100%\", \" \")","v":" "}]
["Energy consumption and self-production"]
["Bioenergy biodigestor"]
["Specific biogas production per residue",null,null,"Nm3/tonne of waste",null,"Volume of biogas per tonne of waste."]
["Residue consumption",{"$f":"B62*(B101=\"Yes\")*(B102<>0)","v":0},null,"tonne",null,"Annual waste consumed by the biodigestor.",null,null,null,null,{"$f":"IF((B171<=0)*(B104<>\"No\"),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Industrial production - feedstock consumption ratio",1,null,"tonne of feedstock/ units of finished product per year",null,"Tonnes of feedstock per production."]
["Feedstock 1 consumption",{"$f":"MIN(B171*B60*B115*(B104<>\"No\"),B109)","v":0},null,"tonne",null,"Total annual consumption of feedstock 1."]
["Specific biogas production per feedstock 1",0,null,"Nm3/tonne",null,"Volume of biogas per feedstock 1."]
["Feedstock 2 consumption",{"$f":"MIN(B171*(1-B115)*B60*(B104=2),B114)","v":0},null,"tonne",null,"Total annual consumption of feedstock 2."]
["Specific biogas production per feedstock 2",0,null,"Nm3/tonne",null,"Volume of biogas per feedstock 1."]
["Biogas production",{"$f":"B169*B170+B173*B172+B174*B175","v":0},null,"Nm3",null,"Total annual biogas produced by the biodigestor."]
["Biogas LHV",{"$f":"IFERROR((36/1000)*(B102*B170+B106*B172+B174*B111)/(B170+B172+B174),0)","v":0},null,"GJ/Nm3",null,"Biogas low heating value."]
["Biogas emissions factor",8.3599999999999994E-2,null,"tCO2/GJ",null,"Biogas emission factor."]
["Use of biogas",1,null,"%",null,"Percentage of use of biogas."]
["Biogas combined heat and power (CHP)"]
["CHP thermal self-production",{"$f":"B183*B177*(1/3.6)*B120*(B116=\"Yes\")","v":0},null,"MWhth/year",null,"Annual thermal production of the CHP."]
["CHP electricity self-production",{"$f":"B183*B177*(1/3.6)*B118*(B116=\"Yes\")","v":0},null,"MWhel/year",null,"Annual electrical production of the CHP."]
["Biogas consumption",{"$f":"B176*(B116=\"Yes\")*B179","v":0},null,"Nm3",null,"Annual biogas consumed by the CHP."]
["Combustion combined heat and power (CHP)"]
["CHP thermal self-production",{"$f":"((B127*B187/3.6)+ (B131*B189/3.6) + (B136*B190/3.6))*B125","v":0},null,"MWhth/year",null,"Annual thermal production of the CHP."]
["CHP electricity self-production",{"$f":"((B127*B187/3.6) + (B131*B189/3.6) + (B136*B190/3.6))*B123","v":0},null,"MWhel/year",null,"Annual electrical production of the CHP."]
["Residue consumption",{"$f":"B62* (B126=\"Yes\")","v":0},null,"tonne",null,"Annual waste consumed by the CHP.",null,null,null,null,{"$f":"IF((B188=0)*(B129<>\"No\")*(B141=0),\"WARNING! Add a value\",\" \")","v":" "}]
["Industrial production - feedstock consumption ratio",1,null,"tonne of feedstock/ units of finished product per year",null,"Tonnes of feedstock per production.",null,null,null,null,{"$f":"IF((B188=0)*(B129<>\"No\")*($B$141<=0),\"WARNING! Add a positive value\", \" \")","v":" "}]
["Feedstock 1 consumption",{"$f":"MIN(B60*B188*B140   +  IF(B123<>0, IFERROR((B70+B74)/(B131*B123),0),  IFERROR((B69+B73)/(B131*B125),0))*B141*3.6*B140,B134)*(B129>=1)","v":0},null,null,null,{"$f":" \"Annual \"&D189& \"s of feedstock 1 consumed by the CHP.\"","v":"Annual s of feedstock 1 consumed by the CHP."}]
["Feedstock 2 consumption",{"$f":"MIN(B60*B188*(1-B140) +   IF(B123<>0,IFERROR((B70+B74)/(B136*B123),0),IFERROR((B69+B73)/(B136*B125),0)) *B141*3.6*(1-B140),B139)*(B129=2)","v":0},null,null,null,{"$f":" \"Annual \"&D190& \"s feedstock 2 consumed by the CHP.\"","v":"Annual s feedstock 2 consumed by the CHP."}]
["Biogas boiler"]
["Boiler thermal self-production",{"$f":"B193*B177*(1/3.6)*B144*(B142=\"Yes\")","v":0},null,"MWhth/year",null,"Annual thermal production of the boiler."]
["Biogas consumption",{"$f":"B176*(B142=\"Yes\")*B179","v":0},null,"Nm3",null,"Annual biogas consumed by the boiler."]
["Combustion boiler"]
["Boiler thermal self-production",{"$f":"((B149*B196/3.6)+ (B153*B198/3.6) + (B158*B199/3.6))*B147","v":0},null,"MWhth/year",null,"Annual thermal production of the boiler."]
["Residue consumption",{"$f":"B62*(B148=\"Yes\")*(B149<>0)","v":0},null,"tonne",null,"Annual waste consumed by the boiler.",null,null,null,null,{"$f":"IF((B197=0)*(B151<>\"No\")*(B163=0),\"WARNING! Add a value\", \" \")","v":" "}]
["Industrial production - feedstock consumption ratio",0,null,"tonne of feedstock/ units of finished product per year",null,"Tonnes of feedstock per production."]
["Feedstock 1 consumption",{"$f":"MIN(B60*B197*B162 +    IFERROR(B78*B163*3.6*B162/(B153*B147),0),B156)*(B151>=1)","v":0},null,null,null,{"$f":" \"Annual \"&D198& \"s of feedstock 1 consumed by the boiler.\"","v":"Annual s of feedstock 1 consumed by the boiler."}]
["Feedstock 2 consumption",{"$f":"MIN(B60*B197*(1-B162) +   IFERROR(B78*B163*3.6*(1-B162)/(B158*B147),0),B161)*(B151=2)","v":0},null,null,null,{"$f":" \"Annual \"&D199& \"s feedstock 2 consumed by the boiler.\"","v":"Annual s feedstock 2 consumed by the boiler."}]
["Bioenergy gas engine"]
["Gas engine electricity self-production 1",{"$f":"B202*B177*(1/3.6)*B166 * (B164=\"Yes\")","v":0},null,"MWhel/year",null,"Annual electricity production of the engine."]
["Biogas consumption",{"$f":"B176* (B164=\"Yes\")*B179","v":0},null,"Nm3",null,"Annual biogas consumed by the engine."]
["Electricity draw from grid"]
["Grid electricity consumption",{"$f":"MAX(0,B66-B182-B186-B201)","v":0},null,"MWhe/year"]
["Self-production of energy"]
["Total electricity self-production",{"$f":"B182+B186+B201+(1-B141)*(B70+B74)*(B141<>0)","v":0},null,"MWhe/year from bioenergy",null,null,null,null,null,null,{"$f":"IF((B66>B206),\"WARNING! Electricity demand is not covered with the selected elements. It will covered with electricity from the grid\", \" \")&IF(B66*(1+B11)^(B98)>(B117*8760)+(B122*8760)+(B165*8760),\"WARNING! The electricity demand of the last year is not covered using the selected equipment and a capacitor factor growth rate of \" &B11*100&\"%.\",\"\")","v":" "}]
["Total thermal energy self-production",{"$f":"B195+B192+B185+B181+(1-B163)*(B78+B80)*(B163<>0)+(1-B141)*(B69+B73)*(B141<>0)","v":0},null,"MWhth/year from bioenergy",null,null,null,null,null,null,{"$f":"IF((B65>B207),\"WARNING! Thermal demand is not covered with the selected elements. \", \" \")&IF(B65*(1+B11)^(B98)>(B119+B124+B143+B146)*8760,\"WARNING! The thermal demand of the last year is not covered using the selected equipment and a capacitor factor growth rate of \" &B11*100&\"%.\",\"\")","v":" "}]

{"sheet":"2 - Input economic data ","index":2,"n_rows":136,"n_cols":11,"rows_kept":136,"cut":false,"hidden":false,"merged":[[66,10,68,17],[125,10,127,17],[126,0,126,2],[126,3,126,9],[127,0,127,2],[127,3,127,9],[67,0,67,2],[67,3,67,9],[68,0,68,2],[68,3,68,9],[113,4,113,6],[113,7,113,9],[122,1,122,3],[122,4,122,6],[122,7,122,9],[119,1,119,3],[119,4,119,6],[119,7,119,9],[120,1,120,3],[120,4,120,6],[120,7,120,9],[121,1,121,3],[121,4,121,6],[121,7,121,9],[20,0,20,9],[78,0,78,9],[79,0,79,9],[117,1,117,3],[117,4,117,6],[117,7,117,9],[118,1,118,3],[118,4,118,6],[118,7,118,9],[115,1,115,3],[115,4,115,6],[115,7,115,9],[116,1,116,3],[116,4,116,6],[116,7,116,9],[114,4,114,6],[114,7,114,9],[111,1,111,3],[111,4,111,6],[111,7,111,9],[112,1,112,3],[112,4,112,6],[112,7,112,9],[113,1,113,3],[134,1,134,3],[134,4,134,6],[134,7,134,9],[135,1,135,3],[135,4,135,6],[135,7,135,9],[65,5,65,6],[123,5,123,6],[123,7,123,9],[124,5,124,6],[124,7,124,9],[131,0,131,9],[132,1,132,3],[132,4,132,6],[132,7,132,9],[133,1,133,3],[133,4,133,6],[133,7,133,9],[75,1,75,3],[75,4,75,6],[75,7,75,9],[76,1,76,3],[128,0,128,9],[114,1,114,3],[108,5,108,6],[108,7,108,9],[109,0,109,9],[110,1,110,3],[110,4,110,6],[110,7,110,9],[106,1,106,3],[106,4,106,6],[106,7,106,9],[107,1,107,3],[107,4,107,6],[107,7,107,9],[104,1,104,3],[104,4,104,6],[104,7,104,9],[105,1,105,3],[105,4,105,6],[105,7,105,9],[102,5,102,6],[102,7,102,9],[103,1,103,3],[103,4,103,6],[103,7,103,9],[100,1,100,3],[100,4,100,6],[100,7,100,9],[101,1,101,3],[101,4,101,6],[101,7,101,9],[98,1,98,3],[98,4,98,6],[98,7,98,9],[99,1,99,3],[99,4,99,6],[99,7,99,9],[95,5,95,6],[95,7,95,9],[96,0,96,9],[97,1,97,3],[97,4,97,6],[97,7,97,9],[93,1,93,2],[93,3,93,4],[93,5,93,6],[93,7,93,9],[94,1,94,2],[94,3,94,4],[94,5,94,6],[94,7,94,9],[91,1,91,2],[91,3,91,4],[91,5,91,6],[91,7,91,9],[92,1,92,2],[92,3,92,4],[92,5,92,6],[92,7,92,9],[89,1,89,2],[89,3,89,4],[89,5,89,6],[89,7,89,9],[90,1,90,2],[90,3,90,4],[90,5,90,6],[90,7,90,9],[87,1,87,2],[87,3,87,4],[87,5,87,6],[87,7,87,9],[88,5,88,6],[88,7,88,9],[85,1,85,2],[85,3,85,4],[85,5,85,6],[85,7,85,9],[86,1,86,2],[86,3,86,4],[86,5,86,6],[86,7,86,9],[83,1,83,2],[83,3,83,4],[83,5,83,6],[83,7,83,9],[84,1,84,2],[84,3,84,4],[84,5,84,6],[84,7,84,9],[81,1,81,2],[81,3,81,4],[81,5,81,6],[81,7,81,9],[82,1,82,2],[82,3,82,4],[82,5,82,6],[82,7,82,9],[69,0,69,9],[80,1,80,2],[80,3,80,4],[80,5,80,6],[80,7,80,9],[76,4,76,6],[76,7,76,9],[63,1,63,3],[63,4,63,6],[63,7,63,9],[64,5,64,6],[64,7,64,9],[65,7,65,9],[73,1,73,3],[73,4,73,6],[73,7,73,9],[74,1,74,3],[74,4,74,6],[74,7,74,9],[72,0,72,9],[57,1,57,3],[57,4,57,6],[57,7,57,9],[58,1,58,3],[58,4,58,6],[58,7,58,9],[55,4,55,6],[55,7,55,9],[56,1,56,3],[56,4,56,6],[56,7,56,9],[61,1,61,3],[61,4,61,6],[61,7,61,9],[62,1,62,3],[62,4,62,6],[62,7,62,9],[59,1,59,3],[59,4,59,6],[59,7,59,9],[60,1,60,3],[60,4,60,6],[60,7,60,9],[39,4,39,6],[54,1,54,3],[54,4,54,6],[54,7,54,9],[55,1,55,3],[51,1,51,3],[51,4,51,6],[51,7,51,9],[47,1,47,3],[47,4,47,6],[47,7,47,9],[48,1,48,3],[48,4,48,6],[48,7,48,9],[49,5,49,6],[49,7,49,9],[50,0,50,9],[52,1,52,3],[52,4,52,6],[52,7,52,9],[53,1,53,3],[53,4,53,6],[53,7,53,9],[33,1,33,2],[45,1,45,3],[45,4,45,6],[45,7,45,9],[46,1,46,3],[46,4,46,6],[46,7,46,9],[34,1,34,2],[34,3,34,4],[42,7,42,9],[43,5,43,6],[43,7,43,9],[44,1,44,3],[44,4,44,6],[44,7,44,9],[39,7,39,9],[40,4,40,6],[40,7,40,9],[41,4,41,6],[41,7,41,9],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[17,5,17,9],[42,4,42,6],[30,5,30,6],[31,5,31,6],[37,0,37,9],[38,7,38,9],[38,4,38,6],[38,1,38,3],[29,5,29,6],[29,7,29,9],[36,5,36,6],[36,7,36,9],[33,7,33,9],[34,7,34,9],[35,7,35,9],[32,5,32,6],[33,5,33,6],[34,5,34,6],[35,5,35,6],[35,1,35,2],[35,3,35,4],[30,7,30,9],[31,7,31,9],[32,7,32,9],[33,3,33,4],[21,5,21,6],[21,7,21,9],[22,7,22,9],[23,7,23,9],[24,7,24,9],[25,7,25,9],[26,7,26,9],[27,7,27,9],[28,7,28,9],[22,5,22,6],[23,5,23,6],[24,5,24,6],[25,5,25,6],[26,5,26,6],[27,5,27,6],[28,5,28,6],[0,0,0,9],[1,1,1,2],[1,3,1,4],[1,5,1,9],[2,1,2,2],[2,3,2,4],[2,5,2,9],[3,1,3,2],[3,3,3,4],[3,5,3,9],[11,5,11,9],[7,3,7,4],[7,5,7,9],[8,3,8,4],[8,5,8,9],[9,3,9,4],[9,5,9,9],[4,1,4,2],[5,1,5,2],[4,3,4,4],[4,5,4,9],[5,3,5,4],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[5,5,5,9],[6,3,6,4],[6,5,6,9],[10,3,10,4],[10,5,10,9],[6,1,6,2],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[12,5,12,9],[16,3,16,4],[16,5,16,9],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[22,1,22,2],[22,3,22,4],[23,1,23,2],[23,3,23,4],[19,0,19,9],[13,3,13,4],[13,5,13,9],[14,3,14,4],[14,5,14,9],[15,3,15,4],[15,5,15,9],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[125,3,125,9],[125,0,125,2],[66,0,66,2],[66,3,66,9],[129,1,129,9],[130,1,130,9],[70,1,70,9],[71,1,71,9],[21,1,21,2],[21,3,21,4],[31,1,31,2],[31,3,31,4],[32,1,32,2],[32,3,32,4],[28,1,28,2],[28,3,28,4],[30,1,30,2],[30,3,30,4],[26,1,26,2],[26,3,26,4],[27,1,27,2],[27,3,27,4],[17,3,17,4]]}
["General economic and financial data"]
["Parameter","Value",null,"Units",null,"Description"]
["Discount Rate",null,null,"%"]
["General growth rate",null,null,"%",null,"Consumer Price Index or similar"]
["Energy price growth rate",null,null,"%",null,"Energy Price Index or similar"]
["Electricity retail price",0,null,"USD/Mwhe"]
["Electricity service charge",0,null,"USD/year"]
["Electricity sale price",0,null,"USD/Mwhe"]
["Electricity capacity revenue",0,null,"USD/MW"]
["Electricity Feed-in Tariff or PPA",0,null,"USD/MWhe"]
["Thermal energy sale price",0,null,"USD/MWhth"]
["Annual salary",0,null,"USD/(person-year)"]
["Currency exchange rate",1,null,"USD/"]
["Peak load (for service charge)",0,null,"kWe"]
["PPA duration",0,null,"years"]
["CO2 emissions cost",20.38,null,"USD/tCO2"]
["CO2 emissions growth rate",1.37,null,"%"]
["Electricity price (ESCO)",0,null,"USD/Mwhe"]
[]
["Base Case"]
["Capital expenditures (CAPEX)"]
["Concept","Year",null,"Unit price (USD)",null,"No. of units",null,"Subtotal"]
["Civil works",0,null,50000,null,1,null,{"$f":"D23*F23","v":50000}]
["Genset 1",0,null,0,null,0,null,0]
["Genset 2",0,null,0,null,0,null,0]
["Boiler 1",0,null,0,null,0,null,0]
["Boiler 2",0,null,0,null,0,null,0]
["CHP 1",0,null,0,null,0,null,0]
["CHP 2",0,null,0,null,0,null,0]
["Grand Total of the Project Balance of Plant (BOP)",null,null,null,null,"TOTAL",null,{"$f":"SUM(H23:J29)","v":50000}]
["Genset 1 replacement or additional investment",0,null,0,null,0,null,{"$f":"D31*F31","v":0}]
["Genset 2 replacement or additional investment",0,null,0,null,0,null,0]
["Boiler 1 replacement or additional investment",0,null,0,null,0,null,0]
["Boiler 2 replacement or additional investment",0,null,0,null,0,null,0]
["CHP 1 replacement or additional investment",0,null,0,null,0,null,0]
["CHP 2 replacement or additional investment",0,null,0,null,0,null,0]
["Total replacement or additional investment",null,null,null,null,"TOTAL",null,{"$f":"SUM(H31:J36)","v":0}]
["Operational expenditures (OPEX)"]
["Concept","Unit price (USD)",null,null,"No. of units",null,null,"Subtotal"]
["Plant operation and maintenance",0,null,null,0,null,null,{"$f":"B40*E40","v":0}]
["Administrative personnel",0,null,null,0,null,null,{"$f":"B41*E41","v":0}]
["Security guard",0,null,null,0,null,null,{"$f":"B42*E42","v":0}]
["Head office administration fees",0,null,null,0,null,null,{"$f":"B43*E43","v":0}]
["Total Personnel",null,null,null,null,"TOTAL",null,{"$f":"SUM(H40:J43)","v":0}]
["Consumables",0,null,null,0,null,null,{"$f":"B45*E45","v":0}]
["Routine repairs and maintenance",0,null,null,0,null,null,{"$f":"B46*E46","v":0}]
["Travelling and transport",0,null,null,0,null,null,{"$f":"B47*E47","v":0}]
["Land/office rent",0,null,null,0,null,null,{"$f":"B48*E48","v":0}]
["Utilities (water, phone, electricity, etc)",0,null,null,0,null,null,{"$f":"B49*E49","v":0}]
["Total O&M (personnel excluded)",null,null,null,null,"TOTAL",null,{"$f":"SUM(H45:J49)","v":0}]
["Abandonment expenditures (ABEX)"]
["Concept","Unit price (USD)",null,null,"No. of units",null,null,"Subtotal"]
["Dismantling Costs Genset 1",0,null,null,0,null,null,{"$f":"B53*E53","v":0}]
["Residual costs Genset 1",0,null,null,0,null,null,{"$f":"B54*E54","v":0}]
["Dismantling Costs Genset 2",0,null,null,0,null,null,0]
["Residual costs Genset 2",0,null,null,0,null,null,0]
["Dismantling Costs Boiler 1",0,null,null,0,null,null,0]
["Residual costs Boiler 1",0,null,null,0,null,null,0]
["Dismantling Costs Boiler 1",0,null,null,0,null,null,0]
["Residual costs Boiler 2",0,null,null,0,null,null,0]
["Dismantling Costs CHP 1",0,null,null,0,null,null,0]
["Residual costs CHP 1",0,null,null,0,null,null,0]
["Dismantling Costs CHP 2",0,null,null,0,null,null,0]
["Residual costs CHP 2",0,null,null,0,null,null,0]
["Total Dismantling Costs",null,null,null,null,"TOTAL",null,{"$f":"H53+H55+H57+H59+H61+H63","v":0}]
["Total Residual Costs",null,null,null,null,"TOTAL",null,{"$f":"H54+H56+H58+H60+H62+H64","v":0}]
["In CHP options: CAPEX, OPEX and ABEX cost-sharing",null,null,"Default value",null,null,null,null,null,null,"In CHP options, this parameters defines the share of the total cost of CAPEX, ABEX, OPEX between the thermal LCOE and the electricity LCOE. If the Default value option is selected, the model will consider a cost share proportional to the CHP unit output and plant consumption. If User defined option is selected, the cost share will be fixed for all calculations."]
["LCOE heat",null,null,"LCOE electricity"]
[0,null,null,0]
["Project financing"]
["Concept","Value"]
["Subsidy to CAPEX (if any)",0]
["Loans"]
["Loan values","Annual interest rate",null,null,"Grace period (years)",null,null,"Loan period (years)"]
[0,0,null,null,0,null,null,0]
[0,0,null,null,0,null,null,0]
[0,0,null,null,0,null,null,0]
[]
["Bioenergy Case"]
["Capital expenditures (CAPEX)"]
["Concept","Year",null,"Unit price (USD)",null,"No. of units",null,"Subtotal"]
["Civil works",0,null,50000,null,1,null,{"$f":"D82*F82","v":50000}]
["Biodigestor",0,null,25573,null,0,null,0]
["Biogas combined heat and power (CHP)",0,null,2728.5714285714289,null,0,null,0]
["Combustion combined heat and power (CHP)",0,null,3361.1428571428578,null,0,null,0]
["Biogas boiler",0,null,228.57142857142901,null,0,null,0]
["Combustion boiler",0,null,228.57142857142901,null,0,null,0]
["Bioenergy gas engine",0,null,200000,null,0,null,0]
["Grand Total of the Project Balance of Plant (BOP)",null,null,null,null,"TOTAL",null,{"$f":"SUM(H82:J88)","v":50000}]
["Biodigestor replacement or additional investment",0,null,25573,null,0,null,{"$f":"D90*F90","v":0}]
["Biogas combined heat and power (CHP) replacement or additional investment",0,null,2728.5714285714289,null,0,null,0]
["Combustion combined heat and power (CHP) replacement or additional investment",0,null,3361.1428571428578,null,0,null,0]
["Biogas boiler replacement or additional investment",0,null,228.57142857142901,null,0,null,0]
["Combustion boiler replacement or additional investment",0,null,228.57142857142901,null,0,null,0]
["Bioenergy gas engine replacement or additional investment",0,null,200000,null,0,null,0]
["Total repaclement or additional investment",null,null,null,null,"TOTAL",null,{"$f":"SUM(H90:J95)","v":0}]
["Operational expenditures (OPEX)"]
["Concept","Unit price (USD/year)",null,null,"No. of units",null,null,"Subtotal"]
["Plant Conduction and Operation",0,null,null,0,null,null,{"$f":"B99*E99","v":0}]
["Administrative personnel",0,null,null,0,null,null,{"$f":"B100*E100","v":0}]
["Security guard",0,null,null,0,null,null,{"$f":"B101*E101","v":0}]
["Head office Administration fees",0,null,null,0,null,null,{"$f":"B102*E102","v":0}]
["Total Personnel",null,null,null,null,"TOTAL",null,{"$f":"SUM(H99:J102)","v":0}]
["Consumables",0,null,null,0,null,null,{"$f":"B104*E104","v":0}]
["Routine Repairs and Maintenance",0,null,null,0,null,null,{"$f":"B105*E105","v":0}]
["Travelling and Transport costs",0,null,null,0,null,null,{"$f":"B106*E106","v":0}]
["Land / Office lease",0,null,null,0,null,null,{"$f":"B107*E107","v":0}]
["Plant utilities bills (water, phone, electricity...)",0,null,null,0,null,null,{"$f":"B108*E108","v":0}]
["Total O&M (personnel excluded)",null,null,null,null,"TOTAL",null,{"$f":"SUM(H104:J108)","v":0}]
["Abandonment expenditures (ABEX)"]
["Concept","Unit price (USD)",null,null,"No. of units",null,null,"Subtotal"]
["Dismantling Costs Biodigestor",1278.6500000000001,null,null,0,null,null,{"$f":"B112*E112","v":0}]
["Residual costs Biodigestor",63.932500000000005,null,null,0,null,null,0]
["Dismantling Costs Biogas combined heat and power (CHP)",136.42857142857144,null,null,0,null,null,0]
["Residual costs Biogas combined heat and power (CHP)",6.821428571428573,null,null,0,null,null,0]
["Dismantling Costs Combustion combined heat and power (CHP)",168.05714285714294,null,null,0,null,null,0]
["Residual Costs Combustion combined heat and power (CHP)",8.4028571428571439,null,null,0,null,null,0]
["Dismantling Costs Biogas boiler ",11.428571428571452,null,null,0,null,null,0]
["Residual costs Biogas boiler ",0.57142857142857251,null,null,0,null,null,0]
["Dismantling Costs Combustion boiler",11.428571428571452,null,null,0,null,null,0]
["Residual costs Combustion boiler",0.57142857142857251,null,null,0,null,null,0]
["Dismantling Costs Bioenergy gas engine",10000,null,null,0,null,null,0]
["Residual costs Bioenergy gas engine",500,null,null,0,null,null,0]
["Total Dismantling Costs",null,null,null,null,"TOTAL",null,{"$f":"H112+H114+H116+H118+H120+H122","v":0}]
["Total Residual Costs",null,null,null,null,"TOTAL",null,{"$f":"H113+H115+H117+H119+H121+H123","v":0}]
["CAPEX, OPEX and ABEX cost sharing",null,null,"Default value",null,null,null,null,null,null,"In CHP options, this parameters defines the share of the total cost of CAPEX, ABEX, OPEX between the thermal LCOE and the electricity LCOE. If the Default value option is selected, the model will consider a cost share proportional to the CHP unit output and plant consumption. If User defined option is selected, the cost share will be fixed for all calculations."]
["LCOE heat",null,null,"LCOE electricity"]
[0,null,null,0]
["Project financing"]
["Concept","Value"]
["Subsidy to CAPEX (if any)",0]
["Loans"]
["Loan values","Annual interest rate",null,null,"Grace period (years)",null,null,"Loan period (years)"]
[0,0,null,null,0,null,null,0]
[0,0,null,null,0,null,null,0]
[0,0,null,null,0,null,null,0]

{"sheet":"3 - Sensitivity analysis","index":3,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":false,"merged":[[13,5,13,9],[0,0,2,9],[4,0,4,9],[5,0,5,1],[5,2,5,9],[6,5,6,9],[7,5,7,9],[8,5,8,9],[9,5,9,9],[10,5,10,9],[11,5,11,9],[12,5,12,9],[25,5,25,9],[14,5,14,9],[15,5,15,9],[16,5,16,9],[17,5,17,9],[18,5,18,9],[19,5,19,9],[20,5,20,9],[21,5,21,9],[22,5,22,9],[23,5,23,9],[24,5,24,9],[26,5,26,9],[27,5,27,9],[28,5,28,9],[30,0,30,1],[30,3,30,4],[30,5,30,9]]}
["Optional - SENSITIVITY ANALYSIS "]
[]
[]
[]
["Sensitivity analysis"]
["Number of steps required for the sensitivity analysis",null,6,null,null,null,null,null,null,null,{"$f":"IF(C6<2, \"WARNING! This should be higher or equal to two.\",\"\")","v":""}]
["Parameter","Value","Maximum","Minimum","Units","Include in sensitivity?"]
["Plant Nominal Capacity Factor (CF)",{"$f":"'1 - Input technical data'!B10","v":0},0,0,{"$f":"'1 - Input technical data'!D10","v":"%"},"No",null,null,null,null,{"$f":"IF((D8<=0)+(C8>100),\"WARNING! Should be higher than 0% and lower than 100%\",\" \")","v":"WARNING! Should be higher than 0% and lower than 100%"}]
["Baseline Genset 1 - Reference Fuel (or Feedstock) Costs",{"$f":"'1 - Input technical data'!B16","v":0},0,0,{"$f":"'1 - Input technical data'!D16","v":0},"No"]
["Baseline Genset 2 - Reference Fuel (or Feedstock) Costs",{"$f":"'1 - Input technical data'!B23","v":0},0,0,{"$f":"'1 - Input technical data'!D23","v":0},"No",null,null,null,null,{"$f":"IF(D11<=0,\"WARNING! Should be higher than 0%\",\" \")","v":"WARNING! Should be higher than 0%"}]
["Baseline Genset 1 - utilisation rate (grid backup system)",{"$f":"'1 - Input technical data'!B17","v":0},0,0,{"$f":"'1 - Input technical data'!D17","v":"%"},"No",null,null,null,null,{"$f":"IF(D12<=0,\"WARNING! Should be higher than 0%\",\" \")","v":"WARNING! Should be higher than 0%"}]
["Baseline Genset 2 - utilisation rate (grid backup system)",{"$f":"'1 - Input technical data'!B24","v":0},0,0,{"$f":"'1 - Input technical data'!D24","v":"%"},"No",null,null,null,null,"WARNING! Should be higher than 0%"]
["Baseline Boiler 1 - Reference Fuel (or Feedstock) Costs",{"$f":"'1 - Input technical data'!B31","v":0},0,0,{"$f":"'1 - Input technical data'!D31","v":0},"No",null,null,null,null,"WARNING! Should be higher than 0%"]
["Baseline Boiler 2 - Reference Fuel (or Feedstock) Costs",{"$f":"'1 - Input technical data'!B37","v":0},0,0,{"$f":"'1 - Input technical data'!D37","v":0},"No",null,null,null,null,"WARNING! Should be higher than 0%"]
["Baseline Boiler 1 - utilisation rate",{"$f":"'1 - Input technical data'!B40","v":1},0,0,{"$f":"'1 - Input technical data'!D40","v":"%"},"No",null,null,null,null,"WARNING! Should be higher than 0%"]
["Baseline CHP 1 - Reference Fuel (or Feedstock) Costs",{"$f":"'1 - Input technical data'!B45","v":0},0,0,{"$f":"'1 - Input technical data'!D45","v":0},"No",null,null,null,null,"WARNING! Should be higher than 0%"]
["Baseline CHP 2 - Reference Fuel (or Feedstock) Costs",{"$f":"'1 - Input technical data'!B53","v":0},0,0,{"$f":"'1 - Input technical data'!D53","v":0},"No",null,null,null,null,"WARNING! Should be higher than 0%"]
["Waste Treatment Costs",{"$f":"'1 - Input technical data'!B58","v":0},0,0,{"$f":"'1 - Input technical data'!D58","v":"USD/tonne of waste"},"No",null,null,null,null,"WARNING! Should be higher than 0%"]
["Biodigestor - feedstock 1 cost",{"$f":"'1 - Input technical data'!B108","v":0},0,0,{"$f":"'1 - Input technical data'!D108","v":0},"No",null,null,null,null,"WARNING! Should be higher than 0%"]
["Biodigestor - feedstock 2 cost",{"$f":"'1 - Input technical data'!B113","v":0},0,0,{"$f":"'1 - Input technical data'!D113","v":0},"No",null,null,null,null,"WARNING! Should be higher than 0%"]
["Biogas utilisation rate",{"$f":"'1 - Input technical data'!B179","v":1},0,0,{"$f":"'1 - Input technical data'!D179","v":"%"},"No",null,null,null,null,"WARNING! Should be higher than 0%"]
["Bioenergy CHP - Feedstock 1 Costs",{"$f":"'1 - Input technical data'!B133","v":0},0,0,{"$f":"'1 - Input technical data'!D133","v":0},"No"]
["Bioenergy CHP - Feedstock 2 Costs",{"$f":"'1 - Input technical data'!B138","v":0},0,0,{"$f":"'1 - Input technical data'!D138","v":0},"No"]
["Bioenergy Boiler - Feedstock 1 Costs",{"$f":"'1 - Input technical data'!B155","v":0},0,0,{"$f":"'1 - Input technical data'!D155","v":0},"No"]
["Bioenergy Boiler - Feedstock 2 Costs",{"$f":"'1 - Input technical data'!B160","v":0},0,0,{"$f":"'1 - Input technical data'!D160","v":0},"No"]
["Bienergy Subsidy to CAPEX",{"$f":"'2 - Input economic data '!B131","v":0},0,0,"%","No",null,null,null,null,{"$f":"IF((D26<0)+(C26>100),\"WARNING! Should be higher or equal than 0% and lower than 100%\",\" \")","v":" "}]
["Electricity Export Price / Feed-in Tariff",{"$f":"'2 - Input economic data '!B10","v":0},0,0,{"$f":"'2 - Input economic data '!D10","v":"USD/MWhe"},"No"]
["Boiler substitution rate",{"$f":"'1 - Input technical data'!B163","v":0},0,0,{"$f":"'1 - Input technical data'!D163","v":"%"},"No",null,null,null,null,{"$f":"IF((D28<=0)+(C28>100),\"WARNING! Should be higher than 0% and lower than 100%\",\" \")","v":"WARNING! Should be higher than 0% and lower than 100%"}]
["CHP substitution rate",{"$f":"'1 - Input technical data'!B141","v":0},0,0,{"$f":"'1 - Input technical data'!D141","v":"%"},"No",null,null,null,null,{"$f":"IF((D29<=0)+(C29>100),\"WARNING! Should be higher than 0% and lower than 100%\",\" \")","v":"WARNING! Should be higher than 0% and lower than 100%"}]
[]
["Simulation progress counter",null,0,{"$f":" \"of \" & IF(COUNTIF(F8:J29,\"Yes\")<>1,C6^(COUNTIF(F8:J29,\"Yes\")),COUNTIF(F8:J29,\"Yes\")*C6)","v":"of 1"},null,{"$f":"IF(IF(COUNTIF(F8:F29,\"Yes\")<>1,C6^(COUNTIF(F8:F29,\"Yes\")),C6)>200, \"WARNING! The number of simulations is \" & IF(COUNTIF(F8:F29,\"Yes\")<>1,C6^(COUNTIF(F8:F29,\"Yes\")),C6)&\",  this process can take a long time. To reduce time, the number of steps or the number of parameters can be reduced.\",\"\")","v":""}]

{"sheet":"4 - Results","index":4,"n_rows":34,"n_cols":13,"rows_kept":34,"cut":false,"hidden":false,"merged":[[19,1,19,3],[19,4,19,6],[19,7,19,9],[19,10,19,12],[2,1,2,3],[12,0,12,3],[10,0,10,6],[11,1,11,6],[12,4,12,6],[18,0,18,12]]}
[]
[]
["#","NPV and LCOE calculation"]
[1,"NPV CASHFLOW",{"$f":"+'DF_Cash Flow'!C73","v":0},"USD"]
[{"$f":"+A4+1","v":2},"IRR investment",{"$f":"+'DF_Cash Flow'!C74","v":0}]
[{"$f":"+A5+1","v":3},"ROI investment",{"$f":"+'DF_Cash Flow'!C75","v":{"$error":"#DIV/0!"}}]
[{"$f":"+A6+1","v":4},"CCO2SAVINGS_ANUALISEDCOSTS",{"$f":"+'DF_Cash Flow'!C76","v":0},"USD/ton CO2"]
[{"$f":"+A7+1","v":5},"TON CO2/USD INVESTMENT",{"$f":"+'DF_Cash Flow'!C77","v":{"$error":"#DIV/0!"}},"ton CO2 saved/million US$"]
[6,"TOTAL CO2 SAVED",{"$f":"+'DF_Cash Flow'!C78","v":0},"ton CO2 saved"]
[]
["KPIs analysis comparison scenarios"]
["#","Anualised cost analysis"]
["BASE CASE",null,null,null,"BIOENERGY CASE"]
[1,"Anualised costs CAPEX",{"$f":"+'BC_Cash Flow'!C110","v":5000},"USD","Anualised costs CAPEX",{"$f":"+'Bio_Cash Flow'!C115","v":5000},"USD"]
[2,"Anualised costs ABEX",{"$f":"+'BC_Cash Flow'!C111","v":0},"USD","Anualised costs ABEX",{"$f":"+'Bio_Cash Flow'!C116","v":0},"USD"]
[3,"Anualised costs personnel",{"$f":"+'BC_Cash Flow'!C112","v":0},"USD","Anualised costs personnel",{"$f":"+'Bio_Cash Flow'!C117","v":0},"USD"]
[4,"Annualised costs O&M (personnel exluded)",{"$f":"+'BC_Cash Flow'!C113","v":0},"USD","Annualised costs O&M (personnel exluded)",{"$f":"+'Bio_Cash Flow'!C118","v":0},"USD"]
[5,"Annualised costs fuel",{"$f":"+'BC_Cash Flow'!C114","v":0},"USD","Annualised costs fuel",{"$f":"+'Bio_Cash Flow'!C119","v":0},"USD"]
["LCOE analysis comparison scenarios"]
["#","LCOE electricity BASE CASE",null,null,"LCOE heat BASE CASE",null,null,"LCOE electricity BIOENERGY",null,null,"LCOE heat BIOENERGY"]
[1,"LCOE electricity",{"$f":"+'BC_Cash Flow'!C117","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!D117","v":"USD/MWhe"},"LCOE heat",{"$f":"+'BC_Cash Flow'!F117","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!G117","v":"USD/MWhth"},{"$f":"+B21","v":"LCOE electricity"},{"$f":"+'Bio_Cash Flow'!C122","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!D122","v":"USD/MWhe"},{"$f":"+E21","v":"LCOE heat"},{"$f":"+'Bio_Cash Flow'!F122","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!G122","v":"USD/MWhth"}]
[{"$f":"+A21+1","v":2},"CAPEX",{"$f":"+'BC_Cash Flow'!C118","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!D118","v":"USD/MWhe"},{"$f":"+B22","v":"CAPEX"},{"$f":"+'BC_Cash Flow'!F118","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!G118","v":"USD/MWhth"},{"$f":"+B22","v":"CAPEX"},{"$f":"+'Bio_Cash Flow'!C123","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!D123","v":"USD/MWhe"},{"$f":"+E22","v":"CAPEX"},{"$f":"+'Bio_Cash Flow'!F123","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!G123","v":"USD/MWhth"}]
[{"$f":"+A22+1","v":3},"ABEX",{"$f":"+'BC_Cash Flow'!C119","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!D119","v":"USD/MWhe"},"ABEX",{"$f":"+'BC_Cash Flow'!F119","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!G119","v":"USD/MWhth"},"ABEX",{"$f":"+'Bio_Cash Flow'!C124","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!D124","v":"USD/MWhe"},"ABEX",{"$f":"+'Bio_Cash Flow'!F124","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!G124","v":"USD/MWhth"}]
[4,"Personnel",{"$f":"+'BC_Cash Flow'!C120","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!D120","v":"USD/MWhe"},"Personnel",{"$f":"+'BC_Cash Flow'!F120","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!G120","v":"USD/MWhth"},"Personnel",{"$f":"+'Bio_Cash Flow'!C125","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!D125","v":"USD/MWhe"},"Personnel",{"$f":"+'Bio_Cash Flow'!F125","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!G125","v":"USD/MWhth"}]
[5,"O&M (fuel excluded)",{"$f":"+'BC_Cash Flow'!C121","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!D121","v":"USD/MWhe"},"O&M (fuel excluded)",{"$f":"+'BC_Cash Flow'!F121","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!G121","v":"USD/MWhth"},"O&M (fuel excluded)",{"$f":"+'Bio_Cash Flow'!C126","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!D126","v":"USD/MWhe"},"O&M (fuel excluded)",{"$f":"+'Bio_Cash Flow'!F126","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!G126","v":"USD/MWhth"}]
[6,"Fuel (+electricity)",{"$f":"+'BC_Cash Flow'!C122","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!D122","v":"USD/MWhe"},"Fuel (+electricity)",{"$f":"+'BC_Cash Flow'!F122","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!G122","v":"USD/MWhth"},"Fuel (+electricity)",{"$f":"+'Bio_Cash Flow'!C127","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!D127","v":"USD/MWhe"},"Fuel (+electricity)",{"$f":"+'Bio_Cash Flow'!F127","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!G127","v":"USD/MWhth"}]
[7,"OPEX",{"$f":"+'BC_Cash Flow'!C123","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!D123","v":"USD/MWhe"},"OPEX",{"$f":"+'BC_Cash Flow'!F123","v":{"$error":"#DIV/0!"}},{"$f":"+'BC_Cash Flow'!G123","v":"USD/MWhth"},"OPEX",{"$f":"+'Bio_Cash Flow'!C128","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!D128","v":"USD/MWhe"},"OPEX",{"$f":"+'Bio_Cash Flow'!F128","v":{"$error":"#DIV/0!"}},{"$f":"+'Bio_Cash Flow'!G128","v":"USD/MWhth"}]
[8,"AVERAGE LCOE electricity",{"$f":"+AVERAGE(Sens_Analysis!AC2:AD160000)","v":{"$error":"#DIV/0!"}},{"$f":"+C28/SUM($C$29,$C$34)","v":{"$error":"#DIV/0!"}},"AVERAGE LCOE heat",{"$f":"+AVERAGE(Sens_Analysis!AJ$2:AJ$160000)","v":{"$error":"#DIV/0!"}},{"$f":"+IFERROR(F28/SUM($F$29:$F$33),0)","v":0},{"$f":"+B28","v":"AVERAGE LCOE electricity"},{"$f":"+AVERAGE(Sens_Analysis!AP$2:AP$160000)","v":{"$error":"#DIV/0!"}},{"$f":"+I28/SUM($I$29:$I$33)","v":{"$error":"#DIV/0!"}},{"$f":"+E28","v":"AVERAGE LCOE heat"},{"$f":"+AVERAGE(Sens_Analysis!AV$2:AV$160000)","v":{"$error":"#DIV/0!"}},{"$f":"+IFERROR(L28/SUM($L$29:$L$33),0)","v":0}]
[9,"AVERAGE LCOE CAPEX electricity",{"$f":"+AVERAGE(Sens_Analysis!AE$2:AE$160000)","v":{"$error":"#DIV/0!"}},{"$f":"+C29/SUM($C$29:$C$33)","v":{"$error":"#DIV/0!"}},"AVERAGE LCOE CAPEX heat",{"$f":"+AVERAGE(Sens_Analysis!AK$2:AK$160000)","v":{"$error":"#DIV/0!"}},{"$f":"+IFERROR(F29/SUM($F$29:$F$33),0)","v":0},{"$f":"+B29","v":"AVERAGE LCOE CAPEX electricity"},{"$f":"+AVERAGE(Sens_Analysis!AQ$2:AQ$160000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+E29","v":"AVERAGE LCOE CAPEX heat"},{"$f":"+AVERAGE(Sens_Analysis!AW$2:AW$160000)","v":{"$error":"#DIV/0!"}},{"$f":"+IFERROR(L29/SUM($L$29:$L$33),0)","v":0}]
[10,"AVERAGE LCOE ABEX electricity",{"$f":"+AVERAGE(Sens_Analysis!AF$2:AF$160000)","v":{"$error":"#DIV/0!"}},{"$f":"+C30/SUM($C$29:$C$33)","v":{"$error":"#DIV/0!"}},"AVERAGE LCOE ABEX heat",{"$f":"+AVERAGE(Sens_Analysis!AL$2:AL$160000)","v":{"$error":"#DIV/0!"}},0,"AVERAGE LCOE ABEX electricity",{"$f":"+AVERAGE(Sens_Analysis!AR$2:AR$160000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"AVERAGE LCOE ABEX heat",{"$f":"+AVERAGE(Sens_Analysis!AX$2:AX$160000)","v":{"$error":"#DIV/0!"}},0]
[11,"AVERAGE LCOE Personnel electricity",{"$f":"+AVERAGE(Sens_Analysis!AG$2:AG$160000)","v":{"$error":"#DIV/0!"}},{"$f":"+C31/SUM($C$29:$C$33)","v":{"$error":"#DIV/0!"}},"AVERAGE LCOE Personnel heat",{"$f":"+AVERAGE(Sens_Analysis!AM$2:AM$160000)","v":{"$error":"#DIV/0!"}},0,"AVERAGE LCOE Personnel electricity",{"$f":"+AVERAGE(Sens_Analysis!AS$2:AS$160000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"AVERAGE LCOE Personnel heat",{"$f":"+AVERAGE(Sens_Analysis!AY$2:AY$160000)","v":{"$error":"#DIV/0!"}},0]
[12,"AVERAGE LCOE O&M (Fuel excl.)",{"$f":"+AVERAGE(Sens_Analysis!AH$2:AH$160000)","v":{"$error":"#DIV/0!"}},{"$f":"+C32/SUM($C$29:$C$33)","v":{"$error":"#DIV/0!"}},"AVERAGE LCOE O&M (Fuel excl.) heat",{"$f":"+AVERAGE(Sens_Analysis!AN$2:AN$160000)","v":{"$error":"#DIV/0!"}},0,"AVERAGE LCOE O&M (Fuel excl.)",{"$f":"+AVERAGE(Sens_Analysis!AT$2:AT$160000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"AVERAGE LCOE O&M (Fuel excl.) heat",{"$f":"+AVERAGE(Sens_Analysis!AZ$2:AZ$160000)","v":{"$error":"#DIV/0!"}},0]
[13,"AVERAGE LCOE Fuel electricity",{"$f":"+AVERAGE(Sens_Analysis!AI$2:AI$160000)","v":{"$error":"#DIV/0!"}},{"$f":"+C33/SUM($C$29:$C$33)","v":{"$error":"#DIV/0!"}},"AVERAGE LCOE Fuel heat",{"$f":"+AVERAGE(Sens_Analysis!AO$2:AO$160000)","v":{"$error":"#DIV/0!"}},0,"AVERAGE LCOE Fuel electricity",{"$f":"+AVERAGE(Sens_Analysis!AU$2:AU$160000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"AVERAGE LCOE Fuel heat",{"$f":"+AVERAGE(Sens_Analysis!BA$2:BA$160000)","v":{"$error":"#DIV/0!"}},0]
[14,"AVERAGE LCOE OPEX electricity",{"$f":"+SUM(C31:C33)","v":{"$error":"#DIV/0!"}},{"$f":"+C34/SUM($C$29,$C$34)","v":{"$error":"#DIV/0!"}},"AVERAGE LCOE OPEX heat",{"$f":"+SUM(F31:F33)","v":{"$error":"#DIV/0!"}},0,"AVERAGE LCOE OPEX electricity",{"$f":"+SUM(I31:I33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"AVERAGE LCOE OPEX heat",{"$f":"+SUM(L31:L33)","v":{"$error":"#DIV/0!"}},0]

{"sheet":"5 - Sensitivity results","index":5,"n_rows":44,"n_cols":1,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,0,0,9],[5,0,5,9],[6,0,6,9],[7,0,7,9],[8,0,8,9],[1,0,1,9],[3,0,3,9],[4,0,4,9],[20,0,20,9],[9,0,9,9],[10,0,10,9],[11,0,11,9],[12,0,12,9],[14,0,14,9],[13,0,13,9],[15,0,15,9],[16,0,16,9],[17,0,17,9],[18,0,18,9],[19,0,19,9],[32,0,32,9],[21,0,21,9],[22,0,22,9],[23,0,23,9],[24,0,24,9],[25,0,25,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[29,0,29,9],[30,0,30,9],[31,0,31,9],[44,0,44,9],[33,0,33,9],[34,0,34,9],[35,0,35,9],[36,0,36,9],[37,0,37,9],[38,0,38,9],[39,0,39,9],[40,0,40,9],[41,0,41,9],[42,0,42,9],[43,0,43,9]]}
["Sensitivity charts"]
["Plant Nominal Capacity Factor (CF)"]
[]
["Baseline Genset 1 - Reference Fuel (or Feedstock) Costs"]
[]
["Baseline Genset 2 - Reference Fuel (or Feedstock) Costs"]
[]
["Baseline Genset 1 - utilisation rate (grid backup system)"]
[]
["Baseline Genset 2 - utilisation rate (grid backup system)"]
[]
["Baseline Boiler 1 - Reference Fuel (or Feedstock) Costs"]
[]
["Baseline Boiler 2 - Reference Fuel (or Feedstock) Costs"]
[]
["Baseline Boiler 1 - utilisation rate"]
[]
["Baseline CHP 1 - Reference Fuel (or Feedstock) Costs"]
[]
["Baseline CHP 2 - Reference Fuel (or Feedstock) Costs"]
[]
["Waste Treatment Costs"]
[]
["Biodigestor - feedstock 1 cost"]
[]
["Biodigestor - feedstock 2 cost"]
[]
["Biogas utilisation rate"]
[]
["Bioenergy CHP - Feedstock 1 Costs"]
[]
["Bioenergy CHP - Feedstock 2 Costs"]
[]
["Bioenergy Boiler - Feedstock 1 Costs"]
[]
["Bioenergy Boiler - Feedstock 2 Costs"]
[]
["Bienergy Subsidy to CAPEX"]
[]
["Electricity Export Price / Feed-in Tariff"]
[]
["Boiler substitution rate"]
[]
["CHP substitution rate"]

{"sheet":"BC_Cash Flow","index":6,"n_rows":123,"n_cols":25,"rows_kept":123,"cut":false,"hidden":true,"merged":[[104,1,104,2],[2,1,2,6],[3,1,3,4],[10,1,10,4],[14,0,14,1],[98,0,98,2],[98,3,98,24],[88,1,88,24],[99,1,99,2],[100,1,100,2],[101,1,101,2],[102,1,102,2],[103,1,103,2],[114,4,114,6],[108,0,108,3],[114,0,114,3],[105,1,105,2],[107,1,107,3]]}
[]
[]
[null,"PROJECT FINANCING SUMMARY"]
[null,"Concept",null,null,null,"Share of costs (%)","Amount (USD)"]
[null,"Grand Total of the Project BOP (Balance of Plant)",null,null,null,1,{"$f":"'2 - Input economic data '!H30","v":50000}]
[null,"Subsidy to CAPEX",null,null,null,{"$f":"'2 - Input economic data '!B72","v":0},{"$f":"+G5*F6","v":0}]
[null,"Credit facility","Interest Rate","Grace Period (years)","Loan period (years)","Share of costs (%)","Amount (USD)"]
[null,"Loan 1",{"$f":"'2 - Input economic data '!B75","v":0},{"$f":"'2 - Input economic data '!C75","v":0},{"$f":"'2 - Input economic data '!D75","v":0},{"$f":"+G8/$G$5","v":0},{"$f":"'2 - Input economic data '!A75","v":0}]
[null,"Loan 2",{"$f":"'2 - Input economic data '!B76","v":0},{"$f":"'2 - Input economic data '!C76","v":0},{"$f":"'2 - Input economic data '!D76","v":0},{"$f":"+G9/$G$5","v":0},{"$f":"'2 - Input economic data '!A76","v":0}]
[null,"Loan 3",{"$f":"'2 - Input economic data '!B77","v":0},{"$f":"'2 - Input economic data '!C77","v":0},{"$f":"'2 - Input economic data '!D77","v":0},{"$f":"+G10/$G$5","v":0},{"$f":"'2 - Input economic data '!A77","v":0}]
[null,"Developer Investment (Equity)",null,null,null,{"$f":"+G11/$G$5","v":1},{"$f":"+G5-SUM(G6,G8:G10)","v":50000}]
[]
[]
[null,null,null,null,null,{"$f":"+$C$25","v":0},{"$f":"+$C$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CASH-FLOW STATEMENT",null,null,null,0,{"$f":"+D15+1","v":1},{"$f":"+F15+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["#","Concept","Growth Rate",null,{"$f":"+YEAR(TODAY())","v":2021},{"$f":"+E16+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,"Operating Hours",{"$f":"'1 - Input technical data'!B11","v":0},{"$f":"+IF(D$15<='1 - Input technical data'!$B$98,(8760*'1 - Input technical data'!B10)*(1+$C17)^(D$15),0)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(F$15)<8760,$D17*(1+$C17)^(F$15),8760),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(G$15)<8760,$D17*(1+$C17)^(G$15),8760),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(H$15)<8760,$D17*(1+$C17)^(H$15),8760),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(I$15)<8760,$D17*(1+$C17)^(I$15),8760),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(J$15)<8760,$D17*(1+$C17)^(J$15),8760),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(K$15)<8760,$D17*(1+$C17)^(K$15),8760),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(L$15)<8760,$D17*(1+$C17)^(L$15),8760),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(M$15)<8760,$D17*(1+$C17)^(M$15),8760),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(N$15)<8760,$D17*(1+$C17)^(N$15),8760),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(O$15)<8760,$D17*(1+$C17)^(O$15),8760),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(P$15)<8760,$D17*(1+$C17)^(P$15),8760),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(Q$15)<8760,$D17*(1+$C17)^(Q$15),8760),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(R$15)<8760,$D17*(1+$C17)^(R$15),8760),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(S$15)<8760,$D17*(1+$C17)^(S$15),8760),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(T$15)<8760,$D17*(1+$C17)^(T$15),8760),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(U$15)<8760,$D17*(1+$C17)^(U$15),8760),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(V$15)<8760,$D17*(1+$C17)^(V$15),8760),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(W$15)<8760,$D17*(1+$C17)^(W$15),8760),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(X$15)<8760,$D17*(1+$C17)^(X$15),8760),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(Y$15)<8760,$D17*(1+$C17)^(Y$15),8760),0)","v":0}]
[null,"Energy Demand: Thermal (MWh)",{"$f":"+C17","v":0},{"$f":"+IF(D$15<='1 - Input technical data'!B98,('1 - Input technical data'!B65)*(1+$C18)^(D$15),0)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(Y$15),0)","v":0}]
[null,"Energy Demand: Electricity (MWh)",{"$f":"+C18","v":0},{"$f":"+IF(D$15<='1 - Input technical data'!B98,('1 - Input technical data'!B66)*(1+$C19)^(D$15),0)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(Y$15),0)","v":0}]
[null,"Energy Production: Thermal (MWh)",{"$f":"+C19","v":0},{"$f":"+IF(D$15<='1 - Input technical data'!B98,('1 - Input technical data'!B91)*(1+$C19)^(D$15),0)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(Y$15),0)","v":0}]
[null,"Energy Production: Electricity (MWh)",{"$f":"+C20","v":0},{"$f":"+IF(D$15<='1 - Input technical data'!$B$98,('1 - Input technical data'!B90)*(1+$C19)^(D$15),0)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(Y$15),0)","v":0}]
[null,"Energy Sale: Thermal (MWh)",{"$f":"C21","v":0},{"$f":"+IF(D$15<='1 - Input technical data'!$B$98,IF((D20>D18),(D20-D18),0),0)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(Y$15),0)","v":0}]
[null,"Energy Sale: Electricity (MWh)",{"$f":"C22","v":0},{"$f":"+IF(D$15<='1 - Input technical data'!B98,IF((D21>D19),(D21-D19),0),0)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(Y$15),0)","v":0}]
[1,"Themal Energy Sales",{"$f":"'2 - Input economic data '!$B$5","v":0},{"$f":"+IF(D$15<='1 - Input technical data'!$B$98,-(D18-D20)*'2 - Input economic data '!B11*(1+$C24)^(D$15),0)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(Y$15),0)","v":0}]
[{"$f":"1+A24","v":2},"Electricity Sales",{"$f":"'2 - Input economic data '!$B$5","v":0},{"$f":"+IF(D$15<='1 - Input technical data'!$B$98,IF(D$15<='2 - Input economic data '!$B$15,D23*'2 - Input economic data '!$B$10*(1+$C25)^(D$15),D23*'2 - Input economic data '!$B$8*(1+$C25)^(D$15)),0)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(Y$15),0)","v":0}]
[null,"TOTAL REVENUES",null,{"$f":"+SUM(D24:D25)","v":0},{"$f":"+SUM(E24:E25)","v":0},{"$f":"+SUM(F24:F25)","v":0},0,{"$f":"+SUM(H24:H25)","v":0},{"$f":"+SUM(I24:I25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A25+1","v":3},"Equity (capital expenditure)",null,null,{"$f":"+G5-G6","v":50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A27+1","v":4},"Maintenance capital (overhauls)",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"+IF(D$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,D$15)*(1+$C28)^(D$15)*(1+$C28)^(D$15),0)","v":0},{"$f":"+IF(E$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,E$15)*(1+$C28)^(E$15)*(1+$C28)^(E$15),0)","v":0},{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,F$15)*(1+$C28)^(F$15)*(1+$C28)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,G$15)*(1+$C28)^(G$15)*(1+$C28)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,H$15)*(1+$C28)^(H$15)*(1+$C28)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,I$15)*(1+$C28)^(I$15)*(1+$C28)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,J$15)*(1+$C28)^(J$15)*(1+$C28)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,K$15)*(1+$C28)^(K$15)*(1+$C28)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,L$15)*(1+$C28)^(L$15)*(1+$C28)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,M$15)*(1+$C28)^(M$15)*(1+$C28)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,N$15)*(1+$C28)^(N$15)*(1+$C28)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,O$15)*(1+$C28)^(O$15)*(1+$C28)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,P$15)*(1+$C28)^(P$15)*(1+$C28)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,Q$15)*(1+$C28)^(Q$15)*(1+$C28)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,R$15)*(1+$C28)^(R$15)*(1+$C28)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,S$15)*(1+$C28)^(S$15)*(1+$C28)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,T$15)*(1+$C28)^(T$15)*(1+$C28)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,U$15)*(1+$C28)^(U$15)*(1+$C28)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,V$15)*(1+$C28)^(V$15)*(1+$C28)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,W$15)*(1+$C28)^(W$15)*(1+$C28)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,X$15)*(1+$C28)^(X$15)*(1+$C28)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$36,'2 - Input economic data '!$B$31:$B$36,Y$15)*(1+$C28)^(Y$15)*(1+$C28)^(Y$15),0)","v":0}]
[null,"TOTAL CAPEX",null,{"$f":"-SUM(D27:D28)","v":0},{"$f":"-SUM(E27:E28)","v":-50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(U27:U28)","v":0},{"$f":"-SUM(V27:V28)","v":0},{"$f":"-SUM(W27:W28)","v":0},{"$f":"-SUM(X27:X28)","v":0},{"$f":"-SUM(Y27:Y28)","v":0}]
[{"$f":"+A28+1","v":5},"Abandonment Costs",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"'2 - Input economic data '!H65","v":0},{"$f":"+IF(E$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(E$15),0)","v":0},{"$f":"+IF(F$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(F$15),0)","v":0},{"$f":"+IF(G$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(G$15),0)","v":0},{"$f":"+IF(H$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(H$15),0)","v":0},{"$f":"+IF(I$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(I$15),0)","v":0},{"$f":"+IF(J$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(J$15),0)","v":0},{"$f":"+IF(K$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(K$15),0)","v":0},{"$f":"+IF(L$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(L$15),0)","v":0},{"$f":"+IF(M$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(M$15),0)","v":0},{"$f":"+IF(N$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(N$15),0)","v":0},{"$f":"+IF(O$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(O$15),0)","v":0},{"$f":"+IF(P$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(P$15),0)","v":0},{"$f":"+IF(Q$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(Q$15),0)","v":0},{"$f":"+IF(R$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(R$15),0)","v":0},{"$f":"+IF(S$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(S$15),0)","v":0},{"$f":"+IF(T$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(T$15),0)","v":0},{"$f":"+IF(U$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(U$15),0)","v":0},{"$f":"+IF(V$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(V$15),0)","v":0},{"$f":"+IF(W$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(W$15),0)","v":0},{"$f":"+IF(X$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(X$15),0)","v":0},{"$f":"+IF(Y$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(Y$15),0)","v":0}]
[{"$f":"+A30+1","v":6},"Residual Value",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"'2 - Input economic data '!H66","v":0},{"$f":"+IF(E$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(E$15),0)","v":0},{"$f":"+IF(F$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(F$15),0)","v":0},{"$f":"+IF(G$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(G$15),0)","v":0},{"$f":"+IF(H$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(H$15),0)","v":0},{"$f":"+IF(I$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(I$15),0)","v":0},{"$f":"+IF(J$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(J$15),0)","v":0},{"$f":"+IF(K$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(K$15),0)","v":0},{"$f":"+IF(L$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(L$15),0)","v":0},{"$f":"+IF(M$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(M$15),0)","v":0},{"$f":"+IF(N$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(N$15),0)","v":0},{"$f":"+IF(O$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(O$15),0)","v":0},{"$f":"+IF(P$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(P$15),0)","v":0},{"$f":"+IF(Q$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(Q$15),0)","v":0},{"$f":"+IF(R$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(R$15),0)","v":0},{"$f":"+IF(S$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(S$15),0)","v":0},{"$f":"+IF(T$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(T$15),0)","v":0},{"$f":"+IF(U$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(U$15),0)","v":0},{"$f":"+IF(V$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(V$15),0)","v":0},{"$f":"+IF(W$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(W$15),0)","v":0},{"$f":"+IF(X$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(X$15),0)","v":0},{"$f":"+IF(Y$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(Y$15),0)","v":0}]
[null,"TOTAL ABEX",null,{"$f":"+D31-D30","v":0},{"$f":"+E31-E30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A28+1","v":5},"Plant Conduction and Operation",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"'2 - Input economic data '!H40","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(Y$15),0)","v":0}]
[{"$f":"+A33+1","v":6},"Administrative personnel",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"'2 - Input economic data '!H41","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(Y$15),0)","v":0}]
[{"$f":"+A34+1","v":7},"Security guard",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"'2 - Input economic data '!H42","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(Y$15),0)","v":0}]
[{"$f":"+A35+1","v":8},"Head office Administration fees",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"'2 - Input economic data '!H43","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(Y$15),0)","v":0}]
[null,"Total Personnel",null,{"$f":"+SUM(D33:D36)","v":0},0,0,{"$f":"+SUM(G33:G36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(Y33:Y36)","v":0}]
[{"$f":"+A36+1","v":9},{"$f":"'2 - Input economic data '!A99","v":"Plant Conduction and Operation"},{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"'2 - Input economic data '!B45","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(Y$15),0)","v":0}]
[{"$f":"+A38+1","v":10},{"$f":"'2 - Input economic data '!A100","v":"Administrative personnel"},{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"'2 - Input economic data '!B46","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(Y$15),0)","v":0}]
[{"$f":"+A39+1","v":11},{"$f":"'2 - Input economic data '!A101","v":"Security guard"},{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"'2 - Input economic data '!B47","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(Y$15),0)","v":0}]
[{"$f":"+A40+1","v":12},{"$f":"'2 - Input economic data '!A102","v":"Head office Administration fees"},{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"'2 - Input economic data '!B48","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(Y$15),0)","v":0}]
[{"$f":"+A41+1","v":13},{"$f":"'2 - Input economic data '!A103","v":"Total Personnel"},{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"'2 - Input economic data '!B49","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(Y$15),0)","v":0}]
[null,"Waste generated (ton/year) or (m3/year)",{"$f":"C17","v":0},{"$f":"'1 - Input technical data'!B62","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(Y$15),0)","v":0}]
[{"$f":"+A42+1","v":14},"Waste Treatment Costs (USD)",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"D43*'1 - Input technical data'!B58*(1+$C44)^(D$15)","v":0},{"$f":"E43*'1 - Input technical data'!B58*(1+$C44)^(E$15)","v":0},{"$f":"F43*'1 - Input technical data'!$B$58*(1+$C44)^(F$15)","v":0},{"$f":"G43*'1 - Input technical data'!$B$58*(1+$C44)^(G$15)","v":0},{"$f":"H43*'1 - Input technical data'!$B$58*(1+$C44)^(H$15)","v":0},{"$f":"I43*'1 - Input technical data'!$B$58*(1+$C44)^(I$15)","v":0},{"$f":"J43*'1 - Input technical data'!$B$58*(1+$C44)^(J$15)","v":0},{"$f":"K43*'1 - Input technical data'!$B$58*(1+$C44)^(K$15)","v":0},{"$f":"L43*'1 - Input technical data'!$B$58*(1+$C44)^(L$15)","v":0},{"$f":"M43*'1 - Input technical data'!$B$58*(1+$C44)^(M$15)","v":0},{"$f":"N43*'1 - Input technical data'!$B$58*(1+$C44)^(N$15)","v":0},{"$f":"O43*'1 - Input technical data'!$B$58*(1+$C44)^(O$15)","v":0},{"$f":"P43*'1 - Input technical data'!$B$58*(1+$C44)^(P$15)","v":0},{"$f":"Q43*'1 - Input technical data'!$B$58*(1+$C44)^(Q$15)","v":0},{"$f":"R43*'1 - Input technical data'!$B$58*(1+$C44)^(R$15)","v":0},{"$f":"S43*'1 - Input technical data'!$B$58*(1+$C44)^(S$15)","v":0},{"$f":"T43*'1 - Input technical data'!$B$58*(1+$C44)^(T$15)","v":0},{"$f":"U43*'1 - Input technical data'!$B$58*(1+$C44)^(U$15)","v":0},{"$f":"V43*'1 - Input technical data'!$B$58*(1+$C44)^(V$15)","v":0},{"$f":"W43*'1 - Input technical data'!$B$58*(1+$C44)^(W$15)","v":0},{"$f":"X43*'1 - Input technical data'!$B$58*(1+$C44)^(X$15)","v":0},{"$f":"Y43*'1 - Input technical data'!$B$58*(1+$C44)^(Y$15)","v":0}]
[null,"Total O&M (personnel excl.)",null,{"$f":"+SUM(D38:D42,D44:D44)","v":0},{"$f":"+SUM(E38:E42,E44:E44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel usage (L)",{"$f":"C17","v":0},{"$f":"IF('1 - Input technical data'!D72=\"L\",'1 - Input technical data'!B72,0) + IF('1 - Input technical data'!D76=\"L\",'1 - Input technical data'!B76,0) +  IF('1 - Input technical data'!D81=\"L\",'1 - Input technical data'!B81,0) + IF('1 - Input technical data'!D79=\"L\",'1 - Input technical data'!B79,0) + IF('1 - Input technical data'!D84=\"L\",'1 - Input technical data'!B84,0) + IF('1 - Input technical data'!D86=\"L\",'1 - Input technical data'!B86,0)  +  IF('1 - Input technical data'!B42=\"Other\",'1 - Input technical data'!B72,0) + IF('1 - Input technical data'!B50=\"Other\",'1 - Input technical data'!B76,0) +  IF('1 - Input technical data'!B34=\"Other\",'1 - Input technical data'!B81,0) + IF('1 - Input technical data'!B28=\"Other\",'1 - Input technical data'!B79,0) + IF('1 - Input technical data'!B13=\"Other\",'1 - Input technical data'!B84,0) + IF('1 - Input technical data'!B20=\"Other\",'1 - Input technical data'!B86,0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(Y$15),0)","v":0}]
[null,"Fuel usage (MWh)",{"$f":"C17","v":0},{"$f":"((IF('1 - Input technical data'!D72=\"L\",'1 - Input technical data'!B72,0) * '1 - Input technical data'!B43 + IF('1 - Input technical data'!D76=\"L\",'1 - Input technical data'!B76,0) * '1 - Input technical data'!B51 +  IF('1 - Input technical data'!D81=\"L\",'1 - Input technical data'!B81,0) * '1 - Input technical data'!B35  + IF('1 - Input technical data'!D79=\"L\",'1 - Input technical data'!B79,0) * '1 - Input technical data'!B29 + IF('1 - Input technical data'!D84=\"L\",'1 - Input technical data'!B84,0) * '1 - Input technical data'!B14 + IF('1 - Input technical data'!D86=\"L\",'1 - Input technical data'!B86,0) * '1 - Input technical data'!B21)/3.6)                                                          + ((IF('1 - Input technical data'!B42=\"Other\",'1 - Input technical data'!B72,0) * '1 - Input technical data'!B43 + IF('1 - Input technical data'!B50=\"Other\",'1 - Input technical data'!B76,0) * '1 - Input technical data'!B51 +  IF('1 - Input technical data'!B34=\"Other\",'1 - Input technical data'!B81,0) * '1 - Input technical data'!B35  + IF('1 - Input technical data'!B28=\"Other\",'1 - Input technical data'!B79,0) * '1 - Input technical data'!B29 + IF('1 - Input technical data'!B13=\"Other\",'1 - Input technical data'!B84,0) * '1 - Input technical data'!B14 + IF('1 - Input technical data'!B20=\"Other\",'1 - Input technical data'!B86,0) * '1 - Input technical data'!B21)/3.6)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(Y$15),0)","v":0}]
[null,"Fuel associated emissions (tCO2)",{"$f":"C17","v":0},{"$f":"(IF('1 - Input technical data'!D72=\"L\",'1 - Input technical data'!B72,0) * '1 - Input technical data'!B43* '1 - Input technical data'!B44               +             IF('1 - Input technical data'!D76=\"L\",'1 - Input technical data'!B76,0) * '1 - Input technical data'!B51* '1 - Input technical data'!B52                         +                    IF('1 - Input technical data'!D81=\"L\",'1 - Input technical data'!B81,0) * '1 - Input technical data'!B35  * '1 - Input technical data'!B36               +                 IF('1 - Input technical data'!D79=\"L\",'1 - Input technical data'!B79,0) * '1 - Input technical data'!B29 * '1 - Input technical data'!B30             +               IF('1 - Input technical data'!D84=\"L\",'1 - Input technical data'!B84,0) * '1 - Input technical data'!B14 * '1 - Input technical data'!B15            +                    IF('1 - Input technical data'!D86=\"L\",'1 - Input technical data'!B86,0) * '1 - Input technical data'!B21* '1 - Input technical data'!B22)                                                                                                                                                                                 +   (IF('1 - Input technical data'!B42=\"Other\",'1 - Input technical data'!B72,0) * '1 - Input technical data'!B43* '1 - Input technical data'!B44               +             IF('1 - Input technical data'!B50=\"Other\",'1 - Input technical data'!B76,0) * '1 - Input technical data'!B51* '1 - Input technical data'!B52                         +                    IF('1 - Input technical data'!B34=\"Other\",'1 - Input technical data'!B81,0) * '1 - Input technical data'!B35  * '1 - Input technical data'!B36               +                 IF('1 - Input technical data'!B28=\"Other\",'1 - Input technical data'!B79,0) * '1 - Input technical data'!B29 * '1 - Input technical data'!B30             +               IF('1 - Input technical data'!B13=\"Other\",'1 - Input technical data'!B84,0) * '1 - Input technical data'!B14 * '1 - Input technical data'!B15            +                    IF('1 - Input technical data'!B20=\"Other\",'1 - Input technical data'!B86,0) * '1 - Input technical data'!B21* '1 - Input technical data'!B22)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(Y$15),0)","v":0}]
[{"$f":"+A44+2","v":16},"Fuel costs (USD)",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"IF('1 - Input technical data'!D72=\"L\",'1 - Input technical data'!B72,0)*'1 - Input technical data'!B45   +   IF('1 - Input technical data'!D76=\"L\",'1 - Input technical data'!B76,0) *'1 - Input technical data'!B53    +    IF('1 - Input technical data'!D81=\"L\",'1 - Input technical data'!B81,0) *'1 - Input technical data'!B37 + IF('1 - Input technical data'!D79=\"L\",'1 - Input technical data'!B79,0) *'1 - Input technical data'!B31 + IF('1 - Input technical data'!D84=\"L\",'1 - Input technical data'!B84,0) *'1 - Input technical data'!B16  + IF('1 - Input technical data'!D86=\"L\",'1 - Input technical data'!B86  *'1 - Input technical data'!B23,0)                                    +                           IF('1 - Input technical data'!B42=\"Other\",'1 - Input technical data'!B72,0)*'1 - Input technical data'!B45   +   IF('1 - Input technical data'!B50=\"Other\",'1 - Input technical data'!B76,0) *'1 - Input technical data'!B53    +    IF('1 - Input technical data'!B34=\"Other\",'1 - Input technical data'!B81,0) *'1 - Input technical data'!B37 + IF('1 - Input technical data'!B28=\"Other\",'1 - Input technical data'!B79,0) *'1 - Input technical data'!B31 + IF('1 - Input technical data'!B13=\"Other\",'1 - Input technical data'!B84,0) *'1 - Input technical data'!B16  + IF('1 - Input technical data'!B20=\"Other\",'1 - Input technical data'!B86  *'1 - Input technical data'!B23,0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(Y$15),0)","v":0}]
[{"$f":"+A49+1","v":17},"Fuel emissions cost (USD)",{"$f":"'2 - Input economic data '!$B$17","v":1.37},{"$f":"'2 - Input economic data '!B16*D48","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(Y$15),0)","v":0}]
[null,"Fuel usage (Nm3)",{"$f":"C17","v":0},{"$f":"IF('1 - Input technical data'!D72=\"Nm3\",'1 - Input technical data'!B72,0) + IF('1 - Input technical data'!D76=\"Nm3\",'1 - Input technical data'!B76,0) +  IF('1 - Input technical data'!D81=\"Nm3\",'1 - Input technical data'!B81,0) + IF('1 - Input technical data'!D79=\"Nm3\",'1 - Input technical data'!B79,0) + IF('1 - Input technical data'!D84=\"Nm3\",'1 - Input technical data'!B84,0) + IF('1 - Input technical data'!D86=\"Nm3\",'1 - Input technical data'!B86,0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(Y$15),0)","v":0}]
[null,"Fuel usage (MWh)",{"$f":"C17","v":0},{"$f":"(IF('1 - Input technical data'!D72=\"Nm3\",'1 - Input technical data'!B72,0) * '1 - Input technical data'!B43 + IF('1 - Input technical data'!D76=\"Nm3\",'1 - Input technical data'!B76,0) * '1 - Input technical data'!B51 +  IF('1 - Input technical data'!D81=\"Nm3\",'1 - Input technical data'!B81,0) * '1 - Input technical data'!B35  + IF('1 - Input technical data'!D79=\"Nm3\",'1 - Input technical data'!B79,0) * '1 - Input technical data'!B29 + IF('1 - Input technical data'!D84=\"Nm3\",'1 - Input technical data'!B84,0) * '1 - Input technical data'!B14 + IF('1 - Input technical data'!D86=\"Nm3\",'1 - Input technical data'!B86,0) * '1 - Input technical data'!B21)/3.6","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(Y$15),0)","v":0}]
[null,"Fuel associated emissions (tCO2)",{"$f":"C21","v":0},{"$f":"(IF('1 - Input technical data'!D72=\"Nm3\",'1 - Input technical data'!B72,0) * '1 - Input technical data'!B43* '1 - Input technical data'!B44               +             IF('1 - Input technical data'!D76=\"Nm3\",'1 - Input technical data'!B76,0) * '1 - Input technical data'!B51* '1 - Input technical data'!B52                         +                    IF('1 - Input technical data'!D81=\"Nm3\",'1 - Input technical data'!B81,0) * '1 - Input technical data'!B35  * '1 - Input technical data'!B36               +                 IF('1 - Input technical data'!D79=\"Nm3\",'1 - Input technical data'!B79,0) * '1 - Input technical data'!B29 * '1 - Input technical data'!B30             +               IF('1 - Input technical data'!D84=\"Nm3\",'1 - Input technical data'!B84,0) * '1 - Input technical data'!B14 * '1 - Input technical data'!B15            +                    IF('1 - Input technical data'!D86=\"Nm3\",'1 - Input technical data'!B86,0) * '1 - Input technical data'!B21* '1 - Input technical data'!B22)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(Y$15),0)","v":0}]
[{"$f":"+A50+2","v":19},"Fuel costs (USD)",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"IF('1 - Input technical data'!D72=\"Nm3\",'1 - Input technical data'!B72,0)*'1 - Input technical data'!B45   + IF('1 - Input technical data'!D76=\"Nm3\",'1 - Input technical data'!B76,0) *'1 - Input technical data'!B53    +  IF('1 - Input technical data'!D81=\"Nm3\",'1 - Input technical data'!B81,0) *'1 - Input technical data'!B37 + IF('1 - Input technical data'!D79=\"Nm3\",'1 - Input technical data'!B79,0) *'1 - Input technical data'!B31 + IF('1 - Input technical data'!D84=\"Nm3\",'1 - Input technical data'!B84,0) *'1 - Input technical data'!B16  + IF('1 - Input technical data'!D86=\"Nm3\",'1 - Input technical data'!B86  *'1 - Input technical data'!B23,0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(Y$15),0)","v":0}]
[{"$f":"+A54+1","v":20},"Fuel emissions cost (USD)",{"$f":"'2 - Input economic data '!$B$17","v":1.37},{"$f":"'2 - Input economic data '!B16*(IF('1 - Input technical data'!D72=\"Nm3\",'1 - Input technical data'!B72,0) * '1 - Input technical data'!B43* '1 - Input technical data'!B44            +             IF('1 - Input technical data'!D76=\"Nm3\",'1 - Input technical data'!B76,0) * '1 - Input technical data'!B51* '1 - Input technical data'!B52                         +                    IF('1 - Input technical data'!D81=\"Nm3\",'1 - Input technical data'!B81,0) * '1 - Input technical data'!B35  * '1 - Input technical data'!B36               +                 IF('1 - Input technical data'!D79=\"Nm3\",'1 - Input technical data'!B79,0) * '1 - Input technical data'!B29 * '1 - Input technical data'!B30             +               IF('1 - Input technical data'!D84=\"Nm3\",'1 - Input technical data'!B84,0) * '1 - Input technical data'!B14 * '1 - Input technical data'!B15            +                    IF('1 - Input technical data'!D86=\"Nm3\",'1 - Input technical data'!B86,0) * '1 - Input technical data'!B21* '1 - Input technical data'!B22)/3.6","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(Y$15),0)","v":0}]
[null,"Feedstock consumption (tons)",{"$f":"C17","v":0},{"$f":"IF('1 - Input technical data'!D72=\"tonne\",'1 - Input technical data'!B72,0) + IF('1 - Input technical data'!D76=\"tonne\",'1 - Input technical data'!B76,0) +  IF('1 - Input technical data'!D81=\"tonne\",'1 - Input technical data'!B81,0) + IF('1 - Input technical data'!D79=\"tonne\",'1 - Input technical data'!B79,0) + IF('1 - Input technical data'!D84=\"tonne\",'1 - Input technical data'!B84,0) + IF('1 - Input technical data'!D86=\"tonne\",'1 - Input technical data'!B86,0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(Y$15),0)","v":0}]
[null,"Feedstock energy content (MWh)",{"$f":"C17","v":0},{"$f":"(IF('1 - Input technical data'!D72=\"tonne\",'1 - Input technical data'!B72,0) * '1 - Input technical data'!B43 + IF('1 - Input technical data'!D76=\"tonne\",'1 - Input technical data'!B76,0) * '1 - Input technical data'!B51 +  IF('1 - Input technical data'!D81=\"tonne\",'1 - Input technical data'!B81,0) * '1 - Input technical data'!B35  + IF('1 - Input technical data'!D79=\"tonne\",'1 - Input technical data'!B79,0) * '1 - Input technical data'!B29 + IF('1 - Input technical data'!D84=\"tonne\",'1 - Input technical data'!B84,0) * '1 - Input technical data'!B14 + IF('1 - Input technical data'!D86=\"tonne\",'1 - Input technical data'!B86,0) * '1 - Input technical data'!B21)/3.6","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(Y$15),0)","v":0}]
[null,"Feedstock associated emissions (tCO2)",{"$f":"C22","v":0},{"$f":"(IF('1 - Input technical data'!D72=\"tonne\",'1 - Input technical data'!B72,0) * '1 - Input technical data'!B43* '1 - Input technical data'!B44               +             IF('1 - Input technical data'!D76=\"tonne\",'1 - Input technical data'!B76,0) * '1 - Input technical data'!B51* '1 - Input technical data'!B52                         +                    IF('1 - Input technical data'!D81=\"tonne\",'1 - Input technical data'!B81,0) * '1 - Input technical data'!B35  * '1 - Input technical data'!B36               +                 IF('1 - Input technical data'!D79=\"tonne\",'1 - Input technical data'!B79,0) * '1 - Input technical data'!B29 * '1 - Input technical data'!B30             +               IF('1 - Input technical data'!D84=\"tonne\",'1 - Input technical data'!B84,0) * '1 - Input technical data'!B14 * '1 - Input technical data'!B15            +                    IF('1 - Input technical data'!D86=\"tonne\",'1 - Input technical data'!B86,0) * '1 - Input technical data'!B21* '1 - Input technical data'!B22)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(Y$15),0)","v":0}]
[{"$f":"+A55+1","v":21},"Feedstock costs (USD)",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"IF('1 - Input technical data'!D72=\"tonne\",'1 - Input technical data'!B72,0)*'1 - Input technical data'!B45   + IF('1 - Input technical data'!D76=\"tonne\",'1 - Input technical data'!B76,0) *'1 - Input technical data'!B53    +  IF('1 - Input technical data'!D81=\"tonne\",'1 - Input technical data'!B81,0) *'1 - Input technical data'!B37 + IF('1 - Input technical data'!D79=\"tonne\",'1 - Input technical data'!B79,0) *'1 - Input technical data'!B31 + IF('1 - Input technical data'!D84=\"tonne\",'1 - Input technical data'!B84,0) *'1 - Input technical data'!B16  + IF('1 - Input technical data'!D86=\"tonne\",'1 - Input technical data'!B86  *'1 - Input technical data'!B23,0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(Y$15),0)","v":0}]
[{"$f":"+A59+1","v":22},"Feedstock emissions cost (USD)",{"$f":"'2 - Input economic data '!$B$17","v":1.37},{"$f":"'2 - Input economic data '!B16*(IF('1 - Input technical data'!D72=\"tonne\",'1 - Input technical data'!B72,0) * '1 - Input technical data'!B43* '1 - Input technical data'!B44            +             IF('1 - Input technical data'!D76=\"tonne\",'1 - Input technical data'!B76,0) * '1 - Input technical data'!B51* '1 - Input technical data'!B52                         +                    IF('1 - Input technical data'!D81=\"tonne\",'1 - Input technical data'!B81,0) * '1 - Input technical data'!B35  * '1 - Input technical data'!B36               +                 IF('1 - Input technical data'!D79=\"tonne\",'1 - Input technical data'!B79,0) * '1 - Input technical data'!B29 * '1 - Input technical data'!B30             +               IF('1 - Input technical data'!D84=\"tonne\",'1 - Input technical data'!B84,0) * '1 - Input technical data'!B14 * '1 - Input technical data'!B15            +                    IF('1 - Input technical data'!D86=\"tonne\",'1 - Input technical data'!B86,0) * '1 - Input technical data'!B21* '1 - Input technical data'!B22)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(Y$15),0)","v":0}]
[null,"Electricity grid consumption (MWh)",null,{"$f":"+IF(D19>D21,D19-D21,0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(Y$15),0)","v":0}]
[{"$f":"+A60+1","v":23},"Electricity purchase cost (USD)",{"$f":"+C59","v":0},{"$f":"+D61*'2 - Input economic data '!B6*(1+$C62)^(D$15)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(Y$15),0)","v":0}]
[null,"Total Fuel + Electricity costs",null,{"$f":"+D49+D59+D62+D54","v":0},{"$f":"+E49+E59+E62+E54","v":0},{"$f":"+F49+F59+F62+F54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL OPEX",null,{"$f":"-SUM(D37,D45,D63)","v":0},{"$f":"-SUM(E37,E45,E63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",null,{"$f":"+D26+D29+D64+D32","v":0},{"$f":"+E26+E29+E64+E32","v":-50000},0,0,0,0,0,0,0,0,0,{"$f":"+O26+O29+O64+O32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A62+1","v":24},"Depreciation - Power generation Equipment"]
[{"$f":"+A66+1","v":25},"Depreciation - Civil and Distribution equipment"]
[{"$f":"+A67+1","v":26},"Amortization"]
[null,"EBIT",null,{"$f":"+SUM(D65:D68)","v":0},{"$f":"+SUM(E65:E68)","v":-50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A68+1","v":27},"Interest payments from loan(s)",null,{"$f":"+D104","v":0},null,{"$f":"+F104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A70+1","v":28},"Taxes (Fixed %)",0.2,{"$f":"+IF(D$69>0,D$69*$C71,0)","v":0},null,{"$f":"+IF(F$69>0,F$69*$C71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NET PROFIT (NP) AFTER TAXES (USD)",null,{"$f":"+D69-SUM(D70:D71)","v":0},{"$f":"+E69-SUM(E70:E71)","v":-50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt repayment and equity recovery","NP Share (%)"]
[{"$f":"+A71+1","v":29},"Debt repayment (of supplier/s)",0.02,{"$f":"+IF(D$72>0,D$72*$C74,0)","v":0},{"$f":"+IF(E$72>0,E$72*$C74,0)","v":0},{"$f":"+IF(F$72>0,F$72*$C74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(T$72>0,T$72*$C74,0)","v":0},0,0,0,0,0]
[{"$f":"+A74+1","v":30},"Debt repayment (of Developer if applicable)",0.02,0,0,{"$f":"+IF(F$72>0,F$72*$C75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A75+1","v":31},"Debt repayment (others)",0.02,0,0,{"$f":"+IF(F$72>0,F$72*$C76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A76+1","v":32},"Developer equity recovery",0.05,0,0,{"$f":"+IF(F$72>0,F$72*$C77,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NET CASHFLOW","USD",{"$f":"+D72-SUM(D74:D77)","v":0},-50000,{"$f":"+F72-SUM(F74:F77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CUMULATIVE CASH BALANCE","USD",{"$f":"+D78","v":0},{"$f":"+E78","v":-50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Electricity Production / Consumption","MWh",{"$f":"D19","v":0},{"$f":"E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"ELECTRICITY CAPEX","USD",{"$f":"-IF(D$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(D$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,D$15)*(1+$C28)^(D$15)*(1+$C28)^(D$15),0)  -  IF(D$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,D$15)*(1+$C28)^(D$15)*(1+$C28)^(D$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(E$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(E$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,E$15)*(1+$C28)^(E$15)*(1+$C28)^(E$15),0)  -  IF(E$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,E$15)*(1+$C28)^(E$15)*(1+$C28)^(E$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(F$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(F$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,F$15)*(1+$C28)^(F$15)*(1+$C28)^(F$15),0)  -  IF(F$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,F$15)*(1+$C28)^(F$15)*(1+$C28)^(F$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(G$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(G$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,G$15)*(1+$C28)^(G$15)*(1+$C28)^(G$15),0)  -  IF(G$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,G$15)*(1+$C28)^(G$15)*(1+$C28)^(G$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(H$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(H$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,H$15)*(1+$C28)^(H$15)*(1+$C28)^(H$15),0)  -  IF(H$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,H$15)*(1+$C28)^(H$15)*(1+$C28)^(H$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(I$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(I$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,I$15)*(1+$C28)^(I$15)*(1+$C28)^(I$15),0)  -  IF(I$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,I$15)*(1+$C28)^(I$15)*(1+$C28)^(I$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(J$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(J$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,J$15)*(1+$C28)^(J$15)*(1+$C28)^(J$15),0)  -  IF(J$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,J$15)*(1+$C28)^(J$15)*(1+$C28)^(J$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(K$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(K$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,K$15)*(1+$C28)^(K$15)*(1+$C28)^(K$15),0)  -  IF(K$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,K$15)*(1+$C28)^(K$15)*(1+$C28)^(K$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(L$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(L$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,L$15)*(1+$C28)^(L$15)*(1+$C28)^(L$15),0)  -  IF(L$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,L$15)*(1+$C28)^(L$15)*(1+$C28)^(L$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(M$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(M$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,M$15)*(1+$C28)^(M$15)*(1+$C28)^(M$15),0)  -  IF(M$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,M$15)*(1+$C28)^(M$15)*(1+$C28)^(M$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(N$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(N$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,N$15)*(1+$C28)^(N$15)*(1+$C28)^(N$15),0)  -  IF(N$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,N$15)*(1+$C28)^(N$15)*(1+$C28)^(N$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(O$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(O$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,O$15)*(1+$C28)^(O$15)*(1+$C28)^(O$15),0)  -  IF(O$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,O$15)*(1+$C28)^(O$15)*(1+$C28)^(O$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(P$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(P$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,P$15)*(1+$C28)^(P$15)*(1+$C28)^(P$15),0)  -  IF(P$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,P$15)*(1+$C28)^(P$15)*(1+$C28)^(P$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(Q$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(Q$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,Q$15)*(1+$C28)^(Q$15)*(1+$C28)^(Q$15),0)  -  IF(Q$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,Q$15)*(1+$C28)^(Q$15)*(1+$C28)^(Q$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(R$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(R$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,R$15)*(1+$C28)^(R$15)*(1+$C28)^(R$15),0)  -  IF(R$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,R$15)*(1+$C28)^(R$15)*(1+$C28)^(R$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(S$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(S$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,S$15)*(1+$C28)^(S$15)*(1+$C28)^(S$15),0)  -  IF(S$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,S$15)*(1+$C28)^(S$15)*(1+$C28)^(S$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(T$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(T$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,T$15)*(1+$C28)^(T$15)*(1+$C28)^(T$15),0)  -  IF(T$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,T$15)*(1+$C28)^(T$15)*(1+$C28)^(T$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(U$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(U$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,U$15)*(1+$C28)^(U$15)*(1+$C28)^(U$15),0)  -  IF(U$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,U$15)*(1+$C28)^(U$15)*(1+$C28)^(U$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(V$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(V$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,V$15)*(1+$C28)^(V$15)*(1+$C28)^(V$15),0)  -  IF(V$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,V$15)*(1+$C28)^(V$15)*(1+$C28)^(V$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(W$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(W$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,W$15)*(1+$C28)^(W$15)*(1+$C28)^(W$15),0)  -  IF(W$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,W$15)*(1+$C28)^(W$15)*(1+$C28)^(W$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(X$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(X$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,X$15)*(1+$C28)^(X$15)*(1+$C28)^(X$15),0)  -  IF(X$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,X$15)*(1+$C28)^(X$15)*(1+$C28)^(X$15),0) *'2 - Input economic data '!$D$69","v":0},{"$f":"-IF(Y$15=0,'2 - Input economic data '!$H$24+'2 - Input economic data '!$H$25 + '2 - Input economic data '!$H$28*'2 - Input economic data '!$D$69+'2 - Input economic data '!$H$29*'2 - Input economic data '!$D$69 + '2 - Input economic data '!$H$23*'2 - Input economic data '!$D$69,0)*(1-$F$6)  - IF(Y$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$31:$H$32,'2 - Input economic data '!$B$31:$B$32,Y$15)*(1+$C28)^(Y$15)*(1+$C28)^(Y$15),0)  -  IF(Y$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,Y$15)*(1+$C28)^(Y$15)*(1+$C28)^(Y$15),0) *'2 - Input economic data '!$D$69","v":0}]
[{"$f":"+A82+1","v":2},"ELECTRICITY ABEX","USD",{"$f":"+D32*'2 - Input economic data '!$D$69","v":0},0,{"$f":"+F32*'2 - Input economic data '!$D$69","v":0},{"$f":"+G32*'2 - Input economic data '!$D$69","v":0},{"$f":"+H32*'2 - Input economic data '!$D$69","v":0},{"$f":"+I32*'2 - Input economic data '!$D$69","v":0},{"$f":"+J32*'2 - Input economic data '!$D$69","v":0},{"$f":"+K32*'2 - Input economic data '!$D$69","v":0},{"$f":"+L32*'2 - Input economic data '!$D$69","v":0},{"$f":"+M32*'2 - Input economic data '!$D$69","v":0},{"$f":"+N32*'2 - Input economic data '!$D$69","v":0},{"$f":"+O32*'2 - Input economic data '!$D$69","v":0},{"$f":"+P32*'2 - Input economic data '!$D$69","v":0},{"$f":"+Q32*'2 - Input economic data '!$D$69","v":0},{"$f":"+R32*'2 - Input economic data '!$D$69","v":0},{"$f":"+S32*'2 - Input economic data '!$D$69","v":0},{"$f":"+T32*'2 - Input economic data '!$D$69","v":0},{"$f":"+U32*'2 - Input economic data '!$D$69","v":0},{"$f":"+V32*'2 - Input economic data '!$D$69","v":0},{"$f":"+W32*'2 - Input economic data '!$D$69","v":0},{"$f":"+X32*'2 - Input economic data '!$D$69","v":0},{"$f":"+Y32*'2 - Input economic data '!$D$69","v":0}]
[{"$f":"+A83+1","v":3},"ELECTRICITY OPEX Personnel","USD",{"$f":"-D37*'2 - Input economic data '!$D$69","v":0},0,{"$f":"-F37*'2 - Input economic data '!$D$69","v":0},{"$f":"-G37*'2 - Input economic data '!$D$69","v":0},{"$f":"-H37*'2 - Input economic data '!$D$69","v":0},{"$f":"-I37*'2 - Input economic data '!$D$69","v":0},{"$f":"-J37*'2 - Input economic data '!$D$69","v":0},{"$f":"-K37*'2 - Input economic data '!$D$69","v":0},{"$f":"-L37*'2 - Input economic data '!$D$69","v":0},{"$f":"-M37*'2 - Input economic data '!$D$69","v":0},{"$f":"-N37*'2 - Input economic data '!$D$69","v":0},{"$f":"-O37*'2 - Input economic data '!$D$69","v":0},{"$f":"-P37*'2 - Input economic data '!$D$69","v":0},{"$f":"-Q37*'2 - Input economic data '!$D$69","v":0},{"$f":"-R37*'2 - Input economic data '!$D$69","v":0},{"$f":"-S37*'2 - Input economic data '!$D$69","v":0},{"$f":"-T37*'2 - Input economic data '!$D$69","v":0},{"$f":"-U37*'2 - Input economic data '!$D$69","v":0},{"$f":"-V37*'2 - Input economic data '!$D$69","v":0},{"$f":"-W37*'2 - Input economic data '!$D$69","v":0},{"$f":"-X37*'2 - Input economic data '!$D$69","v":0},{"$f":"-Y37*'2 - Input economic data '!$D$69","v":0}]
[4,"ELECTRICITY OPEX O&M (personnel excl.)","USD",{"$f":"-D45*'2 - Input economic data '!$D$69","v":0},0,{"$f":"-F45*'2 - Input economic data '!$D$69","v":0},{"$f":"-G45*'2 - Input economic data '!$D$69","v":0},{"$f":"-H45*'2 - Input economic data '!$D$69","v":0},{"$f":"-I45*'2 - Input economic data '!$D$69","v":0},{"$f":"-J45*'2 - Input economic data '!$D$69","v":0},{"$f":"-K45*'2 - Input economic data '!$D$69","v":0},{"$f":"-L45*'2 - Input economic data '!$D$69","v":0},{"$f":"-M45*'2 - Input economic data '!$D$69","v":0},{"$f":"-N45*'2 - Input economic data '!$D$69","v":0},{"$f":"-O45*'2 - Input economic data '!$D$69","v":0},{"$f":"-P45*'2 - Input economic data '!$D$69","v":0},{"$f":"-Q45*'2 - Input economic data '!$D$69","v":0},{"$f":"-R45*'2 - Input economic data '!$D$69","v":0},{"$f":"-S45*'2 - Input economic data '!$D$69","v":0},{"$f":"-T45*'2 - Input economic data '!$D$69","v":0},{"$f":"-U45*'2 - Input economic data '!$D$69","v":0},{"$f":"-V45*'2 - Input economic data '!$D$69","v":0},{"$f":"-W45*'2 - Input economic data '!$D$69","v":0},{"$f":"-X45*'2 - Input economic data '!$D$69","v":0},{"$f":"-Y45*'2 - Input economic data '!$D$69","v":0}]
[5,"ELECTRICITY OPEX Fuel + Electricity","USD",{"$f":"-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)) - D62","v":0},0,{"$f":" - F62  +IF(F$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(F$15),0)","v":0},{"$f":" - G62  +IF(G$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(G$15),0)","v":0},{"$f":" - H62  +IF(H$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(H$15),0)","v":0},{"$f":" - I62  +IF(I$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(I$15),0)","v":0},{"$f":" - J62  +IF(J$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(J$15),0)","v":0},{"$f":" - K62  +IF(K$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(K$15),0)","v":0},{"$f":" - L62  +IF(L$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(L$15),0)","v":0},{"$f":" - M62  +IF(M$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(M$15),0)","v":0},{"$f":" - N62  +IF(N$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(N$15),0)","v":0},{"$f":" - O62  +IF(O$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(O$15),0)","v":0},{"$f":" - P62  +IF(P$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(P$15),0)","v":0},{"$f":" - Q62  +IF(Q$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(Q$15),0)","v":0},{"$f":" - R62  +IF(R$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(R$15),0)","v":0},{"$f":" - S62  +IF(S$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(S$15),0)","v":0},{"$f":" - T62  +IF(T$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(T$15),0)","v":0},{"$f":" - U62  +IF(U$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(U$15),0)","v":0},{"$f":" - V62  +IF(V$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(V$15),0)","v":0},{"$f":" - W62  +IF(W$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(W$15),0)","v":0},{"$f":" - X62  +IF(X$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(X$15),0)","v":0},{"$f":" - Y62  +IF(Y$15<='1 - Input technical data'!$B$98,(-'1 - Input technical data'!$B$16*'1 - Input technical data'!$B$84 -'1 - Input technical data'!$B$23*'1 - Input technical data'!$B$86-'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$48/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$56/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(Y$15),0)","v":0}]
[6,"ELECTRICITY OPEX","USD",{"$f":"+D84+D85+D86","v":0},0,{"$f":"+F84+F85+F86","v":0},{"$f":"+G84+G85+G86","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+Q84+Q85+Q86","v":0},{"$f":"+R84+R85+R86","v":0},{"$f":"+S84+S85+S86","v":0},{"$f":"+T84+T85+T86","v":0},{"$f":"+U84+U85+U86","v":0},{"$f":"+V84+V85+V86","v":0},{"$f":"+W84+W85+W86","v":0},{"$f":"+X84+X85+X86","v":0},{"$f":"+Y84+Y85+Y86","v":0}]
[7,"NET CASHFLOW ELECTRICITY","USD",{"$f":"+D82+D83+D87","v":0},{"$f":"+E82+E83+E87","v":0},0,{"$f":"+G82+G83+G87","v":0},0,0,0,0,0,0,0,{"$f":"+O82+O83+O87","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Production / Consumption","MWh",{"$f":"D18","v":0},{"$f":"E18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A88+1","v":8},"THERMAL ENERGY CAPEX","USD",{"$f":"-IF(D$15=0,'2 - Input economic data '!H26+'2 - Input economic data '!H27 + '2 - Input economic data '!H28*'2 - Input economic data '!$A$69+'2 - Input economic data '!H29*'2 - Input economic data '!$A$69+'2 - Input economic data '!H23*'2 - Input economic data '!$A$69,0)*(1-F6) - IF(D$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,D$15)*(1+$C28)^(D$15)*(1+$C28)^(D$15),0)  -  IF(D$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,D$15)*(1+$C28)^(D$15)*(1+$C28)^(D$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(D$15=0,'2 - Input economic data '!H26+'2 - Input economic data '!H27 + '2 - Input economic data '!H28*'2 - Input economic data '!$A$69+'2 - Input economic data '!H29*'2 - Input economic data '!$A$69+'2 - Input economic data '!H23*'2 - Input economic data '!$A$69,0)*(1-F6) - IF(D$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,D$15)*(1+$C28)^(D$15)*(1+$C28)^(D$15),0)  -  IF(D$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,D$15)*(1+$C28)^(D$15)*(1+$C28)^(D$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(F$15=0,'2 - Input economic data '!J26+'2 - Input economic data '!J27 + '2 - Input economic data '!J28*'2 - Input economic data '!$A$69+'2 - Input economic data '!J29*'2 - Input economic data '!$A$69+'2 - Input economic data '!J23*'2 - Input economic data '!$A$69,0)*(1-H6) - IF(F$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,F$15)*(1+$C28)^(F$15)*(1+$C28)^(F$15),0)  -  IF(F$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,F$15)*(1+$C28)^(F$15)*(1+$C28)^(F$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(G$15=0,'2 - Input economic data '!K26+'2 - Input economic data '!K27 + '2 - Input economic data '!K28*'2 - Input economic data '!$A$69+'2 - Input economic data '!K29*'2 - Input economic data '!$A$69+'2 - Input economic data '!K23*'2 - Input economic data '!$A$69,0)*(1-I6) - IF(G$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,G$15)*(1+$C28)^(G$15)*(1+$C28)^(G$15),0)  -  IF(G$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,G$15)*(1+$C28)^(G$15)*(1+$C28)^(G$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(H$15=0,'2 - Input economic data '!L26+'2 - Input economic data '!L27 + '2 - Input economic data '!L28*'2 - Input economic data '!$A$69+'2 - Input economic data '!L29*'2 - Input economic data '!$A$69+'2 - Input economic data '!L23*'2 - Input economic data '!$A$69,0)*(1-J6) - IF(H$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,H$15)*(1+$C28)^(H$15)*(1+$C28)^(H$15),0)  -  IF(H$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,H$15)*(1+$C28)^(H$15)*(1+$C28)^(H$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(I$15=0,'2 - Input economic data '!M26+'2 - Input economic data '!M27 + '2 - Input economic data '!M28*'2 - Input economic data '!$A$69+'2 - Input economic data '!M29*'2 - Input economic data '!$A$69+'2 - Input economic data '!M23*'2 - Input economic data '!$A$69,0)*(1-K6) - IF(I$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,I$15)*(1+$C28)^(I$15)*(1+$C28)^(I$15),0)  -  IF(I$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,I$15)*(1+$C28)^(I$15)*(1+$C28)^(I$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(J$15=0,'2 - Input economic data '!N26+'2 - Input economic data '!N27 + '2 - Input economic data '!N28*'2 - Input economic data '!$A$69+'2 - Input economic data '!N29*'2 - Input economic data '!$A$69+'2 - Input economic data '!N23*'2 - Input economic data '!$A$69,0)*(1-L6) - IF(J$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,J$15)*(1+$C28)^(J$15)*(1+$C28)^(J$15),0)  -  IF(J$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,J$15)*(1+$C28)^(J$15)*(1+$C28)^(J$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(K$15=0,'2 - Input economic data '!O26+'2 - Input economic data '!O27 + '2 - Input economic data '!O28*'2 - Input economic data '!$A$69+'2 - Input economic data '!O29*'2 - Input economic data '!$A$69+'2 - Input economic data '!O23*'2 - Input economic data '!$A$69,0)*(1-M6) - IF(K$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,K$15)*(1+$C28)^(K$15)*(1+$C28)^(K$15),0)  -  IF(K$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,K$15)*(1+$C28)^(K$15)*(1+$C28)^(K$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(L$15=0,'2 - Input economic data '!P26+'2 - Input economic data '!P27 + '2 - Input economic data '!P28*'2 - Input economic data '!$A$69+'2 - Input economic data '!P29*'2 - Input economic data '!$A$69+'2 - Input economic data '!P23*'2 - Input economic data '!$A$69,0)*(1-N6) - IF(L$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,L$15)*(1+$C28)^(L$15)*(1+$C28)^(L$15),0)  -  IF(L$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,L$15)*(1+$C28)^(L$15)*(1+$C28)^(L$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(M$15=0,'2 - Input economic data '!Q26+'2 - Input economic data '!Q27 + '2 - Input economic data '!Q28*'2 - Input economic data '!$A$69+'2 - Input economic data '!Q29*'2 - Input economic data '!$A$69+'2 - Input economic data '!Q23*'2 - Input economic data '!$A$69,0)*(1-O6) - IF(M$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,M$15)*(1+$C28)^(M$15)*(1+$C28)^(M$15),0)  -  IF(M$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,M$15)*(1+$C28)^(M$15)*(1+$C28)^(M$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(N$15=0,'2 - Input economic data '!R26+'2 - Input economic data '!R27 + '2 - Input economic data '!R28*'2 - Input economic data '!$A$69+'2 - Input economic data '!R29*'2 - Input economic data '!$A$69+'2 - Input economic data '!R23*'2 - Input economic data '!$A$69,0)*(1-P6) - IF(N$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,N$15)*(1+$C28)^(N$15)*(1+$C28)^(N$15),0)  -  IF(N$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,N$15)*(1+$C28)^(N$15)*(1+$C28)^(N$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(O$15=0,'2 - Input economic data '!S26+'2 - Input economic data '!S27 + '2 - Input economic data '!S28*'2 - Input economic data '!$A$69+'2 - Input economic data '!S29*'2 - Input economic data '!$A$69+'2 - Input economic data '!S23*'2 - Input economic data '!$A$69,0)*(1-Q6) - IF(O$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,O$15)*(1+$C28)^(O$15)*(1+$C28)^(O$15),0)  -  IF(O$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,O$15)*(1+$C28)^(O$15)*(1+$C28)^(O$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(P$15=0,'2 - Input economic data '!T26+'2 - Input economic data '!T27 + '2 - Input economic data '!T28*'2 - Input economic data '!$A$69+'2 - Input economic data '!T29*'2 - Input economic data '!$A$69+'2 - Input economic data '!T23*'2 - Input economic data '!$A$69,0)*(1-R6) - IF(P$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,P$15)*(1+$C28)^(P$15)*(1+$C28)^(P$15),0)  -  IF(P$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,P$15)*(1+$C28)^(P$15)*(1+$C28)^(P$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(Q$15=0,'2 - Input economic data '!U26+'2 - Input economic data '!U27 + '2 - Input economic data '!U28*'2 - Input economic data '!$A$69+'2 - Input economic data '!U29*'2 - Input economic data '!$A$69+'2 - Input economic data '!U23*'2 - Input economic data '!$A$69,0)*(1-S6) - IF(Q$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,Q$15)*(1+$C28)^(Q$15)*(1+$C28)^(Q$15),0)  -  IF(Q$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,Q$15)*(1+$C28)^(Q$15)*(1+$C28)^(Q$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(R$15=0,'2 - Input economic data '!V26+'2 - Input economic data '!V27 + '2 - Input economic data '!V28*'2 - Input economic data '!$A$69+'2 - Input economic data '!V29*'2 - Input economic data '!$A$69+'2 - Input economic data '!V23*'2 - Input economic data '!$A$69,0)*(1-T6) - IF(R$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,R$15)*(1+$C28)^(R$15)*(1+$C28)^(R$15),0)  -  IF(R$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,R$15)*(1+$C28)^(R$15)*(1+$C28)^(R$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(S$15=0,'2 - Input economic data '!W26+'2 - Input economic data '!W27 + '2 - Input economic data '!W28*'2 - Input economic data '!$A$69+'2 - Input economic data '!W29*'2 - Input economic data '!$A$69+'2 - Input economic data '!W23*'2 - Input economic data '!$A$69,0)*(1-U6) - IF(S$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,S$15)*(1+$C28)^(S$15)*(1+$C28)^(S$15),0)  -  IF(S$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,S$15)*(1+$C28)^(S$15)*(1+$C28)^(S$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(T$15=0,'2 - Input economic data '!X26+'2 - Input economic data '!X27 + '2 - Input economic data '!X28*'2 - Input economic data '!$A$69+'2 - Input economic data '!X29*'2 - Input economic data '!$A$69+'2 - Input economic data '!X23*'2 - Input economic data '!$A$69,0)*(1-V6) - IF(T$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,T$15)*(1+$C28)^(T$15)*(1+$C28)^(T$15),0)  -  IF(T$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,T$15)*(1+$C28)^(T$15)*(1+$C28)^(T$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(U$15=0,'2 - Input economic data '!Y26+'2 - Input economic data '!Y27 + '2 - Input economic data '!Y28*'2 - Input economic data '!$A$69+'2 - Input economic data '!Y29*'2 - Input economic data '!$A$69+'2 - Input economic data '!Y23*'2 - Input economic data '!$A$69,0)*(1-W6) - IF(U$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,U$15)*(1+$C28)^(U$15)*(1+$C28)^(U$15),0)  -  IF(U$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,U$15)*(1+$C28)^(U$15)*(1+$C28)^(U$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(V$15=0,'2 - Input economic data '!Z26+'2 - Input economic data '!Z27 + '2 - Input economic data '!Z28*'2 - Input economic data '!$A$69+'2 - Input economic data '!Z29*'2 - Input economic data '!$A$69+'2 - Input economic data '!Z23*'2 - Input economic data '!$A$69,0)*(1-X6) - IF(V$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,V$15)*(1+$C28)^(V$15)*(1+$C28)^(V$15),0)  -  IF(V$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,V$15)*(1+$C28)^(V$15)*(1+$C28)^(V$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(W$15=0,'2 - Input economic data '!AA26+'2 - Input economic data '!AA27 + '2 - Input economic data '!AA28*'2 - Input economic data '!$A$69+'2 - Input economic data '!AA29*'2 - Input economic data '!$A$69+'2 - Input economic data '!AA23*'2 - Input economic data '!$A$69,0)*(1-Y6) - IF(W$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,W$15)*(1+$C28)^(W$15)*(1+$C28)^(W$15),0)  -  IF(W$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,W$15)*(1+$C28)^(W$15)*(1+$C28)^(W$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(X$15=0,'2 - Input economic data '!AB26+'2 - Input economic data '!AB27 + '2 - Input economic data '!AB28*'2 - Input economic data '!$A$69+'2 - Input economic data '!AB29*'2 - Input economic data '!$A$69+'2 - Input economic data '!AB23*'2 - Input economic data '!$A$69,0)*(1-Z6) - IF(X$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,X$15)*(1+$C28)^(X$15)*(1+$C28)^(X$15),0)  -  IF(X$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,X$15)*(1+$C28)^(X$15)*(1+$C28)^(X$15),0) *'2 - Input economic data '!$A$69","v":0},{"$f":"-IF(Y$15=0,'2 - Input economic data '!AC26+'2 - Input economic data '!AC27 + '2 - Input economic data '!AC28*'2 - Input economic data '!$A$69+'2 - Input economic data '!AC29*'2 - Input economic data '!$A$69+'2 - Input economic data '!AC23*'2 - Input economic data '!$A$69,0)*(1-AA6) - IF(Y$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$33:$H$34,'2 - Input economic data '!$B$33:$B$34,Y$15)*(1+$C28)^(Y$15)*(1+$C28)^(Y$15),0)  -  IF(Y$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$35:$H$36,'2 - Input economic data '!$B$35:$B$36,Y$15)*(1+$C28)^(Y$15)*(1+$C28)^(Y$15),0) *'2 - Input economic data '!$A$69","v":0}]
[9,"THERMAL ENERGY ABEX","USD",{"$f":"+D32*'2 - Input economic data '!$A$69","v":0},0,{"$f":"+F32*'2 - Input economic data '!$A$69","v":0},{"$f":"+G32*'2 - Input economic data '!$A$69","v":0},{"$f":"+H32*'2 - Input economic data '!$A$69","v":0},{"$f":"+I32*'2 - Input economic data '!$A$69","v":0},{"$f":"+J32*'2 - Input economic data '!$A$69","v":0},{"$f":"+K32*'2 - Input economic data '!$A$69","v":0},{"$f":"+L32*'2 - Input economic data '!$A$69","v":0},{"$f":"+M32*'2 - Input economic data '!$A$69","v":0},{"$f":"+N32*'2 - Input economic data '!$A$69","v":0},{"$f":"+O32*'2 - Input economic data '!$A$69","v":0},{"$f":"+P32*'2 - Input economic data '!$A$69","v":0},{"$f":"+Q32*'2 - Input economic data '!$A$69","v":0},{"$f":"+R32*'2 - Input economic data '!$A$69","v":0},{"$f":"+S32*'2 - Input economic data '!$A$69","v":0},{"$f":"+T32*'2 - Input economic data '!$A$69","v":0},{"$f":"+U32*'2 - Input economic data '!$A$69","v":0},{"$f":"+V32*'2 - Input economic data '!$A$69","v":0},{"$f":"+W32*'2 - Input economic data '!$A$69","v":0},{"$f":"+X32*'2 - Input economic data '!$A$69","v":0},{"$f":"+Y32*'2 - Input economic data '!$A$69","v":0}]
[10,"THERMAL ENERGY OPEX Personnel","USD",{"$f":"-D37*'2 - Input economic data '!$A$69","v":0},0,{"$f":"-F37*'2 - Input economic data '!$A$69","v":0},{"$f":"-G37*'2 - Input economic data '!$A$69","v":0},{"$f":"-H37*'2 - Input economic data '!$A$69","v":0},{"$f":"-I37*'2 - Input economic data '!$A$69","v":0},{"$f":"-J37*'2 - Input economic data '!$A$69","v":0},{"$f":"-K37*'2 - Input economic data '!$A$69","v":0},{"$f":"-L37*'2 - Input economic data '!$A$69","v":0},{"$f":"-M37*'2 - Input economic data '!$A$69","v":0},{"$f":"-N37*'2 - Input economic data '!$A$69","v":0},{"$f":"-O37*'2 - Input economic data '!$A$69","v":0},{"$f":"-P37*'2 - Input economic data '!$A$69","v":0},{"$f":"-Q37*'2 - Input economic data '!$A$69","v":0},{"$f":"-R37*'2 - Input economic data '!$A$69","v":0},{"$f":"-S37*'2 - Input economic data '!$A$69","v":0},{"$f":"-T37*'2 - Input economic data '!$A$69","v":0},{"$f":"-U37*'2 - Input economic data '!$A$69","v":0},{"$f":"-V37*'2 - Input economic data '!$A$69","v":0},{"$f":"-W37*'2 - Input economic data '!$A$69","v":0},{"$f":"-X37*'2 - Input economic data '!$A$69","v":0},{"$f":"-Y37*'2 - Input economic data '!$A$69","v":0}]
[11,"THERMAL ENERGY OPEX O&M (personnel excl.)","USD",{"$f":"-D45*'2 - Input economic data '!$A$69","v":0},0,{"$f":"-F45*'2 - Input economic data '!$A$69","v":0},{"$f":"-G45*'2 - Input economic data '!$A$69","v":0},{"$f":"-H45*'2 - Input economic data '!$A$69","v":0},{"$f":"-I45*'2 - Input economic data '!$A$69","v":0},{"$f":"-J45*'2 - Input economic data '!$A$69","v":0},{"$f":"-K45*'2 - Input economic data '!$A$69","v":0},{"$f":"-L45*'2 - Input economic data '!$A$69","v":0},{"$f":"-M45*'2 - Input economic data '!$A$69","v":0},{"$f":"-N45*'2 - Input economic data '!$A$69","v":0},{"$f":"-O45*'2 - Input economic data '!$A$69","v":0},{"$f":"-P45*'2 - Input economic data '!$A$69","v":0},{"$f":"-Q45*'2 - Input economic data '!$A$69","v":0},{"$f":"-R45*'2 - Input economic data '!$A$69","v":0},{"$f":"-S45*'2 - Input economic data '!$A$69","v":0},{"$f":"-T45*'2 - Input economic data '!$A$69","v":0},{"$f":"-U45*'2 - Input economic data '!$A$69","v":0},{"$f":"-V45*'2 - Input economic data '!$A$69","v":0},{"$f":"-W45*'2 - Input economic data '!$A$69","v":0},{"$f":"-X45*'2 - Input economic data '!$A$69","v":0},{"$f":"-Y45*'2 - Input economic data '!$A$69","v":0}]
[12,"THERMAL ENERGY OPEX Fuel","USD",{"$f":"- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57))","v":0},0,{"$f":"   +IF(F$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(F$15),0)","v":0},{"$f":"   +IF(G$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(G$15),0)","v":0},{"$f":"   +IF(H$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(H$15),0)","v":0},{"$f":"   +IF(I$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(I$15),0)","v":0},{"$f":"   +IF(J$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(J$15),0)","v":0},{"$f":"   +IF(K$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(K$15),0)","v":0},{"$f":"   +IF(L$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(L$15),0)","v":0},{"$f":"   +IF(M$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(M$15),0)","v":0},{"$f":"   +IF(N$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(N$15),0)","v":0},{"$f":"   +IF(O$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(O$15),0)","v":0},{"$f":"   +IF(P$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(P$15),0)","v":0},{"$f":"   +IF(Q$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(Q$15),0)","v":0},{"$f":"   +IF(R$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(R$15),0)","v":0},{"$f":"   +IF(S$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(S$15),0)","v":0},{"$f":"   +IF(T$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(T$15),0)","v":0},{"$f":"   +IF(U$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(U$15),0)","v":0},{"$f":"   +IF(V$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(V$15),0)","v":0},{"$f":"   +IF(W$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(W$15),0)","v":0},{"$f":"   +IF(X$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(X$15),0)","v":0},{"$f":"   +IF(Y$15<='1 - Input technical data'!$B$98,(- '1 - Input technical data'!$B$31*'1 - Input technical data'!$B$79 - '1 - Input technical data'!$B$37 *'1 - Input technical data'!$B$81  -'1 - Input technical data'!$B$45 *'1 - Input technical data'!$B$72 * ('1 - Input technical data'!$B$49/('1 - Input technical data'!$B$49+'1 - Input technical data'!$B$48)) - '1 - Input technical data'!$B$53 *'1 - Input technical data'!$B$76 * ('1 - Input technical data'!$B$57/('1 - Input technical data'!$B$56 + '1 - Input technical data'!$B$57)))*(1+$C49)^(Y$15),0)","v":0}]
[13,"THERMAL ENERGY OPEX","USD",{"$f":"+D93+D94+D95","v":0},0,{"$f":"+F93+F94+F95","v":0},{"$f":"+G93+G94+G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"NET CASHFLOW THERMAL ENERGY","USD",{"$f":"+D91+D92+D96","v":0},{"$f":"+E91+E92+E96","v":0},{"$f":"+F91+F92+F96+F26","v":0},{"$f":"+G91+G92+G96+G26","v":0},{"$f":"+H91+H92+H96+H26","v":0},0,0,0,0,0,0,{"$f":"+O91+O92+O96+O26","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"+E88+E97-E65","v":50000},{"$f":"+F88+F97-F65","v":0},{"$f":"+G88+G97-G65","v":0},{"$f":"+H88+H97-H65","v":0},0,0,0,0,0,0,{"$f":"+O88+O97-O65","v":0},0,0,0,0,{"$f":"+T88+T97-T65","v":0},0,0,0,0,0]
["LOAN PAYMENT STATEMENT",null,null,"Year"]
["#","Concept",null,{"$f":"+E16","v":2021},null,{"$f":"+F16","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[1,"Beginning balance of loans",null,0,null,{"$f":"+D106","v":0},{"$f":"+F106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V106","v":0},0,0]
[{"$f":"+A101+1","v":2},"New loans",null,{"$f":"+SUM(G8:G10)","v":0}]
[{"$f":"+A102+1","v":3},"Loan payments",null,null,null,{"$f":"+IF(OR(F$15<=$D8,F$15>$E$8+$D$8),0,PMT($C8,$E8,$G$8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A103+1","v":4},"Interest",null,null,null,{"$f":"+IFERROR(+IF(F$15<=$D$8,0,IPMT($C$8,F$15-$D$8,$E$8,$G$8)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A104+1","v":5},"Principal",null,null,null,{"$f":"+IFERROR(+IF(F$15<=$D$8,0,PPMT($C$8,F$15-$D$8,$E$8,$G$8)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A105+1","v":6},"Ending Balance of loans (at the end of year)",null,{"$f":"+D101+D102+D105","v":0},null,{"$f":"+F101+F102+F105","v":0},{"$f":"+G101+G102+G105","v":0},{"$f":"+H101+H102+H105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Anualised cost analysis"]
[1,"Anualised costs CAPEX",{"$f":"-NPV('2 - Input economic data '!B3,E29:Y29)/'1 - Input technical data'!B98","v":5000},"USD"]
[2,"Anualised costs ABEX",{"$f":"-NPV('2 - Input economic data '!B3,E32:Y32)/'1 - Input technical data'!B98","v":0},"USD"]
[3,"Anualised costs personnel",{"$f":"+NPV('2 - Input economic data '!B3,E37:Y37)/'1 - Input technical data'!B98","v":0},"USD"]
[4,"Annualised costs O&M (personnel exluded)",{"$f":"+NPV('2 - Input economic data '!B3,E45:Y45)/'1 - Input technical data'!B98","v":0},"USD"]
[5,"Annualised costs fuel",{"$f":"+NPV('2 - Input economic data '!B3,E63:Y63)/'1 - Input technical data'!B98","v":0},"USD"]
["Cost of electricity",null,null,null,"Cost of thermal energy"]
[{"$f":"+A114+1","v":6},"LCOE",{"$f":"-NPV('2 - Input economic data '!B3,E78:Y78)/NPV('2 - Input economic data '!B3,$E$18:$Y$19)","v":{"$error":"#DIV/0!"}},"USD/MWh"]
[{"$f":"+A116+1","v":7},"LCOE_electric",{"$f":"-NPV('2 - Input economic data '!B3,E88:Y88)/NPV('2 - Input economic data '!B3,$E$81:$Y$81)","v":{"$error":"#DIV/0!"}},"USD/MWhe","LCOE_thermal",{"$f":"-NPV('2 - Input economic data '!B3,E97:Y97)/NPV('2 - Input economic data '!B3,$E$90:$Y$90)","v":{"$error":"#DIV/0!"}},"USD/MWhth"]
[8,"LCOE CAPEX electricity",{"$f":"-NPV('2 - Input economic data '!B3,E82:Y82)/NPV('2 - Input economic data '!B3,$E$81:$Y$81)","v":{"$error":"#DIV/0!"}},{"$f":"+D117","v":"USD/MWhe"},"LCOE CAPEX heat",{"$f":"-NPV('2 - Input economic data '!B3,E91:Y91)/NPV('2 - Input economic data '!B3,$E$90:$Y$90)","v":{"$error":"#DIV/0!"}},{"$f":"+G117","v":"USD/MWhth"}]
[9,"LCOE ABEX electricity",{"$f":"-NPV('2 - Input economic data '!B3,E83:Y83)/NPV('2 - Input economic data '!B3,$E$81:$Y$81)","v":{"$error":"#DIV/0!"}},"USD/MWhe","LCOE ABEX heat",{"$f":"-NPV('2 - Input economic data '!B3,E92:Y92)/NPV('2 - Input economic data '!B3,$E$90:$Y$90)","v":{"$error":"#DIV/0!"}},"USD/MWhth"]
[10,"LCOE Personnel electricity",{"$f":"-NPV('2 - Input economic data '!B3,E84:Y84)/NPV('2 - Input economic data '!B3,$E$81:$Y$81)","v":{"$error":"#DIV/0!"}},"USD/MWhe","LCOE Personnel heat",{"$f":"-NPV('2 - Input economic data '!B3,E93:Y93)/NPV('2 - Input economic data '!B3,$E$90:$Y$90)","v":{"$error":"#DIV/0!"}},"USD/MWhth"]
[11,"LCOE O&M (fuel excluded) electricity",{"$f":"-NPV('2 - Input economic data '!B3,E85:Y85)/NPV('2 - Input economic data '!B3,$E$81:$Y$81)","v":{"$error":"#DIV/0!"}},"USD/MWhe","LCOE O&M (fuel excluded) heat",{"$f":"-NPV('2 - Input economic data '!B3,E94:Y94)/NPV('2 - Input economic data '!B3,$E$90:$Y$90)","v":{"$error":"#DIV/0!"}},"USD/MWhth"]
[12,"LCOE Fuel electricity",{"$f":"-NPV('2 - Input economic data '!B3,E86:Y86)/NPV('2 - Input economic data '!B3,$E$81:$Y$81)","v":{"$error":"#DIV/0!"}},"USD/MWhe","LCOE Fuel heat",{"$f":"-NPV('2 - Input economic data '!B3,E95:Y95)/NPV('2 - Input economic data '!B3,$E$90:$Y$90)","v":{"$error":"#DIV/0!"}},"USD/MWhth"]
[13,"LCOE OPEX electricity",{"$f":"-NPV('2 - Input economic data '!B3,E87:Y87)/NPV('2 - Input economic data '!B3,$E$81:$Y$81)","v":{"$error":"#DIV/0!"}},"USD/MWhe","LCOE OPEX heat",{"$f":"-NPV('2 - Input economic data '!B3,E96:Y96)/NPV('2 - Input economic data '!B3,$E$90:$Y$90)","v":{"$error":"#DIV/0!"}},"USD/MWhth"]

{"sheet":"Bio_Cash Flow","index":7,"n_rows":128,"n_cols":25,"rows_kept":128,"cut":false,"hidden":true,"merged":[[2,1,2,6],[3,1,3,4],[10,1,10,4],[112,1,112,3],[103,3,103,24],[103,0,103,2],[14,0,14,1],[107,1,107,2],[110,1,110,2],[104,1,104,2],[106,1,106,2],[105,1,105,2],[108,1,108,2],[109,1,109,2],[93,1,93,24],[119,4,119,6],[113,0,113,3],[119,0,119,3]]}
[]
[]
[null,"PROJECT FINANCING SUMMARY"]
[null,"Concept",null,null,null,"Share of costs (%)","Amount (USD)"]
[null,"Grand Total of the Project BOP (Balance of Plant)",null,null,null,{"$f":"1","v":1},{"$f":"'2 - Input economic data '!H89","v":50000}]
[null,"Subsidy to CAPEX",null,null,null,{"$f":"'2 - Input economic data '!B131","v":0},{"$f":"+G5*F6","v":0}]
[null,"Credit facility","Interest Rate","Grace Period (years)","Loan period (years)","Share of costs (%)","Amount (USD)"]
[null,"Loan 1",{"$f":"'2 - Input economic data '!B134","v":0},{"$f":"'2 - Input economic data '!C134","v":0},{"$f":"'2 - Input economic data '!D134","v":0},{"$f":"+G8/$G$5","v":0},{"$f":"'2 - Input economic data '!A134","v":0}]
[null,"Loan 2",{"$f":"'2 - Input economic data '!B135","v":0},{"$f":"'2 - Input economic data '!C135","v":0},{"$f":"'2 - Input economic data '!D135","v":0},{"$f":"+G9/$G$5","v":0},{"$f":"'2 - Input economic data '!A135","v":0}]
[null,"Loan 3",{"$f":"'2 - Input economic data '!B136","v":0},{"$f":"'2 - Input economic data '!C136","v":0},{"$f":"'2 - Input economic data '!D136","v":0},{"$f":"+G10/$G$5","v":0},{"$f":"'2 - Input economic data '!A136","v":0}]
[null,"Developer Investment (Equity)",null,null,null,{"$f":"+G11/$G$5","v":1},{"$f":"+G5-SUM(G6,G8:G10)","v":50000}]
[]
[]
[null,null,null,"ENERGY PRICE GROWTH",null,{"$f":"+$C$25","v":0},{"$f":"+$C$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CASH-FLOW STATEMENT",null,null,null,0,{"$f":"+D15+1","v":1},{"$f":"+F15+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["#","Concept","Growth Rate",null,{"$f":"+YEAR(TODAY())","v":2021},{"$f":"+E16+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,"Operating Hours",{"$f":"+'BC_Cash Flow'!C17","v":0},{"$f":"8760*'1 - Input technical data'!B10","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(F$15)<8760,$D17*(1+$C17)^(F$15),8760),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(G$15)<8760,$D17*(1+$C17)^(G$15),8760),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(H$15)<8760,$D17*(1+$C17)^(H$15),8760),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(I$15)<8760,$D17*(1+$C17)^(I$15),8760),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(J$15)<8760,$D17*(1+$C17)^(J$15),8760),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(K$15)<8760,$D17*(1+$C17)^(K$15),8760),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(L$15)<8760,$D17*(1+$C17)^(L$15),8760),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(M$15)<8760,$D17*(1+$C17)^(M$15),8760),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(N$15)<8760,$D17*(1+$C17)^(N$15),8760),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(O$15)<8760,$D17*(1+$C17)^(O$15),8760),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(P$15)<8760,$D17*(1+$C17)^(P$15),8760),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(Q$15)<8760,$D17*(1+$C17)^(Q$15),8760),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(R$15)<8760,$D17*(1+$C17)^(R$15),8760),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(S$15)<8760,$D17*(1+$C17)^(S$15),8760),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(T$15)<8760,$D17*(1+$C17)^(T$15),8760),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(U$15)<8760,$D17*(1+$C17)^(U$15),8760),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(V$15)<8760,$D17*(1+$C17)^(V$15),8760),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(W$15)<8760,$D17*(1+$C17)^(W$15),8760),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(X$15)<8760,$D17*(1+$C17)^(X$15),8760),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,IF($D17*(1+$C17)^(Y$15)<8760,$D17*(1+$C17)^(Y$15),8760),0)","v":0}]
[null,"Energy Demand: Thermal (MWh)",{"$f":"+'BC_Cash Flow'!C18","v":0},{"$f":"'1 - Input technical data'!B65","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D18*(1+$C18)^(Y$15),0)","v":0}]
[null,"Energy Demand: Electricity (MWh)",{"$f":"+'BC_Cash Flow'!C19","v":0},{"$f":"'1 - Input technical data'!B66","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D19*(1+$C19)^(Y$15),0)","v":0}]
[null,"Bioenergy Production: Thermal (MWh)",{"$f":"+'BC_Cash Flow'!C20","v":0},{"$f":"'1 - Input technical data'!B207","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D20*(1+$C20)^(Y$15),0)","v":0}]
[null,"Bioenergy Production: Electricity (MWh)",{"$f":"+'BC_Cash Flow'!C21","v":0},{"$f":"'1 - Input technical data'!B206","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D21*(1+$C21)^(Y$15),0)","v":0}]
[null,"Energy Sale: Thermal (MWh)",{"$f":"+'BC_Cash Flow'!C22","v":0},{"$f":"+IF(D$15<='1 - Input technical data'!$B$98,IF(D20>D18,(D20-D18),0),0)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D22*(1+$C22)^(Y$15),0)","v":0}]
[null,"Energy Sale: Electricity (MWh)",{"$f":"+'BC_Cash Flow'!C23","v":0},{"$f":"+IF(D$15<='1 - Input technical data'!$B$98,IF(D21>D19,(D21-D19),0),0)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D23*(1+$C23)^(Y$15),0)","v":0}]
[1,"Themal Energy Sales",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"D22*'2 - Input economic data '!B11*(1+$C24)^(D$15)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D24*(1+$C24)^(Y$15),0)","v":0}]
[{"$f":"1+A24","v":2},"Electricity Sales",{"$f":"'2 - Input economic data '!B5","v":0},{"$f":"IF(D$15<='2 - Input economic data '!B15,D23*'2 - Input economic data '!B10*(1+$C25)^(D$15),D23*'2 - Input economic data '!B8*(1+$C25)^(D$15))","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D25*(1+$C25)^(Y$15),0)","v":0}]
[null,"TOTAL REVENUES",null,{"$f":"+SUM(D24:D25)","v":0},{"$f":"+SUM(E24:E25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(O24:O25)","v":0},{"$f":"+SUM(P24:P25)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+A25+1","v":3},"Equity (capital expenditure)",null,null,{"$f":"+G5-G6","v":50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A27+1","v":4},"Maintenance capital (overhauls)",{"$f":"+'BC_Cash Flow'!C28","v":0},null,{"$f":"+IF(E$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,E$15)*(1+$C28)^(E$15)*(1+$C28)^(E$15),0)","v":0},{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,F$15)*(1+$C28)^(F$15)*(1+$C28)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,G$15)*(1+$C28)^(G$15)*(1+$C28)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,H$15)*(1+$C28)^(H$15)*(1+$C28)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,I$15)*(1+$C28)^(I$15)*(1+$C28)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,J$15)*(1+$C28)^(J$15)*(1+$C28)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,K$15)*(1+$C28)^(K$15)*(1+$C28)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,L$15)*(1+$C28)^(L$15)*(1+$C28)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,M$15)*(1+$C28)^(M$15)*(1+$C28)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,N$15)*(1+$C28)^(N$15)*(1+$C28)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,O$15)*(1+$C28)^(O$15)*(1+$C28)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,P$15)*(1+$C28)^(P$15)*(1+$C28)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,Q$15)*(1+$C28)^(Q$15)*(1+$C28)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,R$15)*(1+$C28)^(R$15)*(1+$C28)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,S$15)*(1+$C28)^(S$15)*(1+$C28)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,T$15)*(1+$C28)^(T$15)*(1+$C28)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,U$15)*(1+$C28)^(U$15)*(1+$C28)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,V$15)*(1+$C28)^(V$15)*(1+$C28)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,W$15)*(1+$C28)^(W$15)*(1+$C28)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,X$15)*(1+$C28)^(X$15)*(1+$C28)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$95,'2 - Input economic data '!$B$90:$B$95,Y$15)*(1+$C28)^(Y$15)*(1+$C28)^(Y$15),0)","v":0}]
[null,"TOTAL CAPEX",null,{"$f":"-SUM(D27:D28)","v":0},{"$f":"-SUM(E27:E28)","v":-50000},{"$f":"-SUM(F27:F28)","v":0},0,0,0,0,0,0,0,0,{"$f":"-SUM(O27:O28)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUM(Y27:Y28)","v":0}]
[{"$f":"+A28+1","v":5},"Abandonment Costs",{"$f":"+'BC_Cash Flow'!C30","v":0},{"$f":"'2 - Input economic data '!H124","v":0},{"$f":"+IF(E$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(E$15),0)","v":0},{"$f":"+IF(F$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(F$15),0)","v":0},{"$f":"+IF(G$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(G$15),0)","v":0},{"$f":"+IF(H$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(H$15),0)","v":0},{"$f":"+IF(I$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(I$15),0)","v":0},{"$f":"+IF(J$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(J$15),0)","v":0},{"$f":"+IF(K$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(K$15),0)","v":0},{"$f":"+IF(L$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(L$15),0)","v":0},{"$f":"+IF(M$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(M$15),0)","v":0},{"$f":"+IF(N$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(N$15),0)","v":0},{"$f":"+IF(O$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(O$15),0)","v":0},{"$f":"+IF(P$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(P$15),0)","v":0},{"$f":"+IF(Q$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(Q$15),0)","v":0},{"$f":"+IF(R$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(R$15),0)","v":0},{"$f":"+IF(S$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(S$15),0)","v":0},{"$f":"+IF(T$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(T$15),0)","v":0},{"$f":"+IF(U$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(U$15),0)","v":0},{"$f":"+IF(V$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(V$15),0)","v":0},{"$f":"+IF(W$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(W$15),0)","v":0},{"$f":"+IF(X$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(X$15),0)","v":0},{"$f":"+IF(Y$15='1 - Input technical data'!$B$98,$D30*(1+$C30)^(Y$15),0)","v":0}]
[{"$f":"+A30+1","v":6},"Residual Value",{"$f":"+'BC_Cash Flow'!C31","v":0},{"$f":"'2 - Input economic data '!H125","v":0},{"$f":"+IF(E$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(E$15),0)","v":0},{"$f":"+IF(F$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(F$15),0)","v":0},{"$f":"+IF(G$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(G$15),0)","v":0},{"$f":"+IF(H$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(H$15),0)","v":0},{"$f":"+IF(I$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(I$15),0)","v":0},{"$f":"+IF(J$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(J$15),0)","v":0},{"$f":"+IF(K$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(K$15),0)","v":0},{"$f":"+IF(L$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(L$15),0)","v":0},{"$f":"+IF(M$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(M$15),0)","v":0},{"$f":"+IF(N$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(N$15),0)","v":0},{"$f":"+IF(O$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(O$15),0)","v":0},{"$f":"+IF(P$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(P$15),0)","v":0},{"$f":"+IF(Q$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(Q$15),0)","v":0},{"$f":"+IF(R$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(R$15),0)","v":0},{"$f":"+IF(S$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(S$15),0)","v":0},{"$f":"+IF(T$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(T$15),0)","v":0},{"$f":"+IF(U$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(U$15),0)","v":0},{"$f":"+IF(V$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(V$15),0)","v":0},{"$f":"+IF(W$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(W$15),0)","v":0},{"$f":"+IF(X$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(X$15),0)","v":0},{"$f":"+IF(Y$15='1 - Input technical data'!$B$98,$D31*(1+$C31)^(Y$15),0)","v":0}]
[null,"TOTAL ABEX",null,{"$f":"+D31-D30","v":0},{"$f":"+E31-E30","v":0},{"$f":"+F31-F30","v":0},0,0,0,0,0,0,0,0,{"$f":"+O31-O30","v":0},{"$f":"+P31-P30","v":0},0,0,0,0,0,0,0,0,{"$f":"+Y31-Y30","v":0}]
[{"$f":"+A28+1","v":5},"Plant Conduction and Operation",{"$f":"+'BC_Cash Flow'!C33","v":0},{"$f":"'2 - Input economic data '!H99","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D33*(1+$C33)^(Y$15),0)","v":0}]
[{"$f":"+A33+1","v":6},"Administrative personnel",{"$f":"+'BC_Cash Flow'!C34","v":0},{"$f":"'2 - Input economic data '!H100","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D34*(1+$C34)^(Y$15),0)","v":0}]
[{"$f":"+A34+1","v":7},"Security guard",{"$f":"+'BC_Cash Flow'!C35","v":0},{"$f":"'2 - Input economic data '!H101","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D35*(1+$C35)^(Y$15),0)","v":0}]
[{"$f":"+A35+1","v":8},"Head office Administration fees",{"$f":"+'BC_Cash Flow'!C36","v":0},{"$f":"'2 - Input economic data '!H102","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D36*(1+$C36)^(Y$15),0)","v":0}]
[null,"Total Personnel",null,{"$f":"+SUM(D33:D36)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(O33:O36)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(Y33:Y36)","v":0}]
[{"$f":"+A36+1","v":9},{"$f":"'2 - Input economic data '!A104","v":"Consumables"},{"$f":"+'BC_Cash Flow'!C38","v":0},{"$f":"'2 - Input economic data '!H104","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D38*(1+$C38)^(Y$15),0)","v":0}]
[{"$f":"+A38+1","v":10},{"$f":"'2 - Input economic data '!A105","v":"Routine Repairs and Maintenance"},{"$f":"+'BC_Cash Flow'!C39","v":0},{"$f":"'2 - Input economic data '!H105","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D39*(1+$C39)^(Y$15),0)","v":0}]
[{"$f":"+A39+1","v":11},{"$f":"'2 - Input economic data '!A106","v":"Travelling and Transport costs"},{"$f":"+'BC_Cash Flow'!C40","v":0},{"$f":"'2 - Input economic data '!H106","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D40*(1+$C40)^(Y$15),0)","v":0}]
[{"$f":"+A40+1","v":12},{"$f":"'2 - Input economic data '!A107","v":"Land / Office lease"},{"$f":"+'BC_Cash Flow'!C41","v":0},{"$f":"'2 - Input economic data '!H107","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D41*(1+$C41)^(Y$15),0)","v":0}]
[{"$f":"+A41+1","v":13},{"$f":"'2 - Input economic data '!A108","v":"Plant utilities bills (water, phone, electricity...)"},{"$f":"+'BC_Cash Flow'!C42","v":0},{"$f":"'2 - Input economic data '!H108","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D42*(1+$C42)^(Y$15),0)","v":0}]
[null,"Manure not digested (m3)",0,{"$f":"'1 - Input technical data'!B176*(1-'1 - Input technical data'!B179)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D43*(1+$C43)^(Y$15),0)","v":0}]
[{"$f":"+A42+1","v":14},"Waste Treatment Costs (USD)",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"D43*'1 - Input technical data'!B58*(1+$C44)^(D$15)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D44*(1+$C44)^(Y$15),0)","v":0}]
[null,"Total O&M (personnel excl.)",null,{"$f":"+SUM(D38:D42,D44:D44)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(O38:O42,O44:O44)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Fuel usage (L)",{"$f":"C17","v":0},{"$f":"IF(('1 - Input technical data'!D189=\"L\")+('1 - Input technical data'!B130=\"Other\"),'1 - Input technical data'!B189,0)+IF(('1 - Input technical data'!D190=\"L\")+('1 - Input technical data'!B135=\"Other\"),'1 - Input technical data'!B190,0)+IF(('1 - Input technical data'!D198=\"L\")+('1 - Input technical data'!B152=\"Other\"),'1 - Input technical data'!B198,0)+IF(('1 - Input technical data'!D199=\"L\")+('1 - Input technical data'!B157=\"Other\"),'1 - Input technical data'!B199,0)   +    + IF(('1 - Input technical data'!D79=\"L\")+('1 - Input technical data'!B28=\"Other\"),(1-'1 - Input technical data'!B163)* ('1 - Input technical data'!B163<>0)*('1 - Input technical data'!B79+'1 - Input technical data'!B81),0) + IF(('1 - Input technical data'!D72=\"L\")+('1 - Input technical data'!B134=\"Other\"),(1-'1 - Input technical data'!B141)* ('1 - Input technical data'!B141<>0)*('1 - Input technical data'!B72+'1 - Input technical data'!B76),0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D46*(1+$C46)^(Y$15),0)","v":0}]
[null,"Fuel usage (MWh)",{"$f":"C17","v":0},{"$f":" (IF(('1 - Input technical data'!D189=\"L\")+('1 - Input technical data'!B130=\"Other\"),'1 - Input technical data'!B189,0) *'1 - Input technical data'!B131     +      IF(('1 - Input technical data'!D190=\"L\")+('1 - Input technical data'!B135=\"Other\"),'1 - Input technical data'!B190,0)    *'1 - Input technical data'!B136    +       IF(('1 - Input technical data'!D198=\"L\")+('1 - Input technical data'!B152=\"Other\"),'1 - Input technical data'!B198,0)   *'1 - Input technical data'!B153       +      IF(('1 - Input technical data'!D199=\"L\")+('1 - Input technical data'!B157=\"Other\"),'1 - Input technical data'!B199,0) *'1 - Input technical data'!B158            +   IF(('1 - Input technical data'!D79=\"L\")+('1 - Input technical data'!B28=\"Other\"),('1 - Input technical data'!B79*'1 - Input technical data'!B29+'1 - Input technical data'!B81*'1 - Input technical data'!B35) * (1-'1 - Input technical data'!B163),0) * ('1 - Input technical data'!B163<>0) + IF(('1 - Input technical data'!D72=\"L\")+('1 - Input technical data'!B134=\"Other\"),('1 - Input technical data'!B72*'1 - Input technical data'!B43 + '1 - Input technical data'!B76*'1 - Input technical data'!B51) * (1-'1 - Input technical data'!B141),0) * ('1 - Input technical data'!B141<>0))/3.6","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D47*(1+$C47)^(Y$15),0)","v":0}]
[null,"Fuel associated emissions (tCO2)",{"$f":"C17","v":0},{"$f":" (IF(('1 - Input technical data'!D189=\"L\")+('1 - Input technical data'!B130=\"Other\"),'1 - Input technical data'!B189,0) *'1 - Input technical data'!B131 * '1 - Input technical data'!B132     +      IF(('1 - Input technical data'!D190=\"L\")+('1 - Input technical data'!B135=\"Other\"),'1 - Input technical data'!B190,0)    *'1 - Input technical data'!B136  * '1 - Input technical data'!B137   +       IF(('1 - Input technical data'!D198=\"L\")+('1 - Input technical data'!B152=\"Other\"),'1 - Input technical data'!B198,0)   *'1 - Input technical data'!B153   * '1 - Input technical data'!B154    +      IF(('1 - Input technical data'!D199=\"L\")+('1 - Input technical data'!B157=\"Other\"),'1 - Input technical data'!B199,0) *'1 - Input technical data'!B158   * '1 - Input technical data'!B159                       + (IF(('1 - Input technical data'!D79=\"L\")+('1 - Input technical data'!B28=\"Other\"),('1 - Input technical data'!B79*'1 - Input technical data'!B29*'1 - Input technical data'!B30+'1 - Input technical data'!B81*'1 - Input technical data'!B35*'1 - Input technical data'!B36) * (1-'1 - Input technical data'!B163),0) * ('1 - Input technical data'!B163<>0) + IF(('1 - Input technical data'!D72=\"L\")+('1 - Input technical data'!B134=\"Other\"),('1 - Input technical data'!B72*'1 - Input technical data'!B43*'1 - Input technical data'!B44 + '1 - Input technical data'!B76*'1 - Input technical data'!B51*'1 - Input technical data'!B52) * (1-'1 - Input technical data'!B141),0) * ('1 - Input technical data'!B141<>0)) )/3.6","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D48*(1+$C48)^(Y$15),0)","v":0}]
[{"$f":"+A44+2","v":16},"Fuel costs (USD)",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"IF(('1 - Input technical data'!D189=\"L\")+('1 - Input technical data'!B130=\"Other\"),'1 - Input technical data'!B189,0)  *  '1 - Input technical data'!B133           +           IF(('1 - Input technical data'!D190=\"L\")+('1 - Input technical data'!B135=\"Other\"),'1 - Input technical data'!B190,0)  *  '1 - Input technical data'!B138           +            IF(('1 - Input technical data'!D198=\"L\")+('1 - Input technical data'!B152=\"Other\"),'1 - Input technical data'!B198,0)  *  '1 - Input technical data'!B155          +           IF(('1 - Input technical data'!D199=\"L\")+('1 - Input technical data'!B157=\"Other\"),'1 - Input technical data'!B199,0) *  '1 - Input technical data'!B160   +   IF(('1 - Input technical data'!D79=\"L\")+('1 - Input technical data'!B28=\"Other\"),('1 - Input technical data'!B79*'1 - Input technical data'!B31 + '1 - Input technical data'!B81*'1 - Input technical data'!B37)*(1-'1 - Input technical data'!B163),0)* ('1 - Input technical data'!B163<>0) + IF(('1 - Input technical data'!D72=\"L\")+('1 - Input technical data'!B134=\"Other\"),('1 - Input technical data'!B72*'1 - Input technical data'!B45 + '1 - Input technical data'!B76*'1 - Input technical data'!B53)*(1-'1 - Input technical data'!B141),0)* ('1 - Input technical data'!B141<>0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D49*(1+$C49)^(Y$15),0)","v":0}]
[{"$f":"+A49+1","v":17},"Fuel emissions cost (USD)",{"$f":"'2 - Input economic data '!$B$17","v":1.37},{"$f":"'2 - Input economic data '!B16*D48","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D50*(1+$C50)^(Y$15),0)","v":0}]
[null,"Fuel usage (Nm3)",{"$f":"C17","v":0},{"$f":"IF('1 - Input technical data'!D189=\"Nm3\",'1 - Input technical data'!B189,0)  + IF('1 - Input technical data'!D190=\"Nm3\",'1 - Input technical data'!B190,0) + IF('1 - Input technical data'!D198=\"Nm3\",'1 - Input technical data'!B198,0) + IF('1 - Input technical data'!D199=\"Nm3\",'1 - Input technical data'!B199,0)+ IF('1 - Input technical data'!D79=\"Nm3\",(1-'1 - Input technical data'!B163)* ('1 - Input technical data'!B163<>0)*('1 - Input technical data'!B79+'1 - Input technical data'!B81),0) + IF('1 - Input technical data'!D72=\"Nm3\",(1-'1 - Input technical data'!B141)* ('1 - Input technical data'!B141<>0)*('1 - Input technical data'!B72+'1 - Input technical data'!B76),0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D51*(1+$C51)^(Y$15),0)","v":0}]
[null,"Fuel usage (MWh)",{"$f":"C17","v":0},{"$f":" (IF('1 - Input technical data'!D189=\"Nm3\",'1 - Input technical data'!B189,0) *'1 - Input technical data'!B131     +      IF('1 - Input technical data'!D190=\"Nm3\",'1 - Input technical data'!B190,0)    *'1 - Input technical data'!B136    +       IF('1 - Input technical data'!D198=\"Nm3\",'1 - Input technical data'!B198,0)   *'1 - Input technical data'!B153       +      IF('1 - Input technical data'!D199=\"Nm3\",'1 - Input technical data'!B199,0) *'1 - Input technical data'!B158     +   IF('1 - Input technical data'!D79=\"Nm3\",('1 - Input technical data'!B79*'1 - Input technical data'!B29+'1 - Input technical data'!B81*'1 - Input technical data'!B35) * (1-'1 - Input technical data'!B163),0) * ('1 - Input technical data'!B163<>0) + IF('1 - Input technical data'!D72=\"Nm3\",('1 - Input technical data'!B72*'1 - Input technical data'!B43 + '1 - Input technical data'!B76*'1 - Input technical data'!B51) * (1-'1 - Input technical data'!B141),0) * ('1 - Input technical data'!B141<>0))/3.6","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D52*(1+$C52)^(Y$15),0)","v":0}]
[null,"Fuel associated emissions (tCO2)",{"$f":"C21","v":0},{"$f":" (IF('1 - Input technical data'!D189=\"Nm3\",'1 - Input technical data'!B189,0) *'1 - Input technical data'!B131 * '1 - Input technical data'!B132     +      IF('1 - Input technical data'!D190=\"Nm3\",'1 - Input technical data'!B190,0)    *'1 - Input technical data'!B136  * '1 - Input technical data'!B137   +       IF('1 - Input technical data'!D198=\"Nm3\",'1 - Input technical data'!B198,0)   *'1 - Input technical data'!B153   * '1 - Input technical data'!B154    +      IF('1 - Input technical data'!D199=\"Nm3\",'1 - Input technical data'!B199,0) *'1 - Input technical data'!B158   * '1 - Input technical data'!B159     + (IF('1 - Input technical data'!D79=\"Nm3\",('1 - Input technical data'!B79*'1 - Input technical data'!B29*'1 - Input technical data'!B30+'1 - Input technical data'!B81*'1 - Input technical data'!B35*'1 - Input technical data'!B36) * (1-'1 - Input technical data'!B163),0) * ('1 - Input technical data'!B163<>0) + IF('1 - Input technical data'!D72=\"Nm3\",('1 - Input technical data'!B72*'1 - Input technical data'!B43*'1 - Input technical data'!B44 + '1 - Input technical data'!B76*'1 - Input technical data'!B51*'1 - Input technical data'!B52) * (1-'1 - Input technical data'!B141),0) * ('1 - Input technical data'!B141<>0))    )/3.6","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D53*(1+$C53)^(Y$15),0)","v":0}]
[{"$f":"+A50+2","v":19},"Fuel costs (USD)",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"IF('1 - Input technical data'!D189=\"Nm3\",'1 - Input technical data'!B189,0)  *  '1 - Input technical data'!B133           +           IF('1 - Input technical data'!D190=\"Nm3\",'1 - Input technical data'!B190,0)  *  '1 - Input technical data'!B138           +            IF('1 - Input technical data'!D198=\"Nm3\",'1 - Input technical data'!B198,0)  *  '1 - Input technical data'!B155          +           IF('1 - Input technical data'!D199=\"Nm3\",'1 - Input technical data'!B199,0) *  '1 - Input technical data'!B160   + IF('1 - Input technical data'!D79=\"Nm3\",('1 - Input technical data'!B79*'1 - Input technical data'!B31 + '1 - Input technical data'!B81*'1 - Input technical data'!B37)*(1-'1 - Input technical data'!B163),0)* ('1 - Input technical data'!B163<>0) + IF('1 - Input technical data'!D72=\"Nm3\",('1 - Input technical data'!B72*'1 - Input technical data'!B45 + '1 - Input technical data'!B76*'1 - Input technical data'!B53)*(1-'1 - Input technical data'!B141),0)* ('1 - Input technical data'!B141<>0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D54*(1+$C54)^(Y$15),0)","v":0}]
[{"$f":"+A54+1","v":20},"Fuel emissions cost (USD)",{"$f":"'2 - Input economic data '!$B$17","v":1.37},{"$f":"'2 - Input economic data '!B16*D53","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D55*(1+$C55)^(Y$15),0)","v":0}]
[null,"Feedstock consumption (tons)",{"$f":"C17","v":0},{"$f":"IF('1 - Input technical data'!D189=\"tonne\",'1 - Input technical data'!B189,0)  + IF('1 - Input technical data'!D190=\"tonne\",'1 - Input technical data'!B190,0) + IF('1 - Input technical data'!D198=\"tonne\",'1 - Input technical data'!B198,0) + IF('1 - Input technical data'!D199=\"tonne\",'1 - Input technical data'!B199,0) + IF('1 - Input technical data'!D79=\"tonne\",(1-'1 - Input technical data'!B163)* ('1 - Input technical data'!B163<>0)*('1 - Input technical data'!B79+'1 - Input technical data'!B81),0) + IF('1 - Input technical data'!D72=\"tonne\",(1-'1 - Input technical data'!B141)* ('1 - Input technical data'!B141<>0)*('1 - Input technical data'!B72+'1 - Input technical data'!B76),0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D56*(1+$C56)^(Y$15),0)","v":0}]
[null,"Feedstock energy content (MWh)",{"$f":"C17","v":0},{"$f":" (IF('1 - Input technical data'!D189=\"tonne\",'1 - Input technical data'!B189,0) *'1 - Input technical data'!B131     +      IF('1 - Input technical data'!D190=\"tonne\",'1 - Input technical data'!B190,0)    *'1 - Input technical data'!B136    +       IF('1 - Input technical data'!D198=\"tonne\",'1 - Input technical data'!B198,0)   *'1 - Input technical data'!B153       +      IF('1 - Input technical data'!D199=\"tonne\",'1 - Input technical data'!B199,0) *'1 - Input technical data'!B158   +   IF('1 - Input technical data'!D79=\"tonne\",('1 - Input technical data'!B79*'1 - Input technical data'!B29+'1 - Input technical data'!B81*'1 - Input technical data'!B35) * (1-'1 - Input technical data'!B163),0) * ('1 - Input technical data'!B163<>0) + IF('1 - Input technical data'!D72=\"tonne\",('1 - Input technical data'!B72*'1 - Input technical data'!B43 + '1 - Input technical data'!B76*'1 - Input technical data'!B51) * (1-'1 - Input technical data'!B141),0) * ('1 - Input technical data'!B141<>0) )/3.6","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D57*(1+$C57)^(Y$15),0)","v":0}]
[null,"Feedstock associated emissions (tCO2)",{"$f":"C22","v":0},{"$f":" (IF('1 - Input technical data'!D189=\"tonne\",'1 - Input technical data'!B189,0) *'1 - Input technical data'!B131 * '1 - Input technical data'!B132     +      IF('1 - Input technical data'!D190=\"tonne\",'1 - Input technical data'!B190,0)    *'1 - Input technical data'!B136  * '1 - Input technical data'!B137   +       IF('1 - Input technical data'!D198=\"tonne\",'1 - Input technical data'!B198,0)   *'1 - Input technical data'!B153   * '1 - Input technical data'!B154    +      IF('1 - Input technical data'!D199=\"tonne\",'1 - Input technical data'!B199,0) *'1 - Input technical data'!B158   * '1 - Input technical data'!B159  +                                                                                                                          IF('1 - Input technical data'!D79=\"tonne\",('1 - Input technical data'!B79*'1 - Input technical data'!B29*'1 - Input technical data'!B30+'1 - Input technical data'!B81*'1 - Input technical data'!B35*'1 - Input technical data'!B36) * (1-'1 - Input technical data'!B163),0) * ('1 - Input technical data'!B163<>0) + IF('1 - Input technical data'!D72=\"tonne\",('1 - Input technical data'!B72*'1 - Input technical data'!B43*'1 - Input technical data'!B44 + '1 - Input technical data'!B76*'1 - Input technical data'!B51*'1 - Input technical data'!B52) * (1-'1 - Input technical data'!B141),0) * ('1 - Input technical data'!B141<>0))/3.6","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D58*(1+$C58)^(Y$15),0)","v":0}]
[{"$f":"+A55+1","v":21},"Feedstock costs (USD)",{"$f":"'2 - Input economic data '!$B$4","v":0},{"$f":"IF('1 - Input technical data'!D189=\"tonne\",'1 - Input technical data'!B189,0)  *  '1 - Input technical data'!B133           +           IF('1 - Input technical data'!D190=\"tonne\",'1 - Input technical data'!B190,0)  *  '1 - Input technical data'!B138           +            IF('1 - Input technical data'!D198=\"tonne\",'1 - Input technical data'!B198,0)  *  '1 - Input technical data'!B155         +           IF('1 - Input technical data'!D199=\"tonne\",'1 - Input technical data'!B199,0) *  '1 - Input technical data'!B160 +                                                                                           IF('1 - Input technical data'!D79=\"tonne\",('1 - Input technical data'!B79*'1 - Input technical data'!B31 + '1 - Input technical data'!B81*'1 - Input technical data'!B37)*(1-'1 - Input technical data'!B163),0)* ('1 - Input technical data'!B163<>0) + IF('1 - Input technical data'!D72=\"tonne\",('1 - Input technical data'!B72*'1 - Input technical data'!B45 + '1 - Input technical data'!B76*'1 - Input technical data'!B53)*(1-'1 - Input technical data'!B141),0)* ('1 - Input technical data'!B141<>0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D59*(1+$C59)^(Y$15),0)","v":0}]
[{"$f":"+A59+1","v":22},"Feedstock emissions cost (USD)",{"$f":"'2 - Input economic data '!$B$17","v":1.37},{"$f":"'2 - Input economic data '!B16*D58","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D60*(1+$C60)^(Y$15),0)","v":0}]
[null,"Biogas consumption (Nm3)",{"$f":"C17","v":0},{"$f":"'1 - Input technical data'!B176*'1 - Input technical data'!B179","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D61*(1+$C61)^(Y$15),0)","v":0}]
[null,"Biogas energy content (GJ)",{"$f":"C17","v":0},{"$f":"+D61*'1 - Input technical data'!B177","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D62*(1+$C62)^(Y$15),0)","v":0}]
[null,"Biogas associated emissions (tCO2)",{"$f":"C62","v":0},{"$f":"+D62*'1 - Input technical data'!$B$178","v":0},null,{"$f":"+F62*'1 - Input technical data'!$B$178","v":0},{"$f":"+G62*'1 - Input technical data'!$B$178","v":0},{"$f":"+H62*'1 - Input technical data'!$B$178","v":0},{"$f":"+I62*'1 - Input technical data'!$B$178","v":0},{"$f":"+J62*'1 - Input technical data'!$B$178","v":0},{"$f":"+K62*'1 - Input technical data'!$B$178","v":0},{"$f":"+L62*'1 - Input technical data'!$B$178","v":0},{"$f":"+M62*'1 - Input technical data'!$B$178","v":0},{"$f":"+N62*'1 - Input technical data'!$B$178","v":0},{"$f":"+O62*'1 - Input technical data'!$B$178","v":0},{"$f":"+P62*'1 - Input technical data'!$B$178","v":0},{"$f":"+Q62*'1 - Input technical data'!$B$178","v":0},{"$f":"+R62*'1 - Input technical data'!$B$178","v":0},{"$f":"+S62*'1 - Input technical data'!$B$178","v":0},{"$f":"+T62*'1 - Input technical data'!$B$178","v":0},{"$f":"+U62*'1 - Input technical data'!$B$178","v":0},{"$f":"+V62*'1 - Input technical data'!$B$178","v":0},{"$f":"+W62*'1 - Input technical data'!$B$178","v":0},{"$f":"+X62*'1 - Input technical data'!$B$178","v":0},{"$f":"+Y62*'1 - Input technical data'!$B$178","v":0}]
[{"$f":"A60+1","v":23},"Biogas costs (USD)",{"$f":"+'BC_Cash Flow'!C59","v":0},{"$f":"'1 - Input technical data'!B172*'1 - Input technical data'!B108 + '1 - Input technical data'!B174*'1 - Input technical data'!B113","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D64*(1+$C64)^(Y$15),0)","v":0}]
[{"$f":"+A64+1","v":24},"Biogas emissions cost (USD)",{"$f":"+C55","v":1.37},{"$f":"+D63*'2 - Input economic data '!B16","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D65*(1+$C65)^(Y$15),0)","v":0}]
[null,"Electricity grid consumption (MWh)",{"$f":"C17","v":0},{"$f":"+IF(D19>D21,D19-D21,0)","v":0},null,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D66*(1+$C66)^(Y$15),0)","v":0}]
[{"$f":"+A65+1","v":25},"Electricity purchase cost (USD)",{"$f":"+C64","v":0},{"$f":"+(D66*'2 - Input economic data '!B6+D21*'2 - Input economic data '!B18)*(1+$C67)^(D$15)","v":0},0,{"$f":"+IF(F$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(F$15),0)","v":0},{"$f":"+IF(G$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(G$15),0)","v":0},{"$f":"+IF(H$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(H$15),0)","v":0},{"$f":"+IF(I$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(I$15),0)","v":0},{"$f":"+IF(J$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(J$15),0)","v":0},{"$f":"+IF(K$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(K$15),0)","v":0},{"$f":"+IF(L$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(L$15),0)","v":0},{"$f":"+IF(M$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(M$15),0)","v":0},{"$f":"+IF(N$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(N$15),0)","v":0},{"$f":"+IF(O$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(O$15),0)","v":0},{"$f":"+IF(P$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(P$15),0)","v":0},{"$f":"+IF(Q$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(Q$15),0)","v":0},{"$f":"+IF(R$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(R$15),0)","v":0},{"$f":"+IF(S$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(S$15),0)","v":0},{"$f":"+IF(T$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(T$15),0)","v":0},{"$f":"+IF(U$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(U$15),0)","v":0},{"$f":"+IF(V$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(V$15),0)","v":0},{"$f":"+IF(W$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(W$15),0)","v":0},{"$f":"+IF(X$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(X$15),0)","v":0},{"$f":"+IF(Y$15<='1 - Input technical data'!$B$98,$D67*(1+$C67)^(Y$15),0)","v":0}]
[null,"Total Fuel + Electricity costs",null,{"$f":"D49+D54+D64+D67+D59","v":0},{"$f":"E49+E54+E64+E67+E59","v":0},{"$f":"F49+F54+F64+F67+F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL OPEX",null,{"$f":"-SUM(D37,D45,D68)+D26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",null,{"$f":"+D29+D69+D32","v":0},-50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A67+1","v":26},"Depreciation - Power generation Equipment"]
[{"$f":"+A71+1","v":27},"Depreciation - Civil and Distribution equipment"]
[{"$f":"+A72+1","v":28},"Amortization"]
[null,"EBIT",null,{"$f":"+SUM(D70:D73)","v":0},-50000,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(O70:O73)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A73+1","v":29},"Interest payments from loan(s)",null,{"$f":"-E109","v":0},{"$f":"-F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A75+1","v":30},"Taxes (Fixed %)",{"$f":"+'BC_Cash Flow'!C71","v":0.2},{"$f":"+IF(D$74>0,D$74*$C76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NET PROFIT (NP) AFTER TAXES (USD)",null,{"$f":"+D74-SUM(D75:D76)","v":0},-50000,0,0,0,0,0,0,0,0,0,{"$f":"+O74-SUM(O75:O76)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Debt repayment and equity recovery","NP Share (%)"]
[{"$f":"+A76+1","v":31},"Debt repayment (of supplier/s)",0.02,{"$f":"+IF(D$77>0,D$77*$C79,0)","v":0},{"$f":"+IF(E$77>0,E$77*$C79,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(O$77>0,O$77*$C79,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A79+1","v":32},"Debt repayment (of Developer if applicable)",0.02,0,{"$f":"+IF(E$77>0,E$77*$C80,0)","v":0},{"$f":"+IF(F$77>0,F$77*$C80,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A80+1","v":33},"Debt repayment (others)",0.02,{"$f":"+IF(D$77>0,D$77*$C81,0)","v":0},{"$f":"+IF(E$77>0,E$77*$C81,0)","v":0},{"$f":"+IF(F$77>0,F$77*$C81,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(P$77>0,P$77*$C81,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+A81+1","v":34},"Developer equity recovery",0.05,{"$f":"+IF(D$77>0,D$77*$C82,0)","v":0},0,{"$f":"+IF(F$77>0,F$77*$C82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NET CASHFLOW","USD",{"$f":"+D77-SUM(D79:D82)","v":0},{"$f":"+E77-SUM(E79:E82)","v":-50000},{"$f":"+F77-SUM(F79:F82)","v":0},0,0,0,0,0,0,0,0,{"$f":"+O77-SUM(O79:O82)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"CUMULATIVE CASH BALANCE","USD",{"$f":"+D83","v":0},{"$f":"+E83","v":-50000},{"$f":"+F83","v":0},0,0,0,0,0,0,0,0,{"$f":"+O83","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[0,"Electricity Production / Consumption","MWh",{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"ELECTRICITY CAPEX","USD",{"$f":"-IF(D$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(D$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,D$15)*(1+$C33)^(D$15)*(1+$C33)^(D$15),0) * '2 - Input economic data '!$D$128  -  IF(D$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,D$15)*(1+$C33)^(D$15)*(1+$C33)^(D$15),0)","v":0},{"$f":"-IF(E$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(E$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,E$15)*(1+$C28)^(E$15)*(1+$C28)^(E$15),0) * '2 - Input economic data '!$D$128  -  IF(E$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,E$15)*(1+$C28)^(E$15)*(1+$C28)^(E$15),0)","v":0},{"$f":"-IF(F$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(F$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,F$15)*(1+$C33)^(F$15)*(1+$C33)^(F$15),0) * '2 - Input economic data '!$D$128  -  IF(F$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,F$15)*(1+$C33)^(F$15)*(1+$C33)^(F$15),0)","v":0},{"$f":"-IF(G$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(G$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,G$15)*(1+$C33)^(G$15)*(1+$C33)^(G$15),0) * '2 - Input economic data '!$D$128  -  IF(G$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,G$15)*(1+$C33)^(G$15)*(1+$C33)^(G$15),0)","v":0},{"$f":"-IF(H$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(H$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,H$15)*(1+$C33)^(H$15)*(1+$C33)^(H$15),0) * '2 - Input economic data '!$D$128  -  IF(H$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,H$15)*(1+$C33)^(H$15)*(1+$C33)^(H$15),0)","v":0},{"$f":"-IF(I$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(I$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,I$15)*(1+$C33)^(I$15)*(1+$C33)^(I$15),0) * '2 - Input economic data '!$D$128  -  IF(I$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,I$15)*(1+$C33)^(I$15)*(1+$C33)^(I$15),0)","v":0},{"$f":"-IF(J$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(J$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,J$15)*(1+$C33)^(J$15)*(1+$C33)^(J$15),0) * '2 - Input economic data '!$D$128  -  IF(J$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,J$15)*(1+$C33)^(J$15)*(1+$C33)^(J$15),0)","v":0},{"$f":"-IF(K$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(K$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,K$15)*(1+$C33)^(K$15)*(1+$C33)^(K$15),0) * '2 - Input economic data '!$D$128  -  IF(K$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,K$15)*(1+$C33)^(K$15)*(1+$C33)^(K$15),0)","v":0},{"$f":"-IF(L$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(L$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,L$15)*(1+$C33)^(L$15)*(1+$C33)^(L$15),0) * '2 - Input economic data '!$D$128  -  IF(L$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,L$15)*(1+$C33)^(L$15)*(1+$C33)^(L$15),0)","v":0},{"$f":"-IF(M$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(M$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,M$15)*(1+$C33)^(M$15)*(1+$C33)^(M$15),0) * '2 - Input economic data '!$D$128  -  IF(M$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,M$15)*(1+$C33)^(M$15)*(1+$C33)^(M$15),0)","v":0},{"$f":"-IF(N$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(N$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,N$15)*(1+$C33)^(N$15)*(1+$C33)^(N$15),0) * '2 - Input economic data '!$D$128  -  IF(N$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,N$15)*(1+$C33)^(N$15)*(1+$C33)^(N$15),0)","v":0},{"$f":"-IF(O$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(O$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,O$15)*(1+$C33)^(O$15)*(1+$C33)^(O$15),0) * '2 - Input economic data '!$D$128  -  IF(O$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,O$15)*(1+$C33)^(O$15)*(1+$C33)^(O$15),0)","v":0},{"$f":"-IF(P$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(P$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,P$15)*(1+$C33)^(P$15)*(1+$C33)^(P$15),0) * '2 - Input economic data '!$D$128  -  IF(P$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,P$15)*(1+$C33)^(P$15)*(1+$C33)^(P$15),0)","v":0},{"$f":"-IF(Q$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(Q$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,Q$15)*(1+$C33)^(Q$15)*(1+$C33)^(Q$15),0) * '2 - Input economic data '!$D$128  -  IF(Q$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,Q$15)*(1+$C33)^(Q$15)*(1+$C33)^(Q$15),0)","v":0},{"$f":"-IF(R$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(R$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,R$15)*(1+$C33)^(R$15)*(1+$C33)^(R$15),0) * '2 - Input economic data '!$D$128  -  IF(R$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,R$15)*(1+$C33)^(R$15)*(1+$C33)^(R$15),0)","v":0},{"$f":"-IF(S$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(S$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,S$15)*(1+$C33)^(S$15)*(1+$C33)^(S$15),0) * '2 - Input economic data '!$D$128  -  IF(S$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,S$15)*(1+$C33)^(S$15)*(1+$C33)^(S$15),0)","v":0},{"$f":"-IF(T$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(T$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,T$15)*(1+$C33)^(T$15)*(1+$C33)^(T$15),0) * '2 - Input economic data '!$D$128  -  IF(T$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,T$15)*(1+$C33)^(T$15)*(1+$C33)^(T$15),0)","v":0},{"$f":"-IF(U$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(U$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,U$15)*(1+$C33)^(U$15)*(1+$C33)^(U$15),0) * '2 - Input economic data '!$D$128  -  IF(U$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,U$15)*(1+$C33)^(U$15)*(1+$C33)^(U$15),0)","v":0},{"$f":"-IF(V$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(V$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,V$15)*(1+$C33)^(V$15)*(1+$C33)^(V$15),0) * '2 - Input economic data '!$D$128  -  IF(V$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,V$15)*(1+$C33)^(V$15)*(1+$C33)^(V$15),0)","v":0},{"$f":"-IF(W$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(W$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,W$15)*(1+$C33)^(W$15)*(1+$C33)^(W$15),0) * '2 - Input economic data '!$D$128  -  IF(W$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,W$15)*(1+$C33)^(W$15)*(1+$C33)^(W$15),0)","v":0},{"$f":"-IF(X$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(X$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,X$15)*(1+$C33)^(X$15)*(1+$C33)^(X$15),0) * '2 - Input economic data '!$D$128  -  IF(X$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,X$15)*(1+$C33)^(X$15)*(1+$C33)^(X$15),0)","v":0},{"$f":"-IF(Y$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$D$128 + '2 - Input economic data '!$H$88,0)*(1-$F$6)  - IF(Y$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,Y$15)*(1+$C33)^(Y$15)*(1+$C33)^(Y$15),0) * '2 - Input economic data '!$D$128  -  IF(Y$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$95:$H$95,'2 - Input economic data '!$B$95:$B$95,Y$15)*(1+$C33)^(Y$15)*(1+$C33)^(Y$15),0)","v":0}]
[{"$f":"+A87+1","v":2},"ELECTRICITY ABEX","USD",{"$f":"+D32*'2 - Input economic data '!$D$128","v":0},0,{"$f":"+F32*'2 - Input economic data '!$D$128","v":0},{"$f":"+G32*'2 - Input economic data '!$D$128","v":0},{"$f":"+H32*'2 - Input economic data '!$D$128","v":0},{"$f":"+I32*'2 - Input economic data '!$D$128","v":0},{"$f":"+J32*'2 - Input economic data '!$D$128","v":0},{"$f":"+K32*'2 - Input economic data '!$D$128","v":0},{"$f":"+L32*'2 - Input economic data '!$D$128","v":0},{"$f":"+M32*'2 - Input economic data '!$D$128","v":0},{"$f":"+N32*'2 - Input economic data '!$D$128","v":0},{"$f":"+O32*'2 - Input economic data '!$D$128","v":0},{"$f":"+P32*'2 - Input economic data '!$D$128","v":0},{"$f":"+Q32*'2 - Input economic data '!$D$128","v":0},{"$f":"+R32*'2 - Input economic data '!$D$128","v":0},{"$f":"+S32*'2 - Input economic data '!$D$128","v":0},{"$f":"+T32*'2 - Input economic data '!$D$128","v":0},{"$f":"+U32*'2 - Input economic data '!$D$128","v":0},{"$f":"+V32*'2 - Input economic data '!$D$128","v":0},{"$f":"+W32*'2 - Input economic data '!$D$128","v":0},{"$f":"+X32*'2 - Input economic data '!$D$128","v":0},{"$f":"+Y32*'2 - Input economic data '!$D$128","v":0}]
[{"$f":"+A88+1","v":3},"ELECTRICITY OPEX Personnel","USD",{"$f":"-D37*'2 - Input economic data '!$D$128","v":0},0,{"$f":"-F37*'2 - Input economic data '!$D$128","v":0},{"$f":"-G37*'2 - Input economic data '!$D$128","v":0},{"$f":"-H37*'2 - Input economic data '!$D$128","v":0},{"$f":"-I37*'2 - Input economic data '!$D$128","v":0},{"$f":"-J37*'2 - Input economic data '!$D$128","v":0},{"$f":"-K37*'2 - Input economic data '!$D$128","v":0},{"$f":"-L37*'2 - Input economic data '!$D$128","v":0},{"$f":"-M37*'2 - Input economic data '!$D$128","v":0},{"$f":"-N37*'2 - Input economic data '!$D$128","v":0},{"$f":"-O37*'2 - Input economic data '!$D$128","v":0},{"$f":"-P37*'2 - Input economic data '!$D$128","v":0},{"$f":"-Q37*'2 - Input economic data '!$D$128","v":0},{"$f":"-R37*'2 - Input economic data '!$D$128","v":0},{"$f":"-S37*'2 - Input economic data '!$D$128","v":0},{"$f":"-T37*'2 - Input economic data '!$D$128","v":0},{"$f":"-U37*'2 - Input economic data '!$D$128","v":0},{"$f":"-V37*'2 - Input economic data '!$D$128","v":0},{"$f":"-W37*'2 - Input economic data '!$D$128","v":0},{"$f":"-X37*'2 - Input economic data '!$D$128","v":0},{"$f":"-Y37*'2 - Input economic data '!$D$128","v":0}]
[4,"ELECTRICITY OPEX O&M (personnel excl.)","USD",{"$f":"-D45*'2 - Input economic data '!$D$128","v":0},0,{"$f":"-F45*'2 - Input economic data '!$D$128","v":0},{"$f":"-G45*'2 - Input economic data '!$D$128","v":0},{"$f":"-H45*'2 - Input economic data '!$D$128","v":0},{"$f":"-I45*'2 - Input economic data '!$D$128","v":0},{"$f":"-J45*'2 - Input economic data '!$D$128","v":0},{"$f":"-K45*'2 - Input economic data '!$D$128","v":0},{"$f":"-L45*'2 - Input economic data '!$D$128","v":0},{"$f":"-M45*'2 - Input economic data '!$D$128","v":0},{"$f":"-N45*'2 - Input economic data '!$D$128","v":0},{"$f":"-O45*'2 - Input economic data '!$D$128","v":0},{"$f":"-P45*'2 - Input economic data '!$D$128","v":0},{"$f":"-Q45*'2 - Input economic data '!$D$128","v":0},{"$f":"-R45*'2 - Input economic data '!$D$128","v":0},{"$f":"-S45*'2 - Input economic data '!$D$128","v":0},{"$f":"-T45*'2 - Input economic data '!$D$128","v":0},{"$f":"-U45*'2 - Input economic data '!$D$128","v":0},{"$f":"-V45*'2 - Input economic data '!$D$128","v":0},{"$f":"-W45*'2 - Input economic data '!$D$128","v":0},{"$f":"-X45*'2 - Input economic data '!$D$128","v":0},{"$f":"-Y45*'2 - Input economic data '!$D$128","v":0}]
[5,"ELECTRICITY OPEX Fuel + Electricity","USD",{"$f":"  -      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!B72*'1 - Input technical data'!B45 +'1 - Input technical data'!B76*'1 - Input technical data'!B53 )*(1-'1 - Input technical data'!B141)* ('1 - Input technical data'!B141<>0) *'2 - Input economic data '!$D$128   - D67","v":0},0,{"$f":" - F67 + IF(F$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(F$15),0)","v":0},{"$f":" - G67 + IF(G$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(G$15),0)","v":0},{"$f":" - H67 + IF(H$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(H$15),0)","v":0},{"$f":" - I67 + IF(I$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(I$15),0)","v":0},{"$f":" - J67 + IF(J$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(J$15),0)","v":0},{"$f":" - K67 + IF(K$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(K$15),0)","v":0},{"$f":" - L67 + IF(L$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(L$15),0)","v":0},{"$f":" - M67 + IF(M$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(M$15),0)","v":0},{"$f":" - N67 + IF(N$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(N$15),0)","v":0},{"$f":" - O67 + IF(O$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(O$15),0)","v":0},{"$f":" - P67 + IF(P$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(P$15),0)","v":0},{"$f":" - Q67 + IF(Q$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(Q$15),0)","v":0},{"$f":" - R67 + IF(R$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(R$15),0)","v":0},{"$f":" - S67 + IF(S$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(S$15),0)","v":0},{"$f":" - T67 + IF(T$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(T$15),0)","v":0},{"$f":" - U67 + IF(U$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(U$15),0)","v":0},{"$f":" - V67 + IF(V$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(V$15),0)","v":0},{"$f":" - W67 + IF(W$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(W$15),0)","v":0},{"$f":" - X67 + IF(X$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(X$15),0)","v":0},{"$f":" - Y67 + IF(Y$15<='1 - Input technical data'!$B$98,(-      ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$D$128               -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$D$128                 -    ('1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 +'1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53 )*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$D$128 )*(1+$C59)^(Y$15),0)","v":0}]
[6,"ELECTRICITY OPEX","USD",{"$f":"+D89+D90+D91","v":0},0,{"$f":"+F89+F90+F91","v":0},{"$f":"+G89+G90+G91","v":0},0,0,0,0,0,{"$f":"+M89+M90+M91","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[7,"NET CASHFLOW ELECTRICITY","USD",{"$f":"+D87+D88+D92","v":0},{"$f":"+E87+E88+E92","v":0},{"$f":"+F87+F88+F92","v":0},{"$f":"+G87+G88+G92","v":0},0,0,0,0,0,{"$f":"+M87+M88+M92","v":0},0,{"$f":"+O87+O88+O92","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Production / Consumption","MWh",{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A93+1","v":8},"THERMAL ENERGY CAPEX","USD",{"$f":"-IF(D$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(D$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,D$15)*(1+$C33)^(D$15)*(1+$C33)^(D$15),0) * '2 - Input economic data '!$A$128  -  IF(D$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,D$15)*(1+$C33)^(D$15)*(1+$C33)^(D$15),0)","v":0},{"$f":"-IF(E$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(E$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,E$15)*(1+$C33)^(E$15)*(1+$C33)^(E$15),0) * '2 - Input economic data '!$A$128  -  IF(E$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,E$15)*(1+$C33)^(E$15)*(1+$C33)^(E$15),0)","v":0},{"$f":"-IF(F$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(F$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,F$15)*(1+$C33)^(F$15)*(1+$C33)^(F$15),0) * '2 - Input economic data '!$A$128  -  IF(F$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,F$15)*(1+$C33)^(F$15)*(1+$C33)^(F$15),0)","v":0},{"$f":"-IF(G$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(G$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,G$15)*(1+$C33)^(G$15)*(1+$C33)^(G$15),0) * '2 - Input economic data '!$A$128  -  IF(G$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,G$15)*(1+$C33)^(G$15)*(1+$C33)^(G$15),0)","v":0},{"$f":"-IF(H$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(H$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,H$15)*(1+$C33)^(H$15)*(1+$C33)^(H$15),0) * '2 - Input economic data '!$A$128  -  IF(H$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,H$15)*(1+$C33)^(H$15)*(1+$C33)^(H$15),0)","v":0},{"$f":"-IF(I$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(I$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,I$15)*(1+$C33)^(I$15)*(1+$C33)^(I$15),0) * '2 - Input economic data '!$A$128  -  IF(I$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,I$15)*(1+$C33)^(I$15)*(1+$C33)^(I$15),0)","v":0},{"$f":"-IF(J$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(J$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,J$15)*(1+$C33)^(J$15)*(1+$C33)^(J$15),0) * '2 - Input economic data '!$A$128  -  IF(J$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,J$15)*(1+$C33)^(J$15)*(1+$C33)^(J$15),0)","v":0},{"$f":"-IF(K$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(K$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,K$15)*(1+$C33)^(K$15)*(1+$C33)^(K$15),0) * '2 - Input economic data '!$A$128  -  IF(K$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,K$15)*(1+$C33)^(K$15)*(1+$C33)^(K$15),0)","v":0},{"$f":"-IF(L$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(L$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,L$15)*(1+$C33)^(L$15)*(1+$C33)^(L$15),0) * '2 - Input economic data '!$A$128  -  IF(L$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,L$15)*(1+$C33)^(L$15)*(1+$C33)^(L$15),0)","v":0},{"$f":"-IF(M$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(M$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,M$15)*(1+$C33)^(M$15)*(1+$C33)^(M$15),0) * '2 - Input economic data '!$A$128  -  IF(M$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,M$15)*(1+$C33)^(M$15)*(1+$C33)^(M$15),0)","v":0},{"$f":"-IF(N$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(N$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,N$15)*(1+$C33)^(N$15)*(1+$C33)^(N$15),0) * '2 - Input economic data '!$A$128  -  IF(N$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,N$15)*(1+$C33)^(N$15)*(1+$C33)^(N$15),0)","v":0},{"$f":"-IF(O$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(O$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,O$15)*(1+$C33)^(O$15)*(1+$C33)^(O$15),0) * '2 - Input economic data '!$A$128  -  IF(O$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,O$15)*(1+$C33)^(O$15)*(1+$C33)^(O$15),0)","v":0},{"$f":"-IF(P$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(P$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,P$15)*(1+$C33)^(P$15)*(1+$C33)^(P$15),0) * '2 - Input economic data '!$A$128  -  IF(P$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,P$15)*(1+$C33)^(P$15)*(1+$C33)^(P$15),0)","v":0},{"$f":"-IF(Q$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(Q$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,Q$15)*(1+$C33)^(Q$15)*(1+$C33)^(Q$15),0) * '2 - Input economic data '!$A$128  -  IF(Q$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,Q$15)*(1+$C33)^(Q$15)*(1+$C33)^(Q$15),0)","v":0},{"$f":"-IF(R$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(R$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,R$15)*(1+$C33)^(R$15)*(1+$C33)^(R$15),0) * '2 - Input economic data '!$A$128  -  IF(R$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,R$15)*(1+$C33)^(R$15)*(1+$C33)^(R$15),0)","v":0},{"$f":"-IF(S$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(S$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,S$15)*(1+$C33)^(S$15)*(1+$C33)^(S$15),0) * '2 - Input economic data '!$A$128  -  IF(S$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,S$15)*(1+$C33)^(S$15)*(1+$C33)^(S$15),0)","v":0},{"$f":"-IF(T$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(T$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,T$15)*(1+$C33)^(T$15)*(1+$C33)^(T$15),0) * '2 - Input economic data '!$A$128  -  IF(T$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,T$15)*(1+$C33)^(T$15)*(1+$C33)^(T$15),0)","v":0},{"$f":"-IF(U$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(U$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,U$15)*(1+$C33)^(U$15)*(1+$C33)^(U$15),0) * '2 - Input economic data '!$A$128  -  IF(U$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,U$15)*(1+$C33)^(U$15)*(1+$C33)^(U$15),0)","v":0},{"$f":"-IF(V$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(V$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,V$15)*(1+$C33)^(V$15)*(1+$C33)^(V$15),0) * '2 - Input economic data '!$A$128  -  IF(V$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,V$15)*(1+$C33)^(V$15)*(1+$C33)^(V$15),0)","v":0},{"$f":"-IF(W$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(W$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,W$15)*(1+$C33)^(W$15)*(1+$C33)^(W$15),0) * '2 - Input economic data '!$A$128  -  IF(W$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,W$15)*(1+$C33)^(W$15)*(1+$C33)^(W$15),0)","v":0},{"$f":"-IF(X$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(X$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,X$15)*(1+$C33)^(X$15)*(1+$C33)^(X$15),0) * '2 - Input economic data '!$A$128  -  IF(X$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,X$15)*(1+$C33)^(X$15)*(1+$C33)^(X$15),0)","v":0},{"$f":"-IF(Y$15=0,(SUM('2 - Input economic data '!$H$82:$J$85))*'2 - Input economic data '!$A$128 + '2 - Input economic data '!$H$86+'2 - Input economic data '!$H$87,0)*(1-$F$6)  - IF(Y$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$90:$H$92,'2 - Input economic data '!$B$90:$B$92,Y$15)*(1+$C33)^(Y$15)*(1+$C33)^(Y$15),0) * '2 - Input economic data '!$A$128  -  IF(Y$15<='1 - Input technical data'!$B$98,SUMIFS('2 - Input economic data '!$H$93:$H$94,'2 - Input economic data '!$B$93:$B$94,Y$15)*(1+$C33)^(Y$15)*(1+$C33)^(Y$15),0)","v":0}]
[9,"THERMAL ENERGY ABEX","USD",{"$f":"+D32*'2 - Input economic data '!$A$128","v":0},0,{"$f":"+F32*'2 - Input economic data '!$A$128","v":0},{"$f":"+G32*'2 - Input economic data '!$A$128","v":0},{"$f":"+H32*'2 - Input economic data '!$A$128","v":0},{"$f":"+I32*'2 - Input economic data '!$A$128","v":0},{"$f":"+J32*'2 - Input economic data '!$A$128","v":0},{"$f":"+K32*'2 - Input economic data '!$A$128","v":0},{"$f":"+L32*'2 - Input economic data '!$A$128","v":0},{"$f":"+M32*'2 - Input economic data '!$A$128","v":0},{"$f":"+N32*'2 - Input economic data '!$A$128","v":0},{"$f":"+O32*'2 - Input economic data '!$A$128","v":0},{"$f":"+P32*'2 - Input economic data '!$A$128","v":0},{"$f":"+Q32*'2 - Input economic data '!$A$128","v":0},{"$f":"+R32*'2 - Input economic data '!$A$128","v":0},{"$f":"+S32*'2 - Input economic data '!$A$128","v":0},{"$f":"+T32*'2 - Input economic data '!$A$128","v":0},{"$f":"+U32*'2 - Input economic data '!$A$128","v":0},{"$f":"+V32*'2 - Input economic data '!$A$128","v":0},{"$f":"+W32*'2 - Input economic data '!$A$128","v":0},{"$f":"+X32*'2 - Input economic data '!$A$128","v":0},{"$f":"+Y32*'2 - Input economic data '!$A$128","v":0}]
[10,"THERMAL ENERGY OPEX Personnel","USD",{"$f":"-D37*'2 - Input economic data '!$A$128","v":0},0,{"$f":"-F37*'2 - Input economic data '!$A$128","v":0},{"$f":"-G37*'2 - Input economic data '!$A$128","v":0},{"$f":"-H37*'2 - Input economic data '!$A$128","v":0},{"$f":"-I37*'2 - Input economic data '!$A$128","v":0},{"$f":"-J37*'2 - Input economic data '!$A$128","v":0},{"$f":"-K37*'2 - Input economic data '!$A$128","v":0},{"$f":"-L37*'2 - Input economic data '!$A$128","v":0},{"$f":"-M37*'2 - Input economic data '!$A$128","v":0},{"$f":"-N37*'2 - Input economic data '!$A$128","v":0},{"$f":"-O37*'2 - Input economic data '!$A$128","v":0},{"$f":"-P37*'2 - Input economic data '!$A$128","v":0},{"$f":"-Q37*'2 - Input economic data '!$A$128","v":0},{"$f":"-R37*'2 - Input economic data '!$A$128","v":0},{"$f":"-S37*'2 - Input economic data '!$A$128","v":0},{"$f":"-T37*'2 - Input economic data '!$A$128","v":0},{"$f":"-U37*'2 - Input economic data '!$A$128","v":0},{"$f":"-V37*'2 - Input economic data '!$A$128","v":0},{"$f":"-W37*'2 - Input economic data '!$A$128","v":0},{"$f":"-X37*'2 - Input economic data '!$A$128","v":0},{"$f":"-Y37*'2 - Input economic data '!$A$128","v":0}]
[11,"THERMAL ENERGY OPEX O&M (personnel excl.)","USD",{"$f":"-D45*'2 - Input economic data '!$A$128","v":0},0,{"$f":"-F45*'2 - Input economic data '!$A$128","v":0},{"$f":"-G45*'2 - Input economic data '!$A$128","v":0},{"$f":"-H45*'2 - Input economic data '!$A$128","v":0},{"$f":"-I45*'2 - Input economic data '!$A$128","v":0},{"$f":"-J45*'2 - Input economic data '!$A$128","v":0},{"$f":"-K45*'2 - Input economic data '!$A$128","v":0},{"$f":"-L45*'2 - Input economic data '!$A$128","v":0},{"$f":"-M45*'2 - Input economic data '!$A$128","v":0},{"$f":"-N45*'2 - Input economic data '!$A$128","v":0},{"$f":"-O45*'2 - Input economic data '!$A$128","v":0},{"$f":"-P45*'2 - Input economic data '!$A$128","v":0},{"$f":"-Q45*'2 - Input economic data '!$A$128","v":0},{"$f":"-R45*'2 - Input economic data '!$A$128","v":0},{"$f":"-S45*'2 - Input economic data '!$A$128","v":0},{"$f":"-T45*'2 - Input economic data '!$A$128","v":0},{"$f":"-U45*'2 - Input economic data '!$A$128","v":0},{"$f":"-V45*'2 - Input economic data '!$A$128","v":0},{"$f":"-W45*'2 - Input economic data '!$A$128","v":0},{"$f":"-X45*'2 - Input economic data '!$A$128","v":0},{"$f":"-Y45*'2 - Input economic data '!$A$128","v":0}]
[12,"THERMAL ENERGY OPEX Fuel","USD",{"$f":"  - ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!B72*'1 - Input technical data'!B45 + '1 - Input technical data'!B76*'1 - Input technical data'!B53)*(1-'1 - Input technical data'!B141)* ('1 - Input technical data'!B141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!B79*'1 - Input technical data'!B31+ '1 - Input technical data'!B81*'1 - Input technical data'!B37)*(1-'1 - Input technical data'!B163)* ('1 - Input technical data'!B163<>0)","v":0},0,{"$f":"   IF(F$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(F$15),0)","v":0},{"$f":"   IF(G$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(G$15),0)","v":0},{"$f":"   IF(H$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(H$15),0)","v":0},{"$f":"   IF(I$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(I$15),0)","v":0},{"$f":"   IF(J$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(J$15),0)","v":0},{"$f":"   IF(K$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(K$15),0)","v":0},{"$f":"   IF(L$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(L$15),0)","v":0},{"$f":"   IF(M$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(M$15),0)","v":0},{"$f":"   IF(N$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(N$15),0)","v":0},{"$f":"   IF(O$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(O$15),0)","v":0},{"$f":"   IF(P$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(P$15),0)","v":0},{"$f":"   IF(Q$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(Q$15),0)","v":0},{"$f":"   IF(R$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(R$15),0)","v":0},{"$f":"   IF(S$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(S$15),0)","v":0},{"$f":"   IF(T$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(T$15),0)","v":0},{"$f":"   IF(U$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(U$15),0)","v":0},{"$f":"   IF(V$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(V$15),0)","v":0},{"$f":"   IF(W$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(W$15),0)","v":0},{"$f":"   IF(X$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(X$15),0)","v":0},{"$f":"   IF(Y$15<='1 - Input technical data'!$B$98,(- ('1 - Input technical data'!$B$108*'1 - Input technical data'!$B$172 + '1 - Input technical data'!$B$113*'1 - Input technical data'!$B$174)* '2 - Input economic data '!$A$128                 -   ('1 - Input technical data'!$B$133*'1 - Input technical data'!$B$189+'1 - Input technical data'!$B$190*'1 - Input technical data'!$B$138)*'2 - Input economic data '!$A$128             - '1 - Input technical data'!$B$155*'1 - Input technical data'!$B$198    -    '1 - Input technical data'!$B$199*'1 - Input technical data'!$B$160             -     ( '1 - Input technical data'!$B$72*'1 - Input technical data'!$B$45 + '1 - Input technical data'!$B$76*'1 - Input technical data'!$B$53)*(1-'1 - Input technical data'!$B$141)* ('1 - Input technical data'!$B$141<>0) *'2 - Input economic data '!$A$128      -         ( '1 - Input technical data'!$B$79*'1 - Input technical data'!$B$31+ '1 - Input technical data'!$B$81*'1 - Input technical data'!$B$37)*(1-'1 - Input technical data'!$B$163)* ('1 - Input technical data'!$B$163<>0))*(1+$C59)^(Y$15),0)","v":0}]
[13,"THERMAL ENERGY OPEX","USD",{"$f":"+D98+D99+D100","v":0},0,{"$f":"+F98+F99+F100","v":0},{"$f":"+G98+G99+G100","v":0},0,0,{"$f":"+J98+J99+J100","v":0},0,0,0,0,{"$f":"+O98+O99+O100","v":0},0,{"$f":"+Q98+Q99+Q100","v":0},0,0,0,0,0,0,0,0]
[14,"NET CASHFLOW THERMAL ENERGY","USD",{"$f":"+D96+D97+D101+D31","v":0},0,{"$f":"F101+F96+F97","v":0},{"$f":"G101+G96+G97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D100+D91+D68","v":0},{"$f":"+E93+E102-E70","v":50000},{"$f":"+F93+F102-F70+F26","v":0},{"$f":"+G93+G102-G70+G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y93+Y102-Y70+Y26","v":0}]
["LOAN PAYMENT STATEMENT",null,null,"Year"]
["#","Concept",null,null,{"$f":"+E16","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[1,"Beginning balance of loans",null,null,0,{"$f":"+E111","v":0},{"$f":"+F111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V111","v":0},0,0]
[{"$f":"+A106+1","v":2},"New loans",null,null,{"$f":"+SUM(G8:G10)","v":0}]
[{"$f":"+A107+1","v":3},"Loan payments",null,null,null,{"$f":"+IF(OR(F$15<=$D8,F$15>$E$8+$D$8),0,PMT($C8,$E8,$G$8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A108+1","v":4},"Interest",null,null,null,{"$f":"+IFERROR(+IF(F$15<=$D$8,0,IPMT($C$8,F$15-$D$8,$E$8,$G$8)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A109+1","v":5},"Principal",null,null,null,{"$f":"+IFERROR(+IF(F$15<=$D$8,0,PPMT($C$8,F$15-$D$8,$E$8,$G$8)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A110+1","v":6},"Ending Balance of loans (at the end of year)",null,null,{"$f":"+E106+E107+E110","v":0},{"$f":"+F106+F107+F110","v":0},{"$f":"+G106+G107+G110","v":0},{"$f":"+H106+H107+H110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#","KPIs analysis"]
["Anualised cost analysis"]
[1,"Anualised costs CAPEX",{"$f":"-NPV('2 - Input economic data '!B3,E29:Y29)/'1 - Input technical data'!B98","v":5000},"USD"]
[2,"Anualised costs ABEX",{"$f":"-NPV('2 - Input economic data '!B3,E32:Y32)/'1 - Input technical data'!B98","v":0},"USD"]
[3,"Anualised costs personnel",{"$f":"+NPV('2 - Input economic data '!B3,E37:Y37)/'1 - Input technical data'!B98","v":0},"USD"]
[4,"Annualised costs O&M (personnel exluded)",{"$f":"+NPV('2 - Input economic data '!B3,E45:Y45)/'1 - Input technical data'!B98","v":0},"USD"]
[5,"Annualised costs fuel",{"$f":"+NPV('2 - Input economic data '!B3,E68:Y68)/'1 - Input technical data'!B98","v":0},"USD"]
["Cost of electricity",null,null,null,"Cost of thermal energy"]
[{"$f":"+A119+1","v":6},"LCOE",{"$f":"-NPV('2 - Input economic data '!B3,E83:Y83)/NPV('2 - Input economic data '!B3,$E$18:$Y$19)","v":{"$error":"#DIV/0!"}},"USD/MWh"]
[{"$f":"+A121+1","v":7},"LCOE_electric",{"$f":"-NPV('2 - Input economic data '!B3,E93:Y93)/NPV('2 - Input economic data '!B3,$E$86:$Y$86)","v":{"$error":"#DIV/0!"}},"USD/MWhe","LCOE_thermal",{"$f":"-NPV('2 - Input economic data '!B3,E102:Y102)/NPV('2 - Input economic data '!B3,$E$95:$Y$95)","v":{"$error":"#DIV/0!"}},"USD/MWhth"]
[8,"LCOE CAPEX electricity",{"$f":"-NPV('2 - Input economic data '!B3,E87:Y87)/NPV('2 - Input economic data '!B3,$E$86:$Y$86)","v":{"$error":"#DIV/0!"}},{"$f":"+D122","v":"USD/MWhe"},"LCOE CAPEX heat",{"$f":"-NPV('2 - Input economic data '!B3,E96:Y96)/NPV('2 - Input economic data '!B3,$E$95:$Y$95)","v":{"$error":"#DIV/0!"}},{"$f":"+G122","v":"USD/MWhth"}]
[9,"LCOE ABEX electricity",{"$f":"-NPV('2 - Input economic data '!B3,E88:Y88)/NPV('2 - Input economic data '!B3,$E$86:$Y$86)","v":{"$error":"#DIV/0!"}},"USD/MWhe","LCOE ABEX heat",{"$f":"-NPV('2 - Input economic data '!B3,E97:Y97)/NPV('2 - Input economic data '!B3,$E$95:$Y$95)","v":{"$error":"#DIV/0!"}},"USD/MWhth"]
[10,"LCOE Personnel electricity",{"$f":"-NPV('2 - Input economic data '!B3,E89:Y89)/NPV('2 - Input economic data '!B3,$E$86:$Y$86)","v":{"$error":"#DIV/0!"}},"USD/MWhe","LCOE Personnel heat",{"$f":"-NPV('2 - Input economic data '!B3,E98:Y98)/NPV('2 - Input economic data '!B3,$E$95:$Y$95)","v":{"$error":"#DIV/0!"}},"USD/MWhth"]
[11,"LCOE O&M (fuel excluded) electricity",{"$f":"-NPV('2 - Input economic data '!B3,E90:Y90)/NPV('2 - Input economic data '!B3,$E$86:$Y$86)","v":{"$error":"#DIV/0!"}},"USD/MWhe","LCOE O&M (fuel excluded) heat",{"$f":"-NPV('2 - Input economic data '!B3,E99:Y99)/NPV('2 - Input economic data '!B3,$E$95:$Y$95)","v":{"$error":"#DIV/0!"}},"USD/MWhth"]
[12,"LCOE Fuel electricity",{"$f":"-NPV('2 - Input economic data '!B3,E91:Y91)/NPV('2 - Input economic data '!B3,$E$86:$Y$86)","v":{"$error":"#DIV/0!"}},"USD/MWhe","LCOE Fuel heat",{"$f":"-NPV('2 - Input economic data '!B3,E100:Y100)/NPV('2 - Input economic data '!B3,$E$95:$Y$95)","v":{"$error":"#DIV/0!"}},"USD/MWhth"]
[13,"LCOE OPEX electricity",{"$f":"-NPV('2 - Input economic data '!B3,E92:Y92)/NPV('2 - Input economic data '!B3,$E$86:$Y$86)","v":{"$error":"#DIV/0!"}},"USD/MWhe","LCOE OPEX heat",{"$f":"-NPV('2 - Input economic data '!B3,E101:Y101)/NPV('2 - Input economic data '!B3,$E$95:$Y$95)","v":{"$error":"#DIV/0!"}},"USD/MWhth"]

{"sheet":"DF_Cash Flow","index":8,"n_rows":80,"n_cols":25,"rows_kept":80,"cut":false,"hidden":true,"merged":[[2,1,2,6],[3,1,3,4],[10,1,10,4],[14,0,14,1],[62,0,62,2],[62,3,62,24],[69,1,69,2],[71,1,71,3],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[67,1,67,2],[68,1,68,2]]}
[]
[]
[null,"PROJECT FINANCING SUMMARY"]
[null,"Concept",null,null,null,"Share of costs (%)","Amount (USD)"]
[null,"Grand Total of the Project BOP (Balance of Plant)",null,null,null,{"$f":"1","v":1},{"$f":"'2 - Input economic data '!H89","v":50000}]
[null,"Subsidy to CAPEX",null,null,null,{"$f":"'2 - Input economic data '!B131","v":0},{"$f":"+G5*F6","v":0}]
[null,"Credit facility","Interest Rate","Grace Period (years)","Loan period (years)","Share of costs (%)","Amount (USD)"]
[null,"Loan 1",{"$f":"'2 - Input economic data '!B134","v":0},{"$f":"'2 - Input economic data '!C134","v":0},{"$f":"'2 - Input economic data '!D134","v":0},{"$f":"+G8/$G$5","v":0},{"$f":"'2 - Input economic data '!A134","v":0}]
[null,"Loan 2",{"$f":"'2 - Input economic data '!B135","v":0},{"$f":"'2 - Input economic data '!C135","v":0},{"$f":"'2 - Input economic data '!D135","v":0},{"$f":"+G9/$G$5","v":0},{"$f":"'2 - Input economic data '!A135","v":0}]
[null,"Loan 3",{"$f":"'2 - Input economic data '!B136","v":0},{"$f":"'2 - Input economic data '!C136","v":0},{"$f":"'2 - Input economic data '!D136","v":0},{"$f":"+G10/$G$5","v":0},{"$f":"'2 - Input economic data '!A136","v":0}]
[null,"Developer Investment (Equity)",null,null,null,{"$f":"+G11/$G$5","v":1},{"$f":"+G5-SUM(G6,G8:G10)","v":50000}]
[]
[]
[null,null,null,"ENERGY PRICE GROWTH",null,{"$f":"+$C$18","v":0},{"$f":"+$C$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CASH-FLOW STATEMENT",null,null,null,0,{"$f":"+D15+1","v":1},{"$f":"+F15+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["#","Concept","Growth Rate",null,{"$f":"+YEAR(TODAY())","v":2021},{"$f":"+E16+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[1,"Themal Energy Sales",null,{"$f":"+'Bio_Cash Flow'!D24-'BC_Cash Flow'!D24","v":0},{"$f":"+'Bio_Cash Flow'!E24-'BC_Cash Flow'!E24","v":0},{"$f":"+'Bio_Cash Flow'!F24-'BC_Cash Flow'!F24","v":0},{"$f":"+'Bio_Cash Flow'!G24-'BC_Cash Flow'!G24","v":0},{"$f":"+'Bio_Cash Flow'!H24-'BC_Cash Flow'!H24","v":0},{"$f":"+'Bio_Cash Flow'!I24-'BC_Cash Flow'!I24","v":0},{"$f":"+'Bio_Cash Flow'!J24-'BC_Cash Flow'!J24","v":0},{"$f":"+'Bio_Cash Flow'!K24-'BC_Cash Flow'!K24","v":0},{"$f":"+'Bio_Cash Flow'!L24-'BC_Cash Flow'!L24","v":0},{"$f":"+'Bio_Cash Flow'!M24-'BC_Cash Flow'!M24","v":0},{"$f":"+'Bio_Cash Flow'!N24-'BC_Cash Flow'!N24","v":0},{"$f":"+'Bio_Cash Flow'!O24-'BC_Cash Flow'!O24","v":0},{"$f":"+'Bio_Cash Flow'!P24-'BC_Cash Flow'!P24","v":0},{"$f":"+'Bio_Cash Flow'!Q24-'BC_Cash Flow'!Q24","v":0},{"$f":"+'Bio_Cash Flow'!R24-'BC_Cash Flow'!R24","v":0},{"$f":"+'Bio_Cash Flow'!S24-'BC_Cash Flow'!S24","v":0},{"$f":"+'Bio_Cash Flow'!T24-'BC_Cash Flow'!T24","v":0},{"$f":"+'Bio_Cash Flow'!U24-'BC_Cash Flow'!U24","v":0},{"$f":"+'Bio_Cash Flow'!V24-'BC_Cash Flow'!V24","v":0},{"$f":"+'Bio_Cash Flow'!W24-'BC_Cash Flow'!W24","v":0},{"$f":"+'Bio_Cash Flow'!X24-'BC_Cash Flow'!X24","v":0},{"$f":"+'Bio_Cash Flow'!Y24-'BC_Cash Flow'!Y24","v":0}]
[{"$f":"1+A17","v":2},"Electricity Sales",null,{"$f":"+'Bio_Cash Flow'!D25-'BC_Cash Flow'!D25","v":0},{"$f":"+'Bio_Cash Flow'!E25-'BC_Cash Flow'!E25","v":0},{"$f":"+'Bio_Cash Flow'!F25-'BC_Cash Flow'!F25","v":0},{"$f":"+'Bio_Cash Flow'!G25-'BC_Cash Flow'!G25","v":0},{"$f":"+'Bio_Cash Flow'!H25-'BC_Cash Flow'!H25","v":0},{"$f":"+'Bio_Cash Flow'!I25-'BC_Cash Flow'!I25","v":0},{"$f":"+'Bio_Cash Flow'!J25-'BC_Cash Flow'!J25","v":0},{"$f":"+'Bio_Cash Flow'!K25-'BC_Cash Flow'!K25","v":0},{"$f":"+'Bio_Cash Flow'!L25-'BC_Cash Flow'!L25","v":0},{"$f":"+'Bio_Cash Flow'!M25-'BC_Cash Flow'!M25","v":0},{"$f":"+'Bio_Cash Flow'!N25-'BC_Cash Flow'!N25","v":0},{"$f":"+'Bio_Cash Flow'!O25-'BC_Cash Flow'!O25","v":0},{"$f":"+'Bio_Cash Flow'!P25-'BC_Cash Flow'!P25","v":0},{"$f":"+'Bio_Cash Flow'!Q25-'BC_Cash Flow'!Q25","v":0},{"$f":"+'Bio_Cash Flow'!R25-'BC_Cash Flow'!R25","v":0},{"$f":"+'Bio_Cash Flow'!S25-'BC_Cash Flow'!S25","v":0},{"$f":"+'Bio_Cash Flow'!T25-'BC_Cash Flow'!T25","v":0},{"$f":"+'Bio_Cash Flow'!U25-'BC_Cash Flow'!U25","v":0},{"$f":"+'Bio_Cash Flow'!V25-'BC_Cash Flow'!V25","v":0},{"$f":"+'Bio_Cash Flow'!W25-'BC_Cash Flow'!W25","v":0},{"$f":"+'Bio_Cash Flow'!X25-'BC_Cash Flow'!X25","v":0},{"$f":"+'Bio_Cash Flow'!Y25-'BC_Cash Flow'!Y25","v":0}]
[null,"TOTAL REVENUES",null,null,{"$f":"+SUM(E17:E18)","v":0},{"$f":"+SUM(F17:F18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A18+1","v":3},"Equity (capital expenditure)",null,null,{"$f":"+'Bio_Cash Flow'!E27-'BC_Cash Flow'!E27","v":0},{"$f":"+'Bio_Cash Flow'!F27-'BC_Cash Flow'!F27","v":0},{"$f":"+'Bio_Cash Flow'!G27-'BC_Cash Flow'!G27","v":0},{"$f":"+'Bio_Cash Flow'!H27-'BC_Cash Flow'!H27","v":0},{"$f":"+'Bio_Cash Flow'!I27-'BC_Cash Flow'!I27","v":0},{"$f":"+'Bio_Cash Flow'!J27-'BC_Cash Flow'!J27","v":0},{"$f":"+'Bio_Cash Flow'!K27-'BC_Cash Flow'!K27","v":0},{"$f":"+'Bio_Cash Flow'!L27-'BC_Cash Flow'!L27","v":0},{"$f":"+'Bio_Cash Flow'!M27-'BC_Cash Flow'!M27","v":0},{"$f":"+'Bio_Cash Flow'!N27-'BC_Cash Flow'!N27","v":0},{"$f":"+'Bio_Cash Flow'!O27-'BC_Cash Flow'!O27","v":0},{"$f":"+'Bio_Cash Flow'!P27-'BC_Cash Flow'!P27","v":0},{"$f":"+'Bio_Cash Flow'!Q27-'BC_Cash Flow'!Q27","v":0},{"$f":"+'Bio_Cash Flow'!R27-'BC_Cash Flow'!R27","v":0},{"$f":"+'Bio_Cash Flow'!S27-'BC_Cash Flow'!S27","v":0},{"$f":"+'Bio_Cash Flow'!T27-'BC_Cash Flow'!T27","v":0},{"$f":"+'Bio_Cash Flow'!U27-'BC_Cash Flow'!U27","v":0},{"$f":"+'Bio_Cash Flow'!V27-'BC_Cash Flow'!V27","v":0},{"$f":"+'Bio_Cash Flow'!W27-'BC_Cash Flow'!W27","v":0},{"$f":"+'Bio_Cash Flow'!X27-'BC_Cash Flow'!X27","v":0},{"$f":"+'Bio_Cash Flow'!Y27-'BC_Cash Flow'!Y27","v":0}]
[{"$f":"+A20+1","v":4},"Maintenance capital (overhauls)",null,null,{"$f":"+'Bio_Cash Flow'!E28-'BC_Cash Flow'!E28","v":0},{"$f":"+'Bio_Cash Flow'!F28-'BC_Cash Flow'!F28","v":0},{"$f":"+'Bio_Cash Flow'!G28-'BC_Cash Flow'!G28","v":0},{"$f":"+'Bio_Cash Flow'!H28-'BC_Cash Flow'!H28","v":0},{"$f":"+'Bio_Cash Flow'!I28-'BC_Cash Flow'!I28","v":0},{"$f":"+'Bio_Cash Flow'!J28-'BC_Cash Flow'!J28","v":0},{"$f":"+'Bio_Cash Flow'!K28-'BC_Cash Flow'!K28","v":0},{"$f":"+'Bio_Cash Flow'!L28-'BC_Cash Flow'!L28","v":0},{"$f":"+'Bio_Cash Flow'!M28-'BC_Cash Flow'!M28","v":0},{"$f":"+'Bio_Cash Flow'!N28-'BC_Cash Flow'!N28","v":0},{"$f":"+'Bio_Cash Flow'!O28-'BC_Cash Flow'!O28","v":0},{"$f":"+'Bio_Cash Flow'!P28-'BC_Cash Flow'!P28","v":0},{"$f":"+'Bio_Cash Flow'!Q28-'BC_Cash Flow'!Q28","v":0},{"$f":"+'Bio_Cash Flow'!R28-'BC_Cash Flow'!R28","v":0},{"$f":"+'Bio_Cash Flow'!S28-'BC_Cash Flow'!S28","v":0},{"$f":"+'Bio_Cash Flow'!T28-'BC_Cash Flow'!T28","v":0},{"$f":"+'Bio_Cash Flow'!U28-'BC_Cash Flow'!U28","v":0},{"$f":"+'Bio_Cash Flow'!V28-'BC_Cash Flow'!V28","v":0},{"$f":"+'Bio_Cash Flow'!W28-'BC_Cash Flow'!W28","v":0},{"$f":"+'Bio_Cash Flow'!X28-'BC_Cash Flow'!X28","v":0},{"$f":"+'Bio_Cash Flow'!Y28-'BC_Cash Flow'!Y28","v":0}]
[null,"TOTAL CAPEX",null,{"$f":"+'BC_Cash Flow'!D29-'Bio_Cash Flow'!D29","v":0},{"$f":"-SUM(E20:E21)","v":0},{"$f":"-SUM(F20:F21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(U20:U21)","v":0},{"$f":"-SUM(V20:V21)","v":0},{"$f":"-SUM(W20:W21)","v":0},{"$f":"-SUM(X20:X21)","v":0},{"$f":"-SUM(Y20:Y21)","v":0}]
[{"$f":"+A21+1","v":5},"Abandonment Costs",null,{"$f":"+'Bio_Cash Flow'!D30-'BC_Cash Flow'!D30","v":0},{"$f":"+'Bio_Cash Flow'!E30-'BC_Cash Flow'!E30","v":0},{"$f":"+'Bio_Cash Flow'!F30-'BC_Cash Flow'!F30","v":0},{"$f":"+'Bio_Cash Flow'!G30-'BC_Cash Flow'!G30","v":0},{"$f":"+'Bio_Cash Flow'!H30-'BC_Cash Flow'!H30","v":0},{"$f":"+'Bio_Cash Flow'!I30-'BC_Cash Flow'!I30","v":0},{"$f":"+'Bio_Cash Flow'!J30-'BC_Cash Flow'!J30","v":0},{"$f":"+'Bio_Cash Flow'!K30-'BC_Cash Flow'!K30","v":0},{"$f":"+'Bio_Cash Flow'!L30-'BC_Cash Flow'!L30","v":0},{"$f":"+'Bio_Cash Flow'!M30-'BC_Cash Flow'!M30","v":0},{"$f":"+'Bio_Cash Flow'!N30-'BC_Cash Flow'!N30","v":0},{"$f":"+'Bio_Cash Flow'!O30-'BC_Cash Flow'!O30","v":0},{"$f":"+'Bio_Cash Flow'!P30-'BC_Cash Flow'!P30","v":0},{"$f":"+'Bio_Cash Flow'!Q30-'BC_Cash Flow'!Q30","v":0},{"$f":"+'Bio_Cash Flow'!R30-'BC_Cash Flow'!R30","v":0},{"$f":"+'Bio_Cash Flow'!S30-'BC_Cash Flow'!S30","v":0},{"$f":"+'Bio_Cash Flow'!T30-'BC_Cash Flow'!T30","v":0},{"$f":"+'Bio_Cash Flow'!U30-'BC_Cash Flow'!U30","v":0},{"$f":"+'Bio_Cash Flow'!V30-'BC_Cash Flow'!V30","v":0},{"$f":"+'Bio_Cash Flow'!W30-'BC_Cash Flow'!W30","v":0},{"$f":"+'Bio_Cash Flow'!X30-'BC_Cash Flow'!X30","v":0},{"$f":"+'Bio_Cash Flow'!Y30-'BC_Cash Flow'!Y30","v":0}]
[{"$f":"+A23+1","v":6},"Residual Value",null,{"$f":"+'Bio_Cash Flow'!D31-'BC_Cash Flow'!D31","v":0},{"$f":"+'Bio_Cash Flow'!E31-'BC_Cash Flow'!E31","v":0},{"$f":"+'Bio_Cash Flow'!F31-'BC_Cash Flow'!F31","v":0},{"$f":"+'Bio_Cash Flow'!G31-'BC_Cash Flow'!G31","v":0},{"$f":"+'Bio_Cash Flow'!H31-'BC_Cash Flow'!H31","v":0},{"$f":"+'Bio_Cash Flow'!I31-'BC_Cash Flow'!I31","v":0},{"$f":"+'Bio_Cash Flow'!J31-'BC_Cash Flow'!J31","v":0},{"$f":"+'Bio_Cash Flow'!K31-'BC_Cash Flow'!K31","v":0},{"$f":"+'Bio_Cash Flow'!L31-'BC_Cash Flow'!L31","v":0},{"$f":"+'Bio_Cash Flow'!M31-'BC_Cash Flow'!M31","v":0},{"$f":"+'Bio_Cash Flow'!N31-'BC_Cash Flow'!N31","v":0},{"$f":"+'Bio_Cash Flow'!O31-'BC_Cash Flow'!O31","v":0},{"$f":"+'Bio_Cash Flow'!P31-'BC_Cash Flow'!P31","v":0},{"$f":"+'Bio_Cash Flow'!Q31-'BC_Cash Flow'!Q31","v":0},{"$f":"+'Bio_Cash Flow'!R31-'BC_Cash Flow'!R31","v":0},{"$f":"+'Bio_Cash Flow'!S31-'BC_Cash Flow'!S31","v":0},{"$f":"+'Bio_Cash Flow'!T31-'BC_Cash Flow'!T31","v":0},{"$f":"+'Bio_Cash Flow'!U31-'BC_Cash Flow'!U31","v":0},{"$f":"+'Bio_Cash Flow'!V31-'BC_Cash Flow'!V31","v":0},{"$f":"+'Bio_Cash Flow'!W31-'BC_Cash Flow'!W31","v":0},{"$f":"+'Bio_Cash Flow'!X31-'BC_Cash Flow'!X31","v":0},{"$f":"+'Bio_Cash Flow'!Y31-'BC_Cash Flow'!Y31","v":0}]
[null,"TOTAL ABEX",null,{"$f":"-D23+D24","v":0},{"$f":"-E23+E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A21+1","v":5},"Plant Conduction and Operation",null,{"$f":"+'Bio_Cash Flow'!D33-'BC_Cash Flow'!D33","v":0},{"$f":"+'Bio_Cash Flow'!E33-'BC_Cash Flow'!E33","v":0},{"$f":"+'Bio_Cash Flow'!F33-'BC_Cash Flow'!F33","v":0},{"$f":"+'Bio_Cash Flow'!G33-'BC_Cash Flow'!G33","v":0},{"$f":"+'Bio_Cash Flow'!H33-'BC_Cash Flow'!H33","v":0},{"$f":"+'Bio_Cash Flow'!I33-'BC_Cash Flow'!I33","v":0},{"$f":"+'Bio_Cash Flow'!J33-'BC_Cash Flow'!J33","v":0},{"$f":"+'Bio_Cash Flow'!K33-'BC_Cash Flow'!K33","v":0},{"$f":"+'Bio_Cash Flow'!L33-'BC_Cash Flow'!L33","v":0},{"$f":"+'Bio_Cash Flow'!M33-'BC_Cash Flow'!M33","v":0},{"$f":"+'Bio_Cash Flow'!N33-'BC_Cash Flow'!N33","v":0},{"$f":"+'Bio_Cash Flow'!O33-'BC_Cash Flow'!O33","v":0},{"$f":"+'Bio_Cash Flow'!P33-'BC_Cash Flow'!P33","v":0},{"$f":"+'Bio_Cash Flow'!Q33-'BC_Cash Flow'!Q33","v":0},{"$f":"+'Bio_Cash Flow'!R33-'BC_Cash Flow'!R33","v":0},{"$f":"+'Bio_Cash Flow'!S33-'BC_Cash Flow'!S33","v":0},{"$f":"+'Bio_Cash Flow'!T33-'BC_Cash Flow'!T33","v":0},{"$f":"+'Bio_Cash Flow'!U33-'BC_Cash Flow'!U33","v":0},{"$f":"+'Bio_Cash Flow'!V33-'BC_Cash Flow'!V33","v":0},{"$f":"+'Bio_Cash Flow'!W33-'BC_Cash Flow'!W33","v":0},{"$f":"+'Bio_Cash Flow'!X33-'BC_Cash Flow'!X33","v":0},{"$f":"+'Bio_Cash Flow'!Y33-'BC_Cash Flow'!Y33","v":0}]
[{"$f":"+A26+1","v":6},"Administrative personnel",null,{"$f":"+'Bio_Cash Flow'!D34-'BC_Cash Flow'!D34","v":0},{"$f":"+'Bio_Cash Flow'!E34-'BC_Cash Flow'!E34","v":0},{"$f":"+'Bio_Cash Flow'!F34-'BC_Cash Flow'!F34","v":0},{"$f":"+'Bio_Cash Flow'!G34-'BC_Cash Flow'!G34","v":0},{"$f":"+'Bio_Cash Flow'!H34-'BC_Cash Flow'!H34","v":0},{"$f":"+'Bio_Cash Flow'!I34-'BC_Cash Flow'!I34","v":0},{"$f":"+'Bio_Cash Flow'!J34-'BC_Cash Flow'!J34","v":0},{"$f":"+'Bio_Cash Flow'!K34-'BC_Cash Flow'!K34","v":0},{"$f":"+'Bio_Cash Flow'!L34-'BC_Cash Flow'!L34","v":0},{"$f":"+'Bio_Cash Flow'!M34-'BC_Cash Flow'!M34","v":0},{"$f":"+'Bio_Cash Flow'!N34-'BC_Cash Flow'!N34","v":0},{"$f":"+'Bio_Cash Flow'!O34-'BC_Cash Flow'!O34","v":0},{"$f":"+'Bio_Cash Flow'!P34-'BC_Cash Flow'!P34","v":0},{"$f":"+'Bio_Cash Flow'!Q34-'BC_Cash Flow'!Q34","v":0},{"$f":"+'Bio_Cash Flow'!R34-'BC_Cash Flow'!R34","v":0},{"$f":"+'Bio_Cash Flow'!S34-'BC_Cash Flow'!S34","v":0},{"$f":"+'Bio_Cash Flow'!T34-'BC_Cash Flow'!T34","v":0},{"$f":"+'Bio_Cash Flow'!U34-'BC_Cash Flow'!U34","v":0},{"$f":"+'Bio_Cash Flow'!V34-'BC_Cash Flow'!V34","v":0},{"$f":"+'Bio_Cash Flow'!W34-'BC_Cash Flow'!W34","v":0},{"$f":"+'Bio_Cash Flow'!X34-'BC_Cash Flow'!X34","v":0},{"$f":"+'Bio_Cash Flow'!Y34-'BC_Cash Flow'!Y34","v":0}]
[{"$f":"+A27+1","v":7},"Security guard",null,{"$f":"+'Bio_Cash Flow'!D35-'BC_Cash Flow'!D35","v":0},{"$f":"+'Bio_Cash Flow'!E35-'BC_Cash Flow'!E35","v":0},{"$f":"+'Bio_Cash Flow'!F35-'BC_Cash Flow'!F35","v":0},{"$f":"+'Bio_Cash Flow'!G35-'BC_Cash Flow'!G35","v":0},{"$f":"+'Bio_Cash Flow'!H35-'BC_Cash Flow'!H35","v":0},{"$f":"+'Bio_Cash Flow'!I35-'BC_Cash Flow'!I35","v":0},{"$f":"+'Bio_Cash Flow'!J35-'BC_Cash Flow'!J35","v":0},{"$f":"+'Bio_Cash Flow'!K35-'BC_Cash Flow'!K35","v":0},{"$f":"+'Bio_Cash Flow'!L35-'BC_Cash Flow'!L35","v":0},{"$f":"+'Bio_Cash Flow'!M35-'BC_Cash Flow'!M35","v":0},{"$f":"+'Bio_Cash Flow'!N35-'BC_Cash Flow'!N35","v":0},{"$f":"+'Bio_Cash Flow'!O35-'BC_Cash Flow'!O35","v":0},{"$f":"+'Bio_Cash Flow'!P35-'BC_Cash Flow'!P35","v":0},{"$f":"+'Bio_Cash Flow'!Q35-'BC_Cash Flow'!Q35","v":0},{"$f":"+'Bio_Cash Flow'!R35-'BC_Cash Flow'!R35","v":0},{"$f":"+'Bio_Cash Flow'!S35-'BC_Cash Flow'!S35","v":0},{"$f":"+'Bio_Cash Flow'!T35-'BC_Cash Flow'!T35","v":0},{"$f":"+'Bio_Cash Flow'!U35-'BC_Cash Flow'!U35","v":0},{"$f":"+'Bio_Cash Flow'!V35-'BC_Cash Flow'!V35","v":0},{"$f":"+'Bio_Cash Flow'!W35-'BC_Cash Flow'!W35","v":0},{"$f":"+'Bio_Cash Flow'!X35-'BC_Cash Flow'!X35","v":0},{"$f":"+'Bio_Cash Flow'!Y35-'BC_Cash Flow'!Y35","v":0}]
[{"$f":"+A28+1","v":8},"Head office Administration fees",null,{"$f":"+'Bio_Cash Flow'!D36-'BC_Cash Flow'!D36","v":0},{"$f":"+'Bio_Cash Flow'!E36-'BC_Cash Flow'!E36","v":0},{"$f":"+'Bio_Cash Flow'!F36-'BC_Cash Flow'!F36","v":0},{"$f":"+'Bio_Cash Flow'!G36-'BC_Cash Flow'!G36","v":0},{"$f":"+'Bio_Cash Flow'!H36-'BC_Cash Flow'!H36","v":0},{"$f":"+'Bio_Cash Flow'!I36-'BC_Cash Flow'!I36","v":0},{"$f":"+'Bio_Cash Flow'!J36-'BC_Cash Flow'!J36","v":0},{"$f":"+'Bio_Cash Flow'!K36-'BC_Cash Flow'!K36","v":0},{"$f":"+'Bio_Cash Flow'!L36-'BC_Cash Flow'!L36","v":0},{"$f":"+'Bio_Cash Flow'!M36-'BC_Cash Flow'!M36","v":0},{"$f":"+'Bio_Cash Flow'!N36-'BC_Cash Flow'!N36","v":0},{"$f":"+'Bio_Cash Flow'!O36-'BC_Cash Flow'!O36","v":0},{"$f":"+'Bio_Cash Flow'!P36-'BC_Cash Flow'!P36","v":0},{"$f":"+'Bio_Cash Flow'!Q36-'BC_Cash Flow'!Q36","v":0},{"$f":"+'Bio_Cash Flow'!R36-'BC_Cash Flow'!R36","v":0},{"$f":"+'Bio_Cash Flow'!S36-'BC_Cash Flow'!S36","v":0},{"$f":"+'Bio_Cash Flow'!T36-'BC_Cash Flow'!T36","v":0},{"$f":"+'Bio_Cash Flow'!U36-'BC_Cash Flow'!U36","v":0},{"$f":"+'Bio_Cash Flow'!V36-'BC_Cash Flow'!V36","v":0},{"$f":"+'Bio_Cash Flow'!W36-'BC_Cash Flow'!W36","v":0},{"$f":"+'Bio_Cash Flow'!X36-'BC_Cash Flow'!X36","v":0},{"$f":"+'Bio_Cash Flow'!Y36-'BC_Cash Flow'!Y36","v":0}]
[null,"Total Personnel",null,{"$f":"+SUM(D26:D29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(Y26:Y29)","v":0}]
[{"$f":"+A29+1","v":9},{"$f":"'2 - Input economic data '!A99","v":"Plant Conduction and Operation"},null,{"$f":"+'Bio_Cash Flow'!D38-'BC_Cash Flow'!D38","v":0},{"$f":"+'Bio_Cash Flow'!E38-'BC_Cash Flow'!E38","v":0},{"$f":"+'Bio_Cash Flow'!F38-'BC_Cash Flow'!F38","v":0},{"$f":"+'Bio_Cash Flow'!G38-'BC_Cash Flow'!G38","v":0},{"$f":"+'Bio_Cash Flow'!H38-'BC_Cash Flow'!H38","v":0},{"$f":"+'Bio_Cash Flow'!I38-'BC_Cash Flow'!I38","v":0},{"$f":"+'Bio_Cash Flow'!J38-'BC_Cash Flow'!J38","v":0},{"$f":"+'Bio_Cash Flow'!K38-'BC_Cash Flow'!K38","v":0},{"$f":"+'Bio_Cash Flow'!L38-'BC_Cash Flow'!L38","v":0},{"$f":"+'Bio_Cash Flow'!M38-'BC_Cash Flow'!M38","v":0},{"$f":"+'Bio_Cash Flow'!N38-'BC_Cash Flow'!N38","v":0},{"$f":"+'Bio_Cash Flow'!O38-'BC_Cash Flow'!O38","v":0},{"$f":"+'Bio_Cash Flow'!P38-'BC_Cash Flow'!P38","v":0},{"$f":"+'Bio_Cash Flow'!Q38-'BC_Cash Flow'!Q38","v":0},{"$f":"+'Bio_Cash Flow'!R38-'BC_Cash Flow'!R38","v":0},{"$f":"+'Bio_Cash Flow'!S38-'BC_Cash Flow'!S38","v":0},{"$f":"+'Bio_Cash Flow'!T38-'BC_Cash Flow'!T38","v":0},{"$f":"+'Bio_Cash Flow'!U38-'BC_Cash Flow'!U38","v":0},{"$f":"+'Bio_Cash Flow'!V38-'BC_Cash Flow'!V38","v":0},{"$f":"+'Bio_Cash Flow'!W38-'BC_Cash Flow'!W38","v":0},{"$f":"+'Bio_Cash Flow'!X38-'BC_Cash Flow'!X38","v":0},{"$f":"+'Bio_Cash Flow'!Y38-'BC_Cash Flow'!Y38","v":0}]
[{"$f":"+A31+1","v":10},{"$f":"'2 - Input economic data '!A100","v":"Administrative personnel"},null,{"$f":"+'Bio_Cash Flow'!D39-'BC_Cash Flow'!D39","v":0},{"$f":"+'Bio_Cash Flow'!E39-'BC_Cash Flow'!E39","v":0},{"$f":"+'Bio_Cash Flow'!F39-'BC_Cash Flow'!F39","v":0},{"$f":"+'Bio_Cash Flow'!G39-'BC_Cash Flow'!G39","v":0},{"$f":"+'Bio_Cash Flow'!H39-'BC_Cash Flow'!H39","v":0},{"$f":"+'Bio_Cash Flow'!I39-'BC_Cash Flow'!I39","v":0},{"$f":"+'Bio_Cash Flow'!J39-'BC_Cash Flow'!J39","v":0},{"$f":"+'Bio_Cash Flow'!K39-'BC_Cash Flow'!K39","v":0},{"$f":"+'Bio_Cash Flow'!L39-'BC_Cash Flow'!L39","v":0},{"$f":"+'Bio_Cash Flow'!M39-'BC_Cash Flow'!M39","v":0},{"$f":"+'Bio_Cash Flow'!N39-'BC_Cash Flow'!N39","v":0},{"$f":"+'Bio_Cash Flow'!O39-'BC_Cash Flow'!O39","v":0},{"$f":"+'Bio_Cash Flow'!P39-'BC_Cash Flow'!P39","v":0},{"$f":"+'Bio_Cash Flow'!Q39-'BC_Cash Flow'!Q39","v":0},{"$f":"+'Bio_Cash Flow'!R39-'BC_Cash Flow'!R39","v":0},{"$f":"+'Bio_Cash Flow'!S39-'BC_Cash Flow'!S39","v":0},{"$f":"+'Bio_Cash Flow'!T39-'BC_Cash Flow'!T39","v":0},{"$f":"+'Bio_Cash Flow'!U39-'BC_Cash Flow'!U39","v":0},{"$f":"+'Bio_Cash Flow'!V39-'BC_Cash Flow'!V39","v":0},{"$f":"+'Bio_Cash Flow'!W39-'BC_Cash Flow'!W39","v":0},{"$f":"+'Bio_Cash Flow'!X39-'BC_Cash Flow'!X39","v":0},{"$f":"+'Bio_Cash Flow'!Y39-'BC_Cash Flow'!Y39","v":0}]
[11,{"$f":"'2 - Input economic data '!A101","v":"Security guard"},null,{"$f":"+'Bio_Cash Flow'!D40-'BC_Cash Flow'!D40","v":0},{"$f":"+'Bio_Cash Flow'!E40-'BC_Cash Flow'!E40","v":0},{"$f":"+'Bio_Cash Flow'!F40-'BC_Cash Flow'!F40","v":0},{"$f":"+'Bio_Cash Flow'!G40-'BC_Cash Flow'!G40","v":0},{"$f":"+'Bio_Cash Flow'!H40-'BC_Cash Flow'!H40","v":0},{"$f":"+'Bio_Cash Flow'!I40-'BC_Cash Flow'!I40","v":0},{"$f":"+'Bio_Cash Flow'!J40-'BC_Cash Flow'!J40","v":0},{"$f":"+'Bio_Cash Flow'!K40-'BC_Cash Flow'!K40","v":0},{"$f":"+'Bio_Cash Flow'!L40-'BC_Cash Flow'!L40","v":0},{"$f":"+'Bio_Cash Flow'!M40-'BC_Cash Flow'!M40","v":0},{"$f":"+'Bio_Cash Flow'!N40-'BC_Cash Flow'!N40","v":0},{"$f":"+'Bio_Cash Flow'!O40-'BC_Cash Flow'!O40","v":0},{"$f":"+'Bio_Cash Flow'!P40-'BC_Cash Flow'!P40","v":0},{"$f":"+'Bio_Cash Flow'!Q40-'BC_Cash Flow'!Q40","v":0},{"$f":"+'Bio_Cash Flow'!R40-'BC_Cash Flow'!R40","v":0},{"$f":"+'Bio_Cash Flow'!S40-'BC_Cash Flow'!S40","v":0},{"$f":"+'Bio_Cash Flow'!T40-'BC_Cash Flow'!T40","v":0},{"$f":"+'Bio_Cash Flow'!U40-'BC_Cash Flow'!U40","v":0},{"$f":"+'Bio_Cash Flow'!V40-'BC_Cash Flow'!V40","v":0},{"$f":"+'Bio_Cash Flow'!W40-'BC_Cash Flow'!W40","v":0},{"$f":"+'Bio_Cash Flow'!X40-'BC_Cash Flow'!X40","v":0},{"$f":"+'Bio_Cash Flow'!Y40-'BC_Cash Flow'!Y40","v":0}]
[12,{"$f":"'2 - Input economic data '!A102","v":"Head office Administration fees"},null,{"$f":"+'Bio_Cash Flow'!D41-'BC_Cash Flow'!D41","v":0},{"$f":"+'Bio_Cash Flow'!E41-'BC_Cash Flow'!E41","v":0},{"$f":"+'Bio_Cash Flow'!F41-'BC_Cash Flow'!F41","v":0},{"$f":"+'Bio_Cash Flow'!G41-'BC_Cash Flow'!G41","v":0},{"$f":"+'Bio_Cash Flow'!H41-'BC_Cash Flow'!H41","v":0},{"$f":"+'Bio_Cash Flow'!I41-'BC_Cash Flow'!I41","v":0},{"$f":"+'Bio_Cash Flow'!J41-'BC_Cash Flow'!J41","v":0},{"$f":"+'Bio_Cash Flow'!K41-'BC_Cash Flow'!K41","v":0},{"$f":"+'Bio_Cash Flow'!L41-'BC_Cash Flow'!L41","v":0},{"$f":"+'Bio_Cash Flow'!M41-'BC_Cash Flow'!M41","v":0},{"$f":"+'Bio_Cash Flow'!N41-'BC_Cash Flow'!N41","v":0},{"$f":"+'Bio_Cash Flow'!O41-'BC_Cash Flow'!O41","v":0},{"$f":"+'Bio_Cash Flow'!P41-'BC_Cash Flow'!P41","v":0},{"$f":"+'Bio_Cash Flow'!Q41-'BC_Cash Flow'!Q41","v":0},{"$f":"+'Bio_Cash Flow'!R41-'BC_Cash Flow'!R41","v":0},{"$f":"+'Bio_Cash Flow'!S41-'BC_Cash Flow'!S41","v":0},{"$f":"+'Bio_Cash Flow'!T41-'BC_Cash Flow'!T41","v":0},{"$f":"+'Bio_Cash Flow'!U41-'BC_Cash Flow'!U41","v":0},{"$f":"+'Bio_Cash Flow'!V41-'BC_Cash Flow'!V41","v":0},{"$f":"+'Bio_Cash Flow'!W41-'BC_Cash Flow'!W41","v":0},{"$f":"+'Bio_Cash Flow'!X41-'BC_Cash Flow'!X41","v":0},{"$f":"+'Bio_Cash Flow'!Y41-'BC_Cash Flow'!Y41","v":0}]
[13,{"$f":"'2 - Input economic data '!A103","v":"Total Personnel"},null,{"$f":"+'Bio_Cash Flow'!D42-'BC_Cash Flow'!D42","v":0},{"$f":"+'Bio_Cash Flow'!E42-'BC_Cash Flow'!E42","v":0},{"$f":"+'Bio_Cash Flow'!F42-'BC_Cash Flow'!F42","v":0},{"$f":"+'Bio_Cash Flow'!G42-'BC_Cash Flow'!G42","v":0},{"$f":"+'Bio_Cash Flow'!H42-'BC_Cash Flow'!H42","v":0},{"$f":"+'Bio_Cash Flow'!I42-'BC_Cash Flow'!I42","v":0},{"$f":"+'Bio_Cash Flow'!J42-'BC_Cash Flow'!J42","v":0},{"$f":"+'Bio_Cash Flow'!K42-'BC_Cash Flow'!K42","v":0},{"$f":"+'Bio_Cash Flow'!L42-'BC_Cash Flow'!L42","v":0},{"$f":"+'Bio_Cash Flow'!M42-'BC_Cash Flow'!M42","v":0},{"$f":"+'Bio_Cash Flow'!N42-'BC_Cash Flow'!N42","v":0},{"$f":"+'Bio_Cash Flow'!O42-'BC_Cash Flow'!O42","v":0},{"$f":"+'Bio_Cash Flow'!P42-'BC_Cash Flow'!P42","v":0},{"$f":"+'Bio_Cash Flow'!Q42-'BC_Cash Flow'!Q42","v":0},{"$f":"+'Bio_Cash Flow'!R42-'BC_Cash Flow'!R42","v":0},{"$f":"+'Bio_Cash Flow'!S42-'BC_Cash Flow'!S42","v":0},{"$f":"+'Bio_Cash Flow'!T42-'BC_Cash Flow'!T42","v":0},{"$f":"+'Bio_Cash Flow'!U42-'BC_Cash Flow'!U42","v":0},{"$f":"+'Bio_Cash Flow'!V42-'BC_Cash Flow'!V42","v":0},{"$f":"+'Bio_Cash Flow'!W42-'BC_Cash Flow'!W42","v":0},{"$f":"+'Bio_Cash Flow'!X42-'BC_Cash Flow'!X42","v":0},{"$f":"+'Bio_Cash Flow'!Y42-'BC_Cash Flow'!Y42","v":0}]
[14,"Waste Treatment costs",null,{"$f":"+'Bio_Cash Flow'!D44-'BC_Cash Flow'!D44","v":0},{"$f":"+'Bio_Cash Flow'!E44-'BC_Cash Flow'!E44","v":0},{"$f":"+'Bio_Cash Flow'!F44-'BC_Cash Flow'!F44","v":0},{"$f":"+'Bio_Cash Flow'!G44-'BC_Cash Flow'!G44","v":0},{"$f":"+'Bio_Cash Flow'!H44-'BC_Cash Flow'!H44","v":0},{"$f":"+'Bio_Cash Flow'!I44-'BC_Cash Flow'!I44","v":0},{"$f":"+'Bio_Cash Flow'!J44-'BC_Cash Flow'!J44","v":0},{"$f":"+'Bio_Cash Flow'!K44-'BC_Cash Flow'!K44","v":0},{"$f":"+'Bio_Cash Flow'!L44-'BC_Cash Flow'!L44","v":0},{"$f":"+'Bio_Cash Flow'!M44-'BC_Cash Flow'!M44","v":0},{"$f":"+'Bio_Cash Flow'!N44-'BC_Cash Flow'!N44","v":0},{"$f":"+'Bio_Cash Flow'!O44-'BC_Cash Flow'!O44","v":0},{"$f":"+'Bio_Cash Flow'!P44-'BC_Cash Flow'!P44","v":0},{"$f":"+'Bio_Cash Flow'!Q44-'BC_Cash Flow'!Q44","v":0},{"$f":"+'Bio_Cash Flow'!R44-'BC_Cash Flow'!R44","v":0},{"$f":"+'Bio_Cash Flow'!S44-'BC_Cash Flow'!S44","v":0},{"$f":"+'Bio_Cash Flow'!T44-'BC_Cash Flow'!T44","v":0},{"$f":"+'Bio_Cash Flow'!U44-'BC_Cash Flow'!U44","v":0},{"$f":"+'Bio_Cash Flow'!V44-'BC_Cash Flow'!V44","v":0},{"$f":"+'Bio_Cash Flow'!W44-'BC_Cash Flow'!W44","v":0},{"$f":"+'Bio_Cash Flow'!X44-'BC_Cash Flow'!X44","v":0},{"$f":"+'Bio_Cash Flow'!Y44-'BC_Cash Flow'!Y44","v":0}]
[null,"Total O&M (personnel excl.)",null,{"$f":"+SUM(D31:D36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A36+1","v":15},"Fuel costs (USD)",null,{"$f":"'Bio_Cash Flow'!D49+'Bio_Cash Flow'!D54+'Bio_Cash Flow'!D59-'BC_Cash Flow'!D49-'BC_Cash Flow'!D54-'BC_Cash Flow'!D59","v":0},{"$f":"'Bio_Cash Flow'!E49+'Bio_Cash Flow'!E54+'Bio_Cash Flow'!E59-'BC_Cash Flow'!E49-'BC_Cash Flow'!E54-'BC_Cash Flow'!E59","v":0},{"$f":"'Bio_Cash Flow'!F49+'Bio_Cash Flow'!F54+'Bio_Cash Flow'!F59-'BC_Cash Flow'!F49-'BC_Cash Flow'!F54-'BC_Cash Flow'!F59","v":0},{"$f":"'Bio_Cash Flow'!G49+'Bio_Cash Flow'!G54+'Bio_Cash Flow'!G59-'BC_Cash Flow'!G49-'BC_Cash Flow'!G54-'BC_Cash Flow'!G59","v":0},{"$f":"'Bio_Cash Flow'!H49+'Bio_Cash Flow'!H54+'Bio_Cash Flow'!H59-'BC_Cash Flow'!H49-'BC_Cash Flow'!H54-'BC_Cash Flow'!H59","v":0},{"$f":"'Bio_Cash Flow'!I49+'Bio_Cash Flow'!I54+'Bio_Cash Flow'!I59-'BC_Cash Flow'!I49-'BC_Cash Flow'!I54-'BC_Cash Flow'!I59","v":0},{"$f":"'Bio_Cash Flow'!J49+'Bio_Cash Flow'!J54+'Bio_Cash Flow'!J59-'BC_Cash Flow'!J49-'BC_Cash Flow'!J54-'BC_Cash Flow'!J59","v":0},{"$f":"'Bio_Cash Flow'!K49+'Bio_Cash Flow'!K54+'Bio_Cash Flow'!K59-'BC_Cash Flow'!K49-'BC_Cash Flow'!K54-'BC_Cash Flow'!K59","v":0},{"$f":"'Bio_Cash Flow'!L49+'Bio_Cash Flow'!L54+'Bio_Cash Flow'!L59-'BC_Cash Flow'!L49-'BC_Cash Flow'!L54-'BC_Cash Flow'!L59","v":0},{"$f":"'Bio_Cash Flow'!M49+'Bio_Cash Flow'!M54+'Bio_Cash Flow'!M59-'BC_Cash Flow'!M49-'BC_Cash Flow'!M54-'BC_Cash Flow'!M59","v":0},{"$f":"'Bio_Cash Flow'!N49+'Bio_Cash Flow'!N54+'Bio_Cash Flow'!N59-'BC_Cash Flow'!N49-'BC_Cash Flow'!N54-'BC_Cash Flow'!N59","v":0},{"$f":"'Bio_Cash Flow'!O49+'Bio_Cash Flow'!O54+'Bio_Cash Flow'!O59-'BC_Cash Flow'!O49-'BC_Cash Flow'!O54-'BC_Cash Flow'!O59","v":0},{"$f":"'Bio_Cash Flow'!P49+'Bio_Cash Flow'!P54+'Bio_Cash Flow'!P59-'BC_Cash Flow'!P49-'BC_Cash Flow'!P54-'BC_Cash Flow'!P59","v":0},{"$f":"'Bio_Cash Flow'!Q49+'Bio_Cash Flow'!Q54+'Bio_Cash Flow'!Q59-'BC_Cash Flow'!Q49-'BC_Cash Flow'!Q54-'BC_Cash Flow'!Q59","v":0},{"$f":"'Bio_Cash Flow'!R49+'Bio_Cash Flow'!R54+'Bio_Cash Flow'!R59-'BC_Cash Flow'!R49-'BC_Cash Flow'!R54-'BC_Cash Flow'!R59","v":0},{"$f":"'Bio_Cash Flow'!S49+'Bio_Cash Flow'!S54+'Bio_Cash Flow'!S59-'BC_Cash Flow'!S49-'BC_Cash Flow'!S54-'BC_Cash Flow'!S59","v":0},{"$f":"'Bio_Cash Flow'!T49+'Bio_Cash Flow'!T54+'Bio_Cash Flow'!T59-'BC_Cash Flow'!T49-'BC_Cash Flow'!T54-'BC_Cash Flow'!T59","v":0},{"$f":"'Bio_Cash Flow'!U49+'Bio_Cash Flow'!U54+'Bio_Cash Flow'!U59-'BC_Cash Flow'!U49-'BC_Cash Flow'!U54-'BC_Cash Flow'!U59","v":0},{"$f":"'Bio_Cash Flow'!V49+'Bio_Cash Flow'!V54+'Bio_Cash Flow'!V59-'BC_Cash Flow'!V49-'BC_Cash Flow'!V54-'BC_Cash Flow'!V59","v":0},{"$f":"'Bio_Cash Flow'!W49+'Bio_Cash Flow'!W54+'Bio_Cash Flow'!W59-'BC_Cash Flow'!W49-'BC_Cash Flow'!W54-'BC_Cash Flow'!W59","v":0},{"$f":"'Bio_Cash Flow'!X49+'Bio_Cash Flow'!X54+'Bio_Cash Flow'!X59-'BC_Cash Flow'!X49-'BC_Cash Flow'!X54-'BC_Cash Flow'!X59","v":0},{"$f":"'Bio_Cash Flow'!Y49+'Bio_Cash Flow'!Y54+'Bio_Cash Flow'!Y59-'BC_Cash Flow'!Y49-'BC_Cash Flow'!Y54-'BC_Cash Flow'!Y59","v":0}]
[null,{"$f":"+'BC_Cash Flow'!B48","v":"Fuel associated emissions (tCO2)"},null,{"$f":"'Bio_Cash Flow'!D48+'Bio_Cash Flow'!D53+'Bio_Cash Flow'!D58-'BC_Cash Flow'!D48-'BC_Cash Flow'!D53-'BC_Cash Flow'!D58","v":0},{"$f":"'Bio_Cash Flow'!E48+'Bio_Cash Flow'!E53+'Bio_Cash Flow'!E58-'BC_Cash Flow'!E48-'BC_Cash Flow'!E53-'BC_Cash Flow'!E58","v":0},{"$f":"'Bio_Cash Flow'!F48+'Bio_Cash Flow'!F53+'Bio_Cash Flow'!F58-'BC_Cash Flow'!F48-'BC_Cash Flow'!F53-'BC_Cash Flow'!F58","v":0},{"$f":"'Bio_Cash Flow'!G48+'Bio_Cash Flow'!G53+'Bio_Cash Flow'!G58-'BC_Cash Flow'!G48-'BC_Cash Flow'!G53-'BC_Cash Flow'!G58","v":0},{"$f":"'Bio_Cash Flow'!H48+'Bio_Cash Flow'!H53+'Bio_Cash Flow'!H58-'BC_Cash Flow'!H48-'BC_Cash Flow'!H53-'BC_Cash Flow'!H58","v":0},{"$f":"'Bio_Cash Flow'!I48+'Bio_Cash Flow'!I53+'Bio_Cash Flow'!I58-'BC_Cash Flow'!I48-'BC_Cash Flow'!I53-'BC_Cash Flow'!I58","v":0},{"$f":"'Bio_Cash Flow'!J48+'Bio_Cash Flow'!J53+'Bio_Cash Flow'!J58-'BC_Cash Flow'!J48-'BC_Cash Flow'!J53-'BC_Cash Flow'!J58","v":0},{"$f":"'Bio_Cash Flow'!K48+'Bio_Cash Flow'!K53+'Bio_Cash Flow'!K58-'BC_Cash Flow'!K48-'BC_Cash Flow'!K53-'BC_Cash Flow'!K58","v":0},{"$f":"'Bio_Cash Flow'!L48+'Bio_Cash Flow'!L53+'Bio_Cash Flow'!L58-'BC_Cash Flow'!L48-'BC_Cash Flow'!L53-'BC_Cash Flow'!L58","v":0},{"$f":"'Bio_Cash Flow'!M48+'Bio_Cash Flow'!M53+'Bio_Cash Flow'!M58-'BC_Cash Flow'!M48-'BC_Cash Flow'!M53-'BC_Cash Flow'!M58","v":0},{"$f":"'Bio_Cash Flow'!N48+'Bio_Cash Flow'!N53+'Bio_Cash Flow'!N58-'BC_Cash Flow'!N48-'BC_Cash Flow'!N53-'BC_Cash Flow'!N58","v":0},{"$f":"'Bio_Cash Flow'!O48+'Bio_Cash Flow'!O53+'Bio_Cash Flow'!O58-'BC_Cash Flow'!O48-'BC_Cash Flow'!O53-'BC_Cash Flow'!O58","v":0},{"$f":"'Bio_Cash Flow'!P48+'Bio_Cash Flow'!P53+'Bio_Cash Flow'!P58-'BC_Cash Flow'!P48-'BC_Cash Flow'!P53-'BC_Cash Flow'!P58","v":0},{"$f":"'Bio_Cash Flow'!Q48+'Bio_Cash Flow'!Q53+'Bio_Cash Flow'!Q58-'BC_Cash Flow'!Q48-'BC_Cash Flow'!Q53-'BC_Cash Flow'!Q58","v":0},{"$f":"'Bio_Cash Flow'!R48+'Bio_Cash Flow'!R53+'Bio_Cash Flow'!R58-'BC_Cash Flow'!R48-'BC_Cash Flow'!R53-'BC_Cash Flow'!R58","v":0},{"$f":"'Bio_Cash Flow'!S48+'Bio_Cash Flow'!S53+'Bio_Cash Flow'!S58-'BC_Cash Flow'!S48-'BC_Cash Flow'!S53-'BC_Cash Flow'!S58","v":0},{"$f":"'Bio_Cash Flow'!T48+'Bio_Cash Flow'!T53+'Bio_Cash Flow'!T58-'BC_Cash Flow'!T48-'BC_Cash Flow'!T53-'BC_Cash Flow'!T58","v":0},{"$f":"'Bio_Cash Flow'!U48+'Bio_Cash Flow'!U53+'Bio_Cash Flow'!U58-'BC_Cash Flow'!U48-'BC_Cash Flow'!U53-'BC_Cash Flow'!U58","v":0},{"$f":"'Bio_Cash Flow'!V48+'Bio_Cash Flow'!V53+'Bio_Cash Flow'!V58-'BC_Cash Flow'!V48-'BC_Cash Flow'!V53-'BC_Cash Flow'!V58","v":0},{"$f":"'Bio_Cash Flow'!W48+'Bio_Cash Flow'!W53+'Bio_Cash Flow'!W58-'BC_Cash Flow'!W48-'BC_Cash Flow'!W53-'BC_Cash Flow'!W58","v":0},{"$f":"'Bio_Cash Flow'!X48+'Bio_Cash Flow'!X53+'Bio_Cash Flow'!X58-'BC_Cash Flow'!X48-'BC_Cash Flow'!X53-'BC_Cash Flow'!X58","v":0},{"$f":"'Bio_Cash Flow'!Y48+'Bio_Cash Flow'!Y53+'Bio_Cash Flow'!Y58-'BC_Cash Flow'!Y48-'BC_Cash Flow'!Y53-'BC_Cash Flow'!Y58","v":0}]
[{"$f":"+A38+1","v":16},"Fuel emissions cost (USD)",null,{"$f":"'Bio_Cash Flow'!D50+'Bio_Cash Flow'!D55+'Bio_Cash Flow'!D60-'BC_Cash Flow'!D50-'BC_Cash Flow'!D55-'BC_Cash Flow'!D60","v":0},{"$f":"'Bio_Cash Flow'!E50+'Bio_Cash Flow'!E55+'Bio_Cash Flow'!E60-'BC_Cash Flow'!E50-'BC_Cash Flow'!E55-'BC_Cash Flow'!E60","v":0},{"$f":"'Bio_Cash Flow'!F50+'Bio_Cash Flow'!F55+'Bio_Cash Flow'!F60-'BC_Cash Flow'!F50-'BC_Cash Flow'!F55-'BC_Cash Flow'!F60","v":0},{"$f":"'Bio_Cash Flow'!G50+'Bio_Cash Flow'!G55+'Bio_Cash Flow'!G60-'BC_Cash Flow'!G50-'BC_Cash Flow'!G55-'BC_Cash Flow'!G60","v":0},{"$f":"'Bio_Cash Flow'!H50+'Bio_Cash Flow'!H55+'Bio_Cash Flow'!H60-'BC_Cash Flow'!H50-'BC_Cash Flow'!H55-'BC_Cash Flow'!H60","v":0},{"$f":"'Bio_Cash Flow'!I50+'Bio_Cash Flow'!I55+'Bio_Cash Flow'!I60-'BC_Cash Flow'!I50-'BC_Cash Flow'!I55-'BC_Cash Flow'!I60","v":0},{"$f":"'Bio_Cash Flow'!J50+'Bio_Cash Flow'!J55+'Bio_Cash Flow'!J60-'BC_Cash Flow'!J50-'BC_Cash Flow'!J55-'BC_Cash Flow'!J60","v":0},{"$f":"'Bio_Cash Flow'!K50+'Bio_Cash Flow'!K55+'Bio_Cash Flow'!K60-'BC_Cash Flow'!K50-'BC_Cash Flow'!K55-'BC_Cash Flow'!K60","v":0},{"$f":"'Bio_Cash Flow'!L50+'Bio_Cash Flow'!L55+'Bio_Cash Flow'!L60-'BC_Cash Flow'!L50-'BC_Cash Flow'!L55-'BC_Cash Flow'!L60","v":0},{"$f":"'Bio_Cash Flow'!M50+'Bio_Cash Flow'!M55+'Bio_Cash Flow'!M60-'BC_Cash Flow'!M50-'BC_Cash Flow'!M55-'BC_Cash Flow'!M60","v":0},{"$f":"'Bio_Cash Flow'!N50+'Bio_Cash Flow'!N55+'Bio_Cash Flow'!N60-'BC_Cash Flow'!N50-'BC_Cash Flow'!N55-'BC_Cash Flow'!N60","v":0},{"$f":"'Bio_Cash Flow'!O50+'Bio_Cash Flow'!O55+'Bio_Cash Flow'!O60-'BC_Cash Flow'!O50-'BC_Cash Flow'!O55-'BC_Cash Flow'!O60","v":0},{"$f":"'Bio_Cash Flow'!P50+'Bio_Cash Flow'!P55+'Bio_Cash Flow'!P60-'BC_Cash Flow'!P50-'BC_Cash Flow'!P55-'BC_Cash Flow'!P60","v":0},{"$f":"'Bio_Cash Flow'!Q50+'Bio_Cash Flow'!Q55+'Bio_Cash Flow'!Q60-'BC_Cash Flow'!Q50-'BC_Cash Flow'!Q55-'BC_Cash Flow'!Q60","v":0},{"$f":"'Bio_Cash Flow'!R50+'Bio_Cash Flow'!R55+'Bio_Cash Flow'!R60-'BC_Cash Flow'!R50-'BC_Cash Flow'!R55-'BC_Cash Flow'!R60","v":0},{"$f":"'Bio_Cash Flow'!S50+'Bio_Cash Flow'!S55+'Bio_Cash Flow'!S60-'BC_Cash Flow'!S50-'BC_Cash Flow'!S55-'BC_Cash Flow'!S60","v":0},{"$f":"'Bio_Cash Flow'!T50+'Bio_Cash Flow'!T55+'Bio_Cash Flow'!T60-'BC_Cash Flow'!T50-'BC_Cash Flow'!T55-'BC_Cash Flow'!T60","v":0},{"$f":"'Bio_Cash Flow'!U50+'Bio_Cash Flow'!U55+'Bio_Cash Flow'!U60-'BC_Cash Flow'!U50-'BC_Cash Flow'!U55-'BC_Cash Flow'!U60","v":0},{"$f":"'Bio_Cash Flow'!V50+'Bio_Cash Flow'!V55+'Bio_Cash Flow'!V60-'BC_Cash Flow'!V50-'BC_Cash Flow'!V55-'BC_Cash Flow'!V60","v":0},{"$f":"'Bio_Cash Flow'!W50+'Bio_Cash Flow'!W55+'Bio_Cash Flow'!W60-'BC_Cash Flow'!W50-'BC_Cash Flow'!W55-'BC_Cash Flow'!W60","v":0},{"$f":"'Bio_Cash Flow'!X50+'Bio_Cash Flow'!X55+'Bio_Cash Flow'!X60-'BC_Cash Flow'!X50-'BC_Cash Flow'!X55-'BC_Cash Flow'!X60","v":0},{"$f":"'Bio_Cash Flow'!Y50+'Bio_Cash Flow'!Y55+'Bio_Cash Flow'!Y60-'BC_Cash Flow'!Y50-'BC_Cash Flow'!Y55-'BC_Cash Flow'!Y60","v":0}]
[{"$f":"A40+1","v":17},{"$f":"+'Bio_Cash Flow'!B64","v":"Biogas costs (USD)"},null,{"$f":"+'Bio_Cash Flow'!D64","v":0},{"$f":"+'Bio_Cash Flow'!E64","v":0},{"$f":"+'Bio_Cash Flow'!F64","v":0},{"$f":"+'Bio_Cash Flow'!G64","v":0},{"$f":"+'Bio_Cash Flow'!H64","v":0},{"$f":"+'Bio_Cash Flow'!I64","v":0},{"$f":"+'Bio_Cash Flow'!J64","v":0},{"$f":"+'Bio_Cash Flow'!K64","v":0},{"$f":"+'Bio_Cash Flow'!L64","v":0},{"$f":"+'Bio_Cash Flow'!M64","v":0},{"$f":"+'Bio_Cash Flow'!N64","v":0},{"$f":"+'Bio_Cash Flow'!O64","v":0},{"$f":"+'Bio_Cash Flow'!P64","v":0},{"$f":"+'Bio_Cash Flow'!Q64","v":0},{"$f":"+'Bio_Cash Flow'!R64","v":0},{"$f":"+'Bio_Cash Flow'!S64","v":0},{"$f":"+'Bio_Cash Flow'!T64","v":0},{"$f":"+'Bio_Cash Flow'!U64","v":0},{"$f":"+'Bio_Cash Flow'!V64","v":0},{"$f":"+'Bio_Cash Flow'!W64","v":0},{"$f":"+'Bio_Cash Flow'!X64","v":0},{"$f":"+'Bio_Cash Flow'!Y64","v":0}]
[{"$f":"+A41+1","v":18},{"$f":"+'Bio_Cash Flow'!B65","v":"Biogas emissions cost (USD)"},null,{"$f":"+'Bio_Cash Flow'!D65","v":0},{"$f":"+'Bio_Cash Flow'!E65","v":0},{"$f":"+'Bio_Cash Flow'!F65","v":0},{"$f":"+'Bio_Cash Flow'!G65","v":0},{"$f":"+'Bio_Cash Flow'!H65","v":0},{"$f":"+'Bio_Cash Flow'!I65","v":0},{"$f":"+'Bio_Cash Flow'!J65","v":0},{"$f":"+'Bio_Cash Flow'!K65","v":0},{"$f":"+'Bio_Cash Flow'!L65","v":0},{"$f":"+'Bio_Cash Flow'!M65","v":0},{"$f":"+'Bio_Cash Flow'!N65","v":0},{"$f":"+'Bio_Cash Flow'!O65","v":0},{"$f":"+'Bio_Cash Flow'!P65","v":0},{"$f":"+'Bio_Cash Flow'!Q65","v":0},{"$f":"+'Bio_Cash Flow'!R65","v":0},{"$f":"+'Bio_Cash Flow'!S65","v":0},{"$f":"+'Bio_Cash Flow'!T65","v":0},{"$f":"+'Bio_Cash Flow'!U65","v":0},{"$f":"+'Bio_Cash Flow'!V65","v":0},{"$f":"+'Bio_Cash Flow'!W65","v":0},{"$f":"+'Bio_Cash Flow'!X65","v":0},{"$f":"+'Bio_Cash Flow'!Y65","v":0}]
[{"$f":"+A42+1","v":19},"Electricity purchase cost (USD)",null,{"$f":"+'Bio_Cash Flow'!D67-'BC_Cash Flow'!D62","v":0},{"$f":"+'Bio_Cash Flow'!E67-'BC_Cash Flow'!E62","v":0},{"$f":"+'Bio_Cash Flow'!F67-'BC_Cash Flow'!F62","v":0},{"$f":"+'Bio_Cash Flow'!G67-'BC_Cash Flow'!G62","v":0},{"$f":"+'Bio_Cash Flow'!H67-'BC_Cash Flow'!H62","v":0},{"$f":"+'Bio_Cash Flow'!I67-'BC_Cash Flow'!I62","v":0},{"$f":"+'Bio_Cash Flow'!J67-'BC_Cash Flow'!J62","v":0},{"$f":"+'Bio_Cash Flow'!K67-'BC_Cash Flow'!K62","v":0},{"$f":"+'Bio_Cash Flow'!L67-'BC_Cash Flow'!L62","v":0},{"$f":"+'Bio_Cash Flow'!M67-'BC_Cash Flow'!M62","v":0},{"$f":"+'Bio_Cash Flow'!N67-'BC_Cash Flow'!N62","v":0},{"$f":"+'Bio_Cash Flow'!O67-'BC_Cash Flow'!O62","v":0},{"$f":"+'Bio_Cash Flow'!P67-'BC_Cash Flow'!P62","v":0},{"$f":"+'Bio_Cash Flow'!Q67-'BC_Cash Flow'!Q62","v":0},{"$f":"+'Bio_Cash Flow'!R67-'BC_Cash Flow'!R62","v":0},{"$f":"+'Bio_Cash Flow'!S67-'BC_Cash Flow'!S62","v":0},{"$f":"+'Bio_Cash Flow'!T67-'BC_Cash Flow'!T62","v":0},{"$f":"+'Bio_Cash Flow'!U67-'BC_Cash Flow'!U62","v":0},{"$f":"+'Bio_Cash Flow'!V67-'BC_Cash Flow'!V62","v":0},{"$f":"+'Bio_Cash Flow'!W67-'BC_Cash Flow'!W62","v":0},{"$f":"+'Bio_Cash Flow'!X67-'BC_Cash Flow'!X62","v":0},{"$f":"+'Bio_Cash Flow'!Y67-'BC_Cash Flow'!Y62","v":0}]
[null,"Total Fuel costs",null,{"$f":"+D38+D41+D43","v":0},{"$f":"+E38+E41+E43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Electricity costs"]
[null,"TOTAL OPEX",null,{"$f":"-SUM(D30,D37,D44)","v":0},{"$f":"-SUM(E30,E37,E44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",null,{"$f":"+D19+D22+D25+D46","v":0},{"$f":"+E19+E22+E25+E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A42+1","v":19},"Depreciation - Power generation Equipment"]
[{"$f":"+A48+1","v":20},"Depreciation - Civil and Distribution equipment"]
[{"$f":"+A49+1","v":21},"Amortization"]
[null,"EBIT",null,{"$f":"+SUM(D47:D50)","v":0},{"$f":"+SUM(E47:E50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A50+1","v":22},"Interest payments from loan(s)",null,{"$f":"-E68","v":0},{"$f":"-F68","v":0},{"$f":"-G68","v":0},{"$f":"-H68","v":0},{"$f":"-I68","v":0},{"$f":"-J68","v":0},{"$f":"-K68","v":0},{"$f":"-L68","v":0},{"$f":"-M68","v":0},{"$f":"-N68","v":0},{"$f":"-O68","v":0},{"$f":"-P68","v":0},{"$f":"-Q68","v":0},{"$f":"-R68","v":0},{"$f":"-S68","v":0},{"$f":"-T68","v":0},{"$f":"-U68","v":0},{"$f":"-V68","v":0},{"$f":"-W68","v":0},{"$f":"-X68","v":0},{"$f":"-Y68","v":0},{"$f":"-Z68","v":0}]
[{"$f":"+A52+1","v":23},"Taxes (Fixed %)",null,{"$f":"+IF(D$51>0,D$51*$C53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NET PROFIT (NP) AFTER TAXES (USD)",null,{"$f":"+D51-SUM(D52:D53)","v":0},{"$f":"+E51-SUM(E52:E53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt repayment and equity recovery"]
[{"$f":"+A53+1","v":24},"Debt repayment (of supplier/s)",null,{"$f":"+'Bio_Cash Flow'!D79-'BC_Cash Flow'!D74","v":0},{"$f":"+'Bio_Cash Flow'!E79-'BC_Cash Flow'!E74","v":0},{"$f":"+'Bio_Cash Flow'!F79-'BC_Cash Flow'!F74","v":0},{"$f":"+'Bio_Cash Flow'!G79-'BC_Cash Flow'!G74","v":0},{"$f":"+'Bio_Cash Flow'!H79-'BC_Cash Flow'!H74","v":0},{"$f":"+'Bio_Cash Flow'!I79-'BC_Cash Flow'!I74","v":0},{"$f":"+'Bio_Cash Flow'!J79-'BC_Cash Flow'!J74","v":0},{"$f":"+'Bio_Cash Flow'!K79-'BC_Cash Flow'!K74","v":0},{"$f":"+'Bio_Cash Flow'!L79-'BC_Cash Flow'!L74","v":0},{"$f":"+'Bio_Cash Flow'!M79-'BC_Cash Flow'!M74","v":0},{"$f":"+'Bio_Cash Flow'!N79-'BC_Cash Flow'!N74","v":0},{"$f":"+'Bio_Cash Flow'!O79-'BC_Cash Flow'!O74","v":0},{"$f":"+'Bio_Cash Flow'!P79-'BC_Cash Flow'!P74","v":0},{"$f":"+'Bio_Cash Flow'!Q79-'BC_Cash Flow'!Q74","v":0},{"$f":"+'Bio_Cash Flow'!R79-'BC_Cash Flow'!R74","v":0},{"$f":"+'Bio_Cash Flow'!S79-'BC_Cash Flow'!S74","v":0},{"$f":"+'Bio_Cash Flow'!T79-'BC_Cash Flow'!T74","v":0},{"$f":"+'Bio_Cash Flow'!U79-'BC_Cash Flow'!U74","v":0},{"$f":"+'Bio_Cash Flow'!V79-'BC_Cash Flow'!V74","v":0},{"$f":"+'Bio_Cash Flow'!W79-'BC_Cash Flow'!W74","v":0},{"$f":"+'Bio_Cash Flow'!X79-'BC_Cash Flow'!X74","v":0},{"$f":"+'Bio_Cash Flow'!Y79-'BC_Cash Flow'!Y74","v":0}]
[{"$f":"+A56+1","v":25},"Debt repayment (of Developer if applicable)",null,{"$f":"+'Bio_Cash Flow'!D80-'BC_Cash Flow'!D75","v":0},{"$f":"+'Bio_Cash Flow'!E80-'BC_Cash Flow'!E75","v":0},{"$f":"+'Bio_Cash Flow'!F80-'BC_Cash Flow'!F75","v":0},{"$f":"+'Bio_Cash Flow'!G80-'BC_Cash Flow'!G75","v":0},{"$f":"+'Bio_Cash Flow'!H80-'BC_Cash Flow'!H75","v":0},{"$f":"+'Bio_Cash Flow'!I80-'BC_Cash Flow'!I75","v":0},{"$f":"+'Bio_Cash Flow'!J80-'BC_Cash Flow'!J75","v":0},{"$f":"+'Bio_Cash Flow'!K80-'BC_Cash Flow'!K75","v":0},{"$f":"+'Bio_Cash Flow'!L80-'BC_Cash Flow'!L75","v":0},{"$f":"+'Bio_Cash Flow'!M80-'BC_Cash Flow'!M75","v":0},{"$f":"+'Bio_Cash Flow'!N80-'BC_Cash Flow'!N75","v":0},{"$f":"+'Bio_Cash Flow'!O80-'BC_Cash Flow'!O75","v":0},{"$f":"+'Bio_Cash Flow'!P80-'BC_Cash Flow'!P75","v":0},{"$f":"+'Bio_Cash Flow'!Q80-'BC_Cash Flow'!Q75","v":0},{"$f":"+'Bio_Cash Flow'!R80-'BC_Cash Flow'!R75","v":0},{"$f":"+'Bio_Cash Flow'!S80-'BC_Cash Flow'!S75","v":0},{"$f":"+'Bio_Cash Flow'!T80-'BC_Cash Flow'!T75","v":0},{"$f":"+'Bio_Cash Flow'!U80-'BC_Cash Flow'!U75","v":0},{"$f":"+'Bio_Cash Flow'!V80-'BC_Cash Flow'!V75","v":0},{"$f":"+'Bio_Cash Flow'!W80-'BC_Cash Flow'!W75","v":0},{"$f":"+'Bio_Cash Flow'!X80-'BC_Cash Flow'!X75","v":0},{"$f":"+'Bio_Cash Flow'!Y80-'BC_Cash Flow'!Y75","v":0}]
[{"$f":"+A57+1","v":26},"Debt repayment (others)",null,{"$f":"+'Bio_Cash Flow'!D81-'BC_Cash Flow'!D76","v":0},{"$f":"+'Bio_Cash Flow'!E81-'BC_Cash Flow'!E76","v":0},{"$f":"+'Bio_Cash Flow'!F81-'BC_Cash Flow'!F76","v":0},{"$f":"+'Bio_Cash Flow'!G81-'BC_Cash Flow'!G76","v":0},{"$f":"+'Bio_Cash Flow'!H81-'BC_Cash Flow'!H76","v":0},{"$f":"+'Bio_Cash Flow'!I81-'BC_Cash Flow'!I76","v":0},{"$f":"+'Bio_Cash Flow'!J81-'BC_Cash Flow'!J76","v":0},{"$f":"+'Bio_Cash Flow'!K81-'BC_Cash Flow'!K76","v":0},{"$f":"+'Bio_Cash Flow'!L81-'BC_Cash Flow'!L76","v":0},{"$f":"+'Bio_Cash Flow'!M81-'BC_Cash Flow'!M76","v":0},{"$f":"+'Bio_Cash Flow'!N81-'BC_Cash Flow'!N76","v":0},{"$f":"+'Bio_Cash Flow'!O81-'BC_Cash Flow'!O76","v":0},{"$f":"+'Bio_Cash Flow'!P81-'BC_Cash Flow'!P76","v":0},{"$f":"+'Bio_Cash Flow'!Q81-'BC_Cash Flow'!Q76","v":0},{"$f":"+'Bio_Cash Flow'!R81-'BC_Cash Flow'!R76","v":0},{"$f":"+'Bio_Cash Flow'!S81-'BC_Cash Flow'!S76","v":0},{"$f":"+'Bio_Cash Flow'!T81-'BC_Cash Flow'!T76","v":0},{"$f":"+'Bio_Cash Flow'!U81-'BC_Cash Flow'!U76","v":0},{"$f":"+'Bio_Cash Flow'!V81-'BC_Cash Flow'!V76","v":0},{"$f":"+'Bio_Cash Flow'!W81-'BC_Cash Flow'!W76","v":0},{"$f":"+'Bio_Cash Flow'!X81-'BC_Cash Flow'!X76","v":0},{"$f":"+'Bio_Cash Flow'!Y81-'BC_Cash Flow'!Y76","v":0}]
[{"$f":"+A58+1","v":27},"Developer equity recovery",null,{"$f":"+'Bio_Cash Flow'!D82-'BC_Cash Flow'!D77","v":0},{"$f":"+'Bio_Cash Flow'!E82-'BC_Cash Flow'!E77","v":0},{"$f":"+'Bio_Cash Flow'!F82-'BC_Cash Flow'!F77","v":0},{"$f":"+'Bio_Cash Flow'!G82-'BC_Cash Flow'!G77","v":0},{"$f":"+'Bio_Cash Flow'!H82-'BC_Cash Flow'!H77","v":0},{"$f":"+'Bio_Cash Flow'!I82-'BC_Cash Flow'!I77","v":0},{"$f":"+'Bio_Cash Flow'!J82-'BC_Cash Flow'!J77","v":0},{"$f":"+'Bio_Cash Flow'!K82-'BC_Cash Flow'!K77","v":0},{"$f":"+'Bio_Cash Flow'!L82-'BC_Cash Flow'!L77","v":0},{"$f":"+'Bio_Cash Flow'!M82-'BC_Cash Flow'!M77","v":0},{"$f":"+'Bio_Cash Flow'!N82-'BC_Cash Flow'!N77","v":0},{"$f":"+'Bio_Cash Flow'!O82-'BC_Cash Flow'!O77","v":0},{"$f":"+'Bio_Cash Flow'!P82-'BC_Cash Flow'!P77","v":0},{"$f":"+'Bio_Cash Flow'!Q82-'BC_Cash Flow'!Q77","v":0},{"$f":"+'Bio_Cash Flow'!R82-'BC_Cash Flow'!R77","v":0},{"$f":"+'Bio_Cash Flow'!S82-'BC_Cash Flow'!S77","v":0},{"$f":"+'Bio_Cash Flow'!T82-'BC_Cash Flow'!T77","v":0},{"$f":"+'Bio_Cash Flow'!U82-'BC_Cash Flow'!U77","v":0},{"$f":"+'Bio_Cash Flow'!V82-'BC_Cash Flow'!V77","v":0},{"$f":"+'Bio_Cash Flow'!W82-'BC_Cash Flow'!W77","v":0},{"$f":"+'Bio_Cash Flow'!X82-'BC_Cash Flow'!X77","v":0},{"$f":"+'Bio_Cash Flow'!Y82-'BC_Cash Flow'!Y77","v":0}]
[null,"NET CASHFLOW","USD",{"$f":"+D54-SUM(D56:D59)","v":0},{"$f":"+E54-SUM(E56:E59)","v":0},{"$f":"+F54-SUM(F56:F59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CUMULATIVE CASH BALANCE","USD",{"$f":"+D60","v":0},{"$f":"+E60","v":0},{"$f":"+E61+F60","v":0},{"$f":"+F61+G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["LOAN PAYMENT STATEMENT",null,null,"Year"]
["#","Concept",null,null,{"$f":"+E16","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[1,"Beginning balance of loans",null,null,0,{"$f":"+E70","v":0},{"$f":"+F70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V70","v":0},0,0]
[{"$f":"+A65+1","v":2},"New loans",null,null,{"$f":"+SUM(G8:G10)","v":0}]
[{"$f":"+A66+1","v":3},"Loan payments",null,null,null,{"$f":"+IF(OR(F$15<=$D8,F$15>$E$8+$D$8),0,PMT($C8,$E8,$G$8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A67+1","v":4},"Interest",null,null,null,{"$f":"+IFERROR(+IF(F$15<=$D$8,0,IPMT($C$8,F$15-$D$8,$E$8,$G$8)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A68+1","v":5},"Principal",null,null,null,{"$f":"+IFERROR(+IF(F$15<=$D$8,0,PPMT($C$8,F$15-$D$8,$E$8,$G$8)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A69+1","v":6},"Ending Balance of loans (at the end of year)",null,null,{"$f":"+E65+E66+E69","v":0},{"$f":"+F65+F66+F69","v":0},{"$f":"+G65+G66+G69","v":0},{"$f":"+H65+H66+H69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["#","NPV and LCOE calculation"]
[1,"NPV CASHFLOW",{"$f":"+NPV('2 - Input economic data '!B3,E60:Y60)/'1 - Input technical data'!$B$98","v":0},"USD"]
[{"$f":"+A73+1","v":2},"IRR investment",{"$f":"IFERROR(IRR(E60:Y60),0)","v":0}]
[{"$f":"+A74+1","v":3},"ROI investment",{"$f":"+NPV('2 - Input economic data '!B3,'2 - Input economic data '!B3,E60:Y60)/-E22","v":{"$error":"#DIV/0!"}}]
[{"$f":"+A75+1","v":4},"CCO2SAVINGS_ANUALISEDCOSTS",{"$f":"IFERROR((-SUM('DF_Cash Flow'!G14:G18)+SUM('DF_Cash Flow'!C14:C18))/SUM(F39:Y39),0)","v":0},"USD/ton CO2"]
[{"$f":"+A76+1","v":5},"TON CO2/USD INVESTMENT",{"$f":"SUM(F39:Y39)/E22*1000000","v":{"$error":"#DIV/0!"}},"ton CO2 saved/million US$"]
[6,"TOTAL CO2 SAVED",{"$f":"-SUM(F39:Y39)","v":0},"ton CO2 saved"]
[]
["BASE CASE",null,null,null,"BIOENERGY"]

{"sheet":"Database","index":9,"n_rows":74,"n_cols":13,"rows_kept":74,"cut":false,"hidden":false,"merged":[[22,7,22,8],[22,5,22,6],[22,3,22,4],[22,1,22,2]]}
["Country","Discount Rate","General growth rate (Consumer Price Index or similar)","Energy price growth rate (Energy Price Index or similar)","Electricity Retail price (MU/kWhe)","Electricity Service charge (MU/month)","Electricity Sale price (MU/kWhe)","Electricity Capacity revenue (MU/kW month)","Electricity Feed-in Tariff (MU/kWhe)","Thermal Energy Sale Price (MU/kWhth)","Annual salary (local currency/(pax·year))","Currency Exchange Rate","Monetary unit"]
["Nigeria",0.125,0.113,{"$f":"+C2","v":0.113},null,null,null,null,null,null,{"$f":"57200*12","v":686400},{"$f":"+AVERAGE(388,386.357143,375.458647)","v":383.27192999999994},"NGN"]
["Kenya",0.1,0.04,0.04,{"$f":"158.76*L3","v":16246.345749479999},null,null,null,{"$f":"100*L3","v":10233.273966666668},null,{"$f":"+ 60500*12","v":726000},{"$f":"+AVERAGE(101.084573,101.732823,104.180823)","v":102.33273966666667},"KES"]
["Tanzania",7.0000000000000007E-2,5.2999999999999999E-2,{"$f":"+C4","v":5.2999999999999999E-2},{"$f":"157*L4","v":359934.013752},{"$f":"16679","v":16679},{"$f":"+I4","v":198.0783362304},1320,{"$f":"86.4/1000*L4","v":198.0783362304},0,{"$f":"884100*12","v":10609200},{"$f":"+AVERAGE(2271.30885,2301.285285,2305.125873)","v":2292.5733359999999},"TSH"]
["Ghana",0.2,0.04,0.04,null,{"$f":"2.2819*365/12","v":69.407791666666654},0,0,0,0,{"$f":"2030*12","v":24360},{"$f":"+AVERAGE(4.663604,5.304788,5.612553)","v":5.1936483333333339},"GHS"]
["South Africa",5.7500000000000002E-2,0.04,{"$f":"+C6","v":0.04},{"$f":"125.5645711169*L6","v":1850.000000000003},0,{"$f":"50.3615739290485*L6","v":742.00000000000057},0,0,0,{"$f":"15000*12","v":180000},{"$f":"+AVERAGE(13.252889,14.438979,16.508498)","v":14.733455333333334},"ZAR"]
["Uganda",0.09,5.6000000000000001E-2,5.6000000000000001E-2,null,null,null,null,null,null,{"$f":"1216600*12","v":14599200},{"$f":"+AVERAGE(3719.6619,3706.3302,3724.2199)","v":3716.737333333333},"UGX"]
["Ethiopia",7.0000000000000007E-2,9.9000000000000005E-2,9.9000000000000005E-2,null,null,null,null,null,null,{"$f":"6500*12","v":78000},{"$f":"+AVERAGE(35.15,34.933182,33.235428)","v":34.439536666666662},"ETB"]
["Rwanda",0.09,4.8000000000000001E-2,4.8000000000000001E-2,null,null,null,null,null,null,{"$f":"538400*12","v":6460800},{"$f":"+AVERAGE(851.6635,890.4155,922.3191)","v":888.1327},"RWF"]
["Zambia",0.19359999999999999,6.6000000000000003E-2,6.6000000000000003E-2,null,null,null,null,null,null,{"$f":"2230*12","v":26760},{"$f":"+AVERAGE(18.93,18.515,16.698471)","v":18.04782366666667},"ZMK"]
["Mozambique",0.19,0.153,0.153,null,null,null,null,null,null,{"$f":"24900*12","v":298800},{"$f":"+AVERAGE(59.808053,61.962703,66.069736)","v":62.613497333333335},"MZN"]
["Other",null,null,null,null,null,null,null,null,null,null,1]
[]
["Demand Sector","Specific waste generation","Specific heat consumption","Specific electricity consumption","Residue Methane content ","Units","Residue LHV","Units of LHV","Residue emission factor","Specific Biogas production (Nm3/tonne of residue)","Units of produccion","Units of residue"]
["Cement",0,0.94444444444444442,0.111,0,"%",0,"GJ/tonne",0,0,"tonnes of cement per year","tonne"]
["Tea",0,6.3888888888888884,0,0,"%",0,"GJ/tonne",0,0," tonnes of made tea","tonne"]
["Wood processing",0.49999999999999967,1.7111111111111099,0.3208333333333333,0,"%",13,"GJ/tonne",0,0,"tonnes of wood per year","tonne"]
["Palm oil",1.4,0.24671624728150593,8.6305347986906714E-2,0.55000000000000004,"%",0.02,"GJ/Nm3",0.08,15.5,"m3 of palm oil per year","Nm3"]
["Fruit & Vegetables",1.8,0,0.10224999999999999,0.64,"%",2.3E-2,"GJ/Nm3",0.08,118,"tonne of fresh fruit per year","Nm3"]
["Dairy",4.9772727272727191E-3,1.7333333333333334E-4,1.1789415480081344E-4,0.6,"%",2.1999999999999999E-2,"GJ/Nm3",0.08,65,"litres of milk per year","Nm3"]
["Sisal (fibre)",5.09,0,0.47,0.53,"%",1.9E-2,"GJ/Nm3",0.08,13.89,"tonnes of sisal fibre per year","Nm3"]
["Other",null,null,null,null,"%",null,null,null,null,"units of finished product per year"]
["Feedstock/Fuel","LHV or methane content",null,"Emission Factor",null,"Reference cost",null,"Availability",null,"Specific Biogas production (Nm3/tonne of residue)"]
["Natural gas",{"$f":"48.2152092837425/1000","v":4.8215209283742504E-2},"GJ/Nm3",5.4299999999999994E-2,"tCO2/GJ",null,"USD/Nm3",null,"Nm3",0]
["Coal",24.042000000000002,"GJ/tonne",8.9499999999999996E-2,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["LPFO",42.37,"GJ/tonne",7.5499999999999998E-2,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Diesel",3.5999999999999997E-2,"GJ/L",7.2599999999999998E-2,"tCO2/GJ",null,"USD/L",null,"L",0]
["Fuelwood",13,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Oil Palm Processing residues",17.2,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Oil Palm Processing residues (Nigeria)",19,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Rice Husk",17.079999999999998,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Sawnwood Wood chips/off-cuts",13,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Groundnut shells",17,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Sawnwood Sawdust",19.11,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Coconut husk",16.2,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Cashew shells",18.899999999999999,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Coffee husk",16.899999999999999,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Bagasse",17,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Macadamia nut shells",20.010000000000002,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Groundnut shells",17,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Eucalyptus 5-year fuelwood",18,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Sepium 2.5-year fuelwood",14,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["plantation wood",18,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Residues (Makomboki blend)",19.600000000000001,"GJ/tonne",0,"tCO2/GJ",null,"USD/tonne",null,"tonne",0]
["Cow Manure",0.64,"%",null,"tCO2/GJ",null,"USD/tonne",null,"tonne",118]
["Fruit & Vegetables residues",0.6,"%",null,"tCO2/GJ",null,"USD/tonne",null,"tonne",65]
["Other"]
["None",0,null,null,null,0,null,0,null,0]
[]
["Technology","Electrical efficiency","Thermal efficiency","CAPEX (USD/kW) or (USD/m3)","Abandonment Expenditures (USD/kW) or (USD/m3)","Residual value (USD/kW) or (USD/m3)"]
[{"$f":"'1 - Input technical data'!A12","v":"Baseline genset"},0.35,0,1452,{"$f":"0.05*D51","v":72.600000000000009},{"$f":"0.0025*D51","v":3.63}]
[{"$f":"'1 - Input technical data'!A27","v":"Baseline boiler"},0,0.8,228.57142857142901,11.428571428571452,0.57142857142857251]
[{"$f":"'1 - Input technical data'!A41","v":"Baseline combined heat and power (CHP)"},0.28000000000000003,0.56000000000000005,{"$f":"D52*C53+B53*D51","v":534.56000000000029},{"$f":"0.05*D53","v":26.728000000000016},{"$f":"0.0025*D53","v":1.3364000000000007}]
[{"$f":"'1 - Input technical data'!A99","v":"Biodigestor"},null,null,255.73,{"$f":"0.05*D54","v":12.7865},0.63932500000000003]
[{"$f":"'1 - Input technical data'!A116","v":"Biogas combined heat and power (CHP) plant"},0.28000000000000003,0.56000000000000005,329.66857142857168,16.483428571428586,0.82417142857142922]
[{"$f":"'1 - Input technical data'!A121","v":"Combustion combined heat and power (CHP)"},0.28000000000000003,0.56000000000000005,329.66857142857168,16.483428571428586,0.82417142857142922]
[{"$f":"'1 - Input technical data'!A142","v":"Biogas boiler"},0,0.8,228.57142857142901,11.428571428571452,0.57142857142857251]
[{"$f":"'1 - Input technical data'!A145","v":"Combustion boiler"},0,0.8,228.57142857142901,11.428571428571452,0.57142857142857251]
["Bioenergy gas engine",0.45,0,2500,125,6.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Conditional","Number of feedstock","conversion technology ","Number of elements","Type of data","Type genset fuel"]
["Yes",0,"AD","No","User defined","Natural gas"]
["No",1,"Combustion",1,"Default value","LPFO"]
[null,2,"AD + combustion",2,null,"Diesel"]
[null,null,null,null,null,"Other"]
[null,null,null,null,null,"None"]

{"sheet":"Sens_Analysis","index":10,"n_rows":1,"n_cols":53,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Id","Plant Nominal Capacity Factor (CF)","Baseline Genset 1 - Reference Fuel (or Feedstock) Costs","Baseline Genset 2 - Reference Fuel (or Feedstock) Costs","Baseline Genset 1 - utilisation rate (grid backup system)","Baseline Genset 2 - utilisation rate (grid backup system)","Baseline Boiler 1 - Reference Fuel (or Feedstock) Costs","Baseline Boiler 2 - Reference Fuel (or Feedstock) Costs","Baseline Boiler 1 - utilisation rate","Baseline CHP 1 - Reference Fuel (or Feedstock) Costs","Baseline CHP 2 - Reference Fuel (or Feedstock) Costs","Waste Treatment Costs","Biodigestor - feedstock 1 cost","Biodigestor - feedstock 2 cost","Biogas utilisation rate","Bioenergy CHP - Reference Feedstock 1 Costs","Bioenergy CHP - Reference Feedstock 2 Costs","Bioenergy Boiler - Reference Feedstock 1 Costs","Bioenergy Boiler - Reference Feedstock 2 Costs","Bienergy Subsidy to CAPEX","Electricity Export Price / Feed-in Tariff","Boiler subsitution rate","CHP subsitution rate","NPV CASHFLOW","IRR investment","ROI investment","CCO2SAVINGS_ANUALISEDCOSTS","TON CO2/USD INVESTMENT","TOTAL CO2 SAVED","Base Case LCOE electricity","Base Case CAPEX","Base Case ABEX","Base Case Personnel","Base Case O&M (fuel excluded)","Base Case Fuel (+electricity)","Base Case LCOE heat","Base Case CAPEX","Base Case ABEX","Base Case Personnel","Base Case O&M (fuel excluded)","Base Case Fuel (+electricity)","Bioenergy Case LCOE electricity","Bioenergy Case CAPEX","Bioenergy Case ABEX","Bioenergy Case Personnel","Bioenergy Case O&M (fuel excluded)","Bioenergy Case Fuel (+electricity)","Bioenergy Case LCOE heat","Bioenergy Case CAPEX","Bioenergy Case ABEX","Bioenergy Case Personnel","Bioenergy Case O&M (fuel excluded)","Bioenergy Case Fuel (+electricity)"]